sec document

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-KSB

(Mark One)

|X|  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE OF 1934

                   For the fiscal year ended December 31, 2005

|_|  TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE OF
     1934

     For the transition period from __________________ to __________________

                       Commission file number: 333-105793

                               CEPTOR CORPORATION
--------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

         Delaware                                           11-2897392
----------------------------------------   -------------------------------------
(State or Other Jurisdiction of            (I.R.S. Employer Identification No.)
  Incorporation or Organization)

200 International Circle, Suite 5100
       Hunt Valley, Maryland                                  21030
----------------------------------------   -------------------------------------
(Address of Principal Executive Offices)                    (Zip Code)

Issuer's Telephone Number: (410) 527-9998

Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act: Common Stock, par
value $0.0001 per share

Check whether the issuer is not required to file reports  pursuant to Section 13
or 15(d) of the Exchange Act. |_|

         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
|_|

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of  Regulation  S-B contained in this form,  and no disclosure  will be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. |X|

         Indicate by check mark whether the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

         The issuer had no revenues  during the fiscal year ended  December  31,
2005.

         The  aggregate  market  value of the  issuer's  common  equity  held by
non-affiliates, as of April 11, 2006 was $3,059,339.

         As of April 11,  2005,  there were  14,033,364 shares of the  issuer's
common equity outstanding.

         Documents incorporated by reference: None

         Transitional  Small Business  Disclosure Format (Check one): Yes |_| No
|X|





                                            TABLE OF CONTENTS

                                                                                                    Page

PART I
   Item 1.    Description of Business.................................................................1

   Item 2.    Description of Property................................................................28

   Item 3.    Legal Proceedings......................................................................28

   Item 4.    Submission of Matters to a Vote of Security Holders....................................28


PART II
   Item 5.    Market for Common Equity, Related Stockholder Matters and Purchase of Equity
              Securities.............................................................................28

   Item 6.    Management's Discussion and Analysis or Plan of Operation..............................30

   Item 7.    Financial Statements...................................................................33

   Item 8.    Changes In and Disagreements With Accountants on Accounting and Financial
              Disclosure.............................................................................43

   Item 8A.   Controls and Procedures................................................................43

   Item 8B.   Other Information......................................................................44


PART III
   Item 9.    Directors and Executive Officers.......................................................44

   Item 10.   Executive Compensation.................................................................47

   Item 11.   Security Ownership of Certain Beneficial Owners and Management and Related
              Stockholder Matters....................................................................50

   Item 12.   Certain Relationships and Related Transactions.........................................51

   Item 13.   Exhibits...............................................................................53

   Item 14.   Principal Accountant Fees and Services.................................................55




                                     PART I

ITEM 1.           DESCRIPTION OF BUSINESS.

Corporate History

         We were incorporated in Delaware in 1986 under the name Aloe Scientific
Corporation. In 1988 our name was changed to CepTor Corporation.  Until December
2003 our stock was held by ten persons and our operations were privately  funded
by  loans  from  our  owners,  through  research  grants,  and  by  testing  and
development  agreements with third parties.  In January 2004 we were acquired by
Xechem  International,   Inc.  ("Xechem")  in  a  stock-for-stock   transaction.
Thereafter,  Xechem  determined  that it would be in their best interest and our
best interest to spin-off our company to permit us to seek separate financing in
order to pursue further development of our products. As a result, on December 8,
2004, we completed a merger (the  "Merger")  with  Medallion  Crest  Management,
Inc.,  a  Florida  corporation  ("Medallion").  Medallion  acquired  all  of our
outstanding  capital stock in exchange for 5,278,068  shares of Medallion common
stock and assumption of certain obligations.

         On  December  8, 2004 we also filed an  amendment  to our  Articles  of
Incorporation in order to adopt the name CepTor Corporation and to authorize our
Series A Convertible  Preferred  Stock,  par value $0.0001 per share  ("Series A
Preferred  Stock").  As a  result  transactions,  we  succeeded  to the  type of
business conducted by CepTor Corporation since 1986 as our sole line of business
under the  direction  of a  management  team  appointed  by Xechem in 2004,  and
relocated our principal executive offices to Hunt Valley, Maryland.

         On January 31,  2005,  we merged with our  wholly-owned  subsidiary  to
change  our   domicile  to   Delaware   from   Florida   and  to  collapse   the
parent-subsidiary relationship resulting from the December 8, 2004 transactions.

         The information in this Report is presented as if the company  existing
since  1986 had been the  registrant  for all  periods  presented.  The  section
"Management's  Discussion  and  Analysis or Plan of  Operation"  and the audited
financial  statements  presented  in this Report are  exclusive of any assets or
results of operations  or business  attributable  to Medallion.  As used in this
Report,  unless  otherwise  indicated,  the  terms  "we,"  "us,"  "our" and "the
Company" refer to CepTor Corporation.

Private Placement

         In  connection  with the  Merger,  we also  completed  the closing of a
private  offering of our  securities  ("Private  Placement")  in which,  through
February 11, 2005 we sold an aggregate of 511.65 Units to  accredited  investors
in the  Private  Placement,  pursuant  to the  terms of a  Confidential  Private
Placement Memorandum dated October 22, 2004, as supplemented. Each Unit consists
of one share of Series A Preferred  Stock and a  three-year  warrant to purchase
our common  stock,  par value  $0.0001 per share  ("Common  Stock") at $2.50 per
share.  Each share of Series A Preferred Stock is convertible into 10,000 shares
of Common  Stock and each unit  warrant  entitles  the holder to purchase  5,000
shares of Common Stock for $2.50 per share. The Units were offered by Brookshire
Securities  Corporation  ("Placement  Agent")  pursuant  to  a  placement  agent
agreement,  as amended ("Placement Agent Agreement"),  under which the Placement
Agent is entitled,  in addition to a percentage of gross proceeds of the Private
Placement,  to receive  300,000 shares of Common Stock and a warrant to purchase
up to an  aggregate of 10% of the shares of Common Stock into which the Series A
Preferred  Stock may be  converted  that is sold in the  Private  Placement.  We
realized  gross  proceeds  from the Private  Placement  of  $12,791,250,  before
payment of commissions and expenses.

Financings

         On October  7, 2005,  we  entered a stock  purchase  agreement  ("Stock
Purchase   Agreement")  with  Fusion  Capital  Fund  II,  LLC,  a  Chicago-based
institutional investor ("Fusion Capital"),  pursuant to which Fusion Capital has
agreed  to  purchase  on each  trading  day  $25,000  of  Common  Stock up to an
aggregate,  under certain conditions, of $20 million over a 40-month period from
October 7, 2005, subject to earlier termination at our discretion. If the market
price of our Common Stock increases to certain  levels,  then in our discretion,
we may elect to sell more Common Stock to Fusion  Capital than the minimum daily
amount.  The  purchase  price of the shares of Common  Stock will be  calculated


                                       1


based upon the market  price of the Common Stock on the date of sale without any
fixed discount to the market price.  We have the right to control the timing and
amount of Common Stock sold to Fusion Capital.  Fusion Capital does not have the
right or the obligation to purchase shares of Common Stock in the event that the
price of our Common  Stock is less than $0.50 per share.  We also have the right
to terminate  the Stock  Purchase  Agreement at any time  without  cost.  Fusion
Capital is prohibited  from engaging in any direct or indirect  short selling or
hedging.

         In  connection  with  entering into the Stock  Purchase  Agreement,  we
authorized the sale and issuance to Fusion Capital of up to 5,000,000  shares of
Common  Stock for maximum  proceeds  of $20  million.  The selling  price of the
Common Stock will have to average at least $4.00 per share for us to receive the
maximum  proceeds of $20 million.  Assuming  Fusion  Capital  purchases  all $20
million of Common Stock, we estimate that the maximum number of shares of Common
Stock we will sell to Fusion Capital under the Stock Purchase  Agreement will be
5,000,000  shares  (exclusive  of 377,359  shares of Common Stock (the  "Initial
Commitment  Shares") issued to Fusion Capital and a warrant to purchase  377,359
shares of Common Stock at $0.01 per share which  expires  December 31, 2010 (the
"Fusion  Warrant") as an initial  commitment fee, 25,000 shares issued to Fusion
Capital as an expense  reimbursement  and up to an additional  754,717 shares of
Common Stock that will be issued to Fusion  Capital as an additional  commitment
fee after Fusion  Capital has purchased $10 million  shares of Common Stock (pro
rata based on the  proportion  that a dollar amount  purchased by Fusion Capital
after Fusion  Capital has purchased the first $10 million bears to the remaining
$10 million  amount  under the Stock  Purchase  Agreement)).  Unless an event of
default occurs,  Fusion Capital may not transfer or sell the Initial  Commitment
Shares,  the shares  issuable  pursuant to the Fusion  Warrant or the additional
754,717 shares representing an additional commitment fee until the earlier of 40
months  from the date of the  Stock  Purchase  Agreement  or the date the  Stock
Purchase Agreement is terminated.

         Fusion Capital may not purchase  shares of Common Stock under the Stock
Purchase  Agreement  if Fusion  Capital,  together  with its  affiliates,  would
beneficially  own more than 9.9% of the Common Stock  outstanding at the time of
the purchase by Fusion Capital. Fusion Capital has the right at any time to sell
any shares purchased under the Stock Purchase  Agreement which would allow it to
avoid the 9.9% limitation. Therefore, we do not believe that Fusion Capital will
ever reach the 9.9% limitation.

         For a period of 40 months from  October 7, 2005,  the date of the Stock
Purchase  Agreement,  we have granted to Fusion Capital the right to participate
in the purchase of any New  Securities (as defined below) that we may, from time
to time, propose to issue and sell in connection with any financing  transaction
to a third party.  In particular,  Fusion Capital can purchase up to 25% of such
New  Securities at the same price and on the same terms as such other  investor,
provided  that in any single  transaction,  Fusion  Capital may not  purchase in
excess of $5,000,000.  "New  Securities"  means any shares of Common Stock,  our
preferred  stock  or  any  other  of our  equity  securities  or our  securities
convertible or exchangeable for our equity securities.  New Securities shall not
include,  (i) shares of Common Stock issuable upon conversion or exercise of any
securities  outstanding  as of the date of the Stock  Purchase  Agreement , (ii)
shares, options or warrants for Common Stock granted to our officers,  directors
or employees  pursuant to stock option plans approved by our board of directors,
(iii) shares of Common  Stock or  securities  convertible  or  exchangeable  for
Common  Stock  issued   pursuant  to  the  acquisition  of  another  company  by
consolidation,  merger, or purchase of all or substantially all of the assets of
such  company  or (iv)  shares  of Common  Stock or  securities  convertible  or
exchangeable  into shares of Common Stock issued in connection  with a strategic
transaction  involving us and issued to an entity or an affiliate of such entity
that is engaged in the same or substantially  related business as we are. Fusion
Capital's  rights shall not prohibit or limit us from selling any  securities so
long as we make the same offer to Fusion Capital.

         On December 9, 2005,  we entered into a securities  purchase  agreement
(the  "Securities  Purchase  Agreement")  with  Cornell  Capital  Partners,   LP
("Cornell  Capital")  pursuant to which Cornell Capital  purchased from us, in a
private  placement,  secured  convertible  debentures in the principal amount of
$1,000,000 (the "Debentures") on each of December 9, 2005 and December 28, 2005,


                                       2


which  Debentures bear interest at the rate of 8% per year. Each Debenture has a
three-year  maturity  from  the  date of  issuance  and is  subject  to  earlier
conversion or redemption pursuant to its terms.

         Cornell  Capital  has the  right to  convert  a  portion  or all of the
outstanding  principal and interest under the  Debentures  into shares of Common
Stock at a  conversion  price per share equal to the lesser of $0.9765  (105% of
the  closing  bid price of the Common  Stock on  December  8, 2005) (the  "Fixed
Price") or (ii) 95% of the lowest  closing bid price of the Common Stock for the
twenty trading days  immediately  preceding the  conversion  date (the "Floating
Price" and together with the Fixed Price,  the "Conversion  Price"),  subject to
adjustment as provided in the  Debentures;  provided,  that any such  conversion
based on the Floating  Price will  generally be limited to $150,000 of principal
outstanding under the Debentures in any thirty day period; and further provided,
that Cornell  Capital may not convert the Debentures into shares of Common Stock
if  such  conversion  would  result  in  Cornell  Capital,   together  with  its
affiliates,  beneficially  owning  in  excess  of 4.9% of the  then  issued  and
outstanding  shares of Common  Stock,  but upon 65 days  notice,  may waive this
restriction.  The Conversion Price and number of shares of Common Stock issuable
upon  conversion  of  the  Debentures  is  subject  to  certain  exceptions  and
adjustment for stock splits and combinations and other dilutive events.

         Subject to the terms and condition of the Debentures, we have the right
at any time upon three business day's notice to redeem the Debentures,  in whole
or in part. If the closing bid price of the Common Stock, is less than the Fixed
Price at the time of the redemption, we are obligated to pay, in addition to the
principal and accrued interest being redeemed, a redemption premium of 8% of the
principal  amount being redeemed (the "Redemption  Amount").  If the closing bid
price is greater than the Fixed Price,  we may redeem up to 50% of the principal
amount at the Redemption  Amount and the remaining 50% at the greater of the (x)
Redemption  Amount or (y) the market  value of the Common  Stock.  In  addition,
Cornell  Capital will receive a three-year  warrant to purchase 25,000 shares of
Common  Stock for every  $100,000  redeemed  by us, on a pro rata  basis,  at an
exercise price per share of $0.9765 (the "Redemption Warrant").

         If an Event of  Default  (as such term is  defined  in the  Debentures)
occurs,  any principal and accrued interest  outstanding will become immediately
due and payable, in cash or Common Stock, at Cornell Capital's election.

         Pursuant to the Securities Purchase Agreement,  on December 9, 2005, we
issued to Cornell Capital a three-year warrant at an exercise price per share of
$1.023  (110% of the closing bid price of the Common  Stock on December 8, 2005)
("Cornell  Warrant")  and (ii) 268,817  shares of Common  Stock,  and on each of
December 9, 2005 and December  28, 2005,  we made a cash payment to an affiliate
of Cornell  Capital of $80,000  for  expenses  incurred in  connection  with the
transaction.

         We have  granted a  security  interest  in all of our assets to Cornell
Capital to secure our obligations under the Debentures.

         On  December  9, 2005,  we issued a  convertible  promissory  note (the
"Harbor  Note") in the principal  amount of $250,000 to Harbor Trust which bears
interest at the rate of 6% percent per year.  All unpaid  principal and interest
under the Harbor Note will be due and  payable on  December 9, 2006.  The Harbor
Note is  convertible,  in whole or in part, at any time,  into Common Stock at a
conversion  price  of  $1.00  per  share,  subject  to  certain  limitations  on
conversion as set forth in the Harbor Note, including where the resulting number
of shares  converted on a  cumulative  basis,  would exceed  19.99% of the total
number of shares of Common Stock  outstanding and, subject to a conversion price
adjustment in the event we offer or sell an option to acquire  Common Stock at a
price per share less than the conversion price.

BUSINESS

         We are a  development-stage  biopharmaceutical  company focusing on the
development of proprietary, cell-targeted therapeutic products for neuromuscular
and neurodegenerative diseases. Our goal is to increase the quality and quantity
of life of people  suffering with these diseases.  Primary efforts are currently
being  focused on moving our lead  product,  "Myodur",  into phase I/II clinical
trials for Duchenne  muscular  dystrophy.  Our broad  platform  technology  also
includes the development of products for multiple sclerosis, amyotrophic lateral
sclerosis (ALS) and chronic inflammatory demyelinating polyneuropathy (CIDP).


                                       3


         We  currently  have no  revenues  from  operations  and are funding the
development of our products through the sale of our securities and will continue
to fund our  activities  through sales of securities or partnering  arrangements
for the foreseeable  future.  Currently our available  capital resources are not
sufficient to sustain planned  operations,  which raises substantial doubt about
our ability to continue as a going concern. Our current emphasis is on obtaining
approval of an investigational  new drug ("IND") application for Myodur which we
submitted to the United States Food and Drug  Administration  ("FDA") on January
12, 2006,  manufacturing  supplies required for pre-clinical studies and initial
clinical  trials of our proposed  product,  conducting  toxicological  and other
pre-clinical studies and pursuing clinical studies and FDA approvals.

TECHNOLOGY

         Through  an  existing  proprietary  platform  technology,  we intend to
pursue drug  candidates  that exploit the  understanding  that activation of the
cysteine  protease calpain  initiates the cellular  degradation that accompanies
many neuromuscular and neurodegenerative  diseases.  Early studies undertaken by
us found that the calpain  inhibitor  leupeptin  substantially  ameliorated  the
degenerative  effects of these diseases.  Our technology  includes utilizing the
carrier  molecules  carnitine  and  taurine,  which are used to  target  various
passenger  molecules,  including our analogue of leupeptin,  to skeletal  muscle
cells and nerve cells, respectively. This provides for potential applications of
this technology in muscular dystrophy,  multiple sclerosis (MS), epilepsy,  ALS,
CIDP,   cancer  cachexia,   AIDS  wasting,   traumatic  nerve  injury,   retinal
degeneration,   ototoxicity,   Alzheimer's  disease,  Huntington's  disease  and
cardiomyopathies.

         We  have  been  issued  compound  patents  on  both  carrier  molecules
(carnitine  and taurine) in  combination  with any  passenger  molecule and have
received  orphan  drug  status  for  Myodur for  Duchenne  and  Becker  muscular
dystrophy.  Additional provisional and other patent applications have been filed
or are in process.

         Much of our  technology is based on muscle and nerve cell targeting for
calpain  inhibition.  Calpain exists in every cell of the body and is a protease
that degrades cells naturally,  in a normal metabolic  process,  in concert with
new cells that are  constantly  being  generated.  If  calpain  is up  regulated
abnormally,  the  cellular  degradation  process  breaks  down cells and tissues
faster than they can be restored, resulting in several serious neuromuscular and
neurodegenerative diseases. Whether by genetic defect, trauma or insult, if cell
membrane  integrity  is  compromised,  it can lead to up  regulation  of calpain
causing  deleterious muscle or nerve cell and tissue  degradation.  Although the
subject  of our  continued  research,  we believe  this to be  because  the cell
membrane  defect allows the entry of  extracellular  calcium ions into the cell,
which, consequently,  up regulates calpain. Our technology is designed to target
calpain  inhibitors to muscle and nerve cells  preventing  degradation  of those
tissues.

STRATEGY

         We are focusing on a two-pronged  business strategy to minimize product
development  risk and time to market and maximize  market  protection  through a
combination of internal  development and licensing and the orphan drug model. We
seek  to  take  advantage  of  the  legislative,   regulatory,   and  commercial
opportunities  common to rare orphan  diseases.  We currently intend to focus on
developing and commercializing orphan drug candidates internally,  while working
to partner product development opportunities for non-orphan drug candidates with
third parties. This strategy may be further refined to take into account foreign
partnering opportunities, including for our orphan drug candidates.

         We estimate the current  total  market  potential of Myodur in Duchenne
muscular  dystrophy at  approximately  $2.9 billion  worldwide.  FDA approval of
Myodur would require an effective compound. With a possible expected orphan drug
fast track,  and efforts to maintain a relatively low cost  development  process
plan,  we  currently  expect to  internally  develop  and  commercialize  Myodur
world-wide,  with the  exception  of the  Pacific  Rim where we have  granted an
exclusive  license for Myodur.  We also plan to apply for orphan drug status and
develop internally drugs for ALS and CIDP.

         Preliminary worldwide partnering discussions are currently underway for
multiple  sclerosis.  We believe our largest potential  indication for long-term
drug   development  to  be  for   cardiomyopathies   (cardiac   skeletal  muscle
deterioration) which would also be a candidate for out-licensing and development
with large pharmaceutical firms.


                                       4


         LOW-RISK  DEVELOPMENT.   We  believe  our  technology  affords  an  the
opportunity to minimize development risk because of the following:

           o      MINIMAL DOSING FOR MAXIMUM EFFECTIVENESS. Due to the targeting
                  effects of the carrier  molecules,  only minimal dosing of the
                  therapeutic passenger molecules is anticipated to be required,
                  suggesting a direct, positive safety effect in combination.

           o      NATURALLY  OCCURRING  CARRIERS.   Carnitine  and  taurine  are
                  benign, naturally occurring,  endogenous molecules that reside
                  in  all  humans.   Carnitine  and  taurine  perform  the  same
                  transport function with our compounds as occurs naturally.

           o      CARNITINE  APPROVED  AS A  PRODUCT.  Carnitine  is  already an
                  approved   compound  for  carnitine   deficiency  in  dialysis
                  patients.  Carnitine is currently administered at higher doses
                  than we anticipate we will use in our activities.

           o      LEUPEPTIN TESTED IN CHILDREN. The active ingredient in Myodur,
                  leupeptin, in an integrated approach, has already been studied
                  in a limited Duchenne muscular dystrophy pediatric  population
                  at doses higher than we envision using.

           o      MOLECULES FAMILIAR TO FDA.  Carnitine and taurine,  as well as
                  the current passenger molecule,  leupeptin, are well known and
                  established  molecules  to the  FDA and no  denaturing  of the
                  individual molecules in combination has been demonstrated.

         ORPHAN DRUG  MODEL.  According  to the  National  Institutes  of Health
(NIH),  there are over  6,000  orphan  diseases  (diseases  affecting  less than
200,000  people)  in  the  U.S.  directly  affecting  approximately   24,000,000
patients.  The U.S. gene pool is also  representative of Western Europe,  Canada
and Australia. Accordingly, management also expects orphan disease statistics to
be similar in those regions.

         We believe there are a significant  number of efficiencies  that can be
capitalized  on to create a  realistic,  focused  orphan  disease  platform  for
numerous potential orphan diseases including:

           o      UNMET MEDICAL NEED. By definition,  an orphan drug is one that
                  addresses a disease that affects less than 200,000 patients in
                  the U.S., is for a serious or life  threatening  condition and
                  has no definitive therapy available.

           o      MITIGATED RISKS. Since the Orphan Drug Act in 1983, 1544 drugs
                  have been  designated  as  orphans  and 283 (and more to come)
                  have been approved representing a significantly higher success
                  rate than non-orphan development.

           o      MARKET  EXCLUSIVITY.   Government   legislation  protects  and
                  rewards  companies  for the  development  of drugs for  orphan
                  diseases by providing for seven years of market exclusivity in
                  the U.S.,  and ten years in the  European  Union,  creating  a
                  competition-free   environment   with  that   technology   and
                  providing  for an  absence  of patent  issues  for those  same
                  periods of time.

           o      REGULATORY.  As a  result  of  the  orphan  drug  legislation,
                  regulatory   challenges  for  product  approval  can  be  less
                  daunting  than  for  non-orphan  drugs.  Fewer  total  patient
                  exposures,  fewer clinical trials, and acceptance of surrogate
                  markers  along with  clinical  outcomes is possible for orphan
                  drug candidates.  The FDA is mandated to review an orphan drug
                  approval   application  (new  drug   application   ("NDA")  or
                  biological  drug  license  application  ("BLA")) in six months
                  (fast track), instead of from one to two years.  Understanding
                  the orphan drug legislation and designing  clinical trials for
                  orphan  drugs  provides  efficiencies  across  many  different
                  diseases.  Overall  clinical  trial  costs  are  also  greatly
                  reduced compared to non-orphan drug development.

           o      COMMERCIALIZATION  AND HIGH VALUE.  Orphan drugs demand a high
                  premium because of their potential to increase the quality and
                  quantity  of life in areas  where  there is very  little or no


                                       5


                  other  hope.  Examples  include  Genzyme's   Cerezyme(TM)  for
                  Gaucher disease,  costing up to $300,000 per year per patient;
                  TKT's  Replagal(TM)  at $160,000  per year for Fabry  disease;
                  factor XIII costs hemophiliacs  $70,000 per year; and even for
                  non-life threatening disorders like growth hormone deficiency,
                  hGH costs  $20,000 per year.  Servicing  the niche markets may
                  permit low fixed costs,  and  efficient  target  marketing.  A
                  small sales force can focus on a specialty  audience in a very
                  connected community with similar tactics for many diseases.

           o      DISTRIBUTION.  Due to the costs, administration,  shipping and
                  handling  requirements  for orphan drugs,  a very  specialized
                  distribution system is required.  Similarities may allow using
                  the same "internal"  distribution  system and  infrastructure.
                  Today,  most orphan drugs are  contracted  out  separately  to
                  specialty   distribution  companies  at  a  significant  cost,
                  usually between 6-7% of top line revenues.

           o      REIMBURSEMENT. The costs of orphan drugs is often not borne by
                  the individual patient and insurance  complications  cannot be
                  tolerated  for the  prescribing  physicians  requiring  expert
                  reimbursement  service to assure uninterrupted therapy without
                  undue complication.  Orphan drugs continue to be reimbursed at
                  a rate greater than 95% in the U.S.

           o      COST OF GOODS SOLD.  The gross amount of material  required to
                  supply an orphan market is low relative to non-orphan drugs so
                  that a favorable relationship is possible between quantity and
                  relative  sales  price,  allowing  for  potential  high  gross
                  margins.

TECHNOLOGY OVERVIEW

         DRUG  TARGETING/DELIVERY  TECHNOLOGY.  When a  pharmaceutical  agent is
administered to a patient,  either orally or by injection,  the drug distributes
itself in most of the whole body water and  tissues  while only a small  portion
administered goes to the diseased area where it is expected to have its clinical
effect.  In some  cases,  larger  doses must be  administered  which can produce
severe  undesirable side effects in organs for which it was not intended.  Thus,
the means by which a drug  reaches its target site or its  delivery at the right
moment and frequency, takes on increasing significance.

         Recent  developments  have fueled an  increased  intensity  in research
aimed at creating new drug delivery  systems.  Much of this interest has stemmed
from the  advances  in  biotechnology  immunology,  which  has  resulted  in the
creation  of a new class of peptide and protein  drugs.  Concurrent  attempts to
overcome barriers which limit the availability of these  macromolecules  has led
to an exploration of  non-parenteral  routes for their systemic delivery as well
as means to overcome the  enzymatic and  absorption  barriers for the purpose of
increasing bioavailability.

         Although  for  conventional  drugs  the oral  route is  convenient  and
popular,  most  peptide  and  protein  drugs have low uptake due to  proteolytic
degradation  in  the  gastrointestinal   tract  and  poor  permeability  of  the
intestinal  mucosa to high molecular weight  substances.  Several  approaches to
overcome these  obstacles have been under intense  industry  investigation:  (i)
inhibiting proteolytic degradation,  (ii) increasing the permeability across the
relevant membrane,  (iii) structural modification to improve their resistance to
breakdown  or  to  enhance  permeability,   and  (iv)  specific   pharmaceutical
formulation to prolong their retention time at the site of administration  using
controlled delivery systems.

         CONTROLLED-RELEASE  SYSTEMS.  A number of combination and variations on
these themes have been investigated. For example, linkage of drugs to monoclonal
antibodies,  encapsulation  of drugs in liposomes,  modification of the liposome
surface to alter the pharmacokinetics, coating of proteins and/or liposomes with
polymers or  polysaccharides,  fusion of toxins to  antibodies  via  recombinant
technology  and  many  others.  All  of  these  modifications  are  designed  to
accelerate  and control the  transport of  pharmacologically-active  agents from
sites of  administration  to organs.  These  systems do not  address  overcoming
physical barriers common to macromolecules.

         SITE-SPECIFIC DELIVERY (TARGETING). These alterations in drug structure
are not limited  entirely to  enhancing  the  stability  of drugs,  but are also
designed to improve the targeting of the drug to a specific organ or tissue.  By


                                       6


taking  advantage of a feature on a cell membrane that becomes a focal point for
incorporating a specific  carrier into the design of the drug to carry it to its
designated  goal,  targeting or  site-specific  delivery  can be  improved.  The
carriers generally utilized have been monoclonal antibodies that target specific
cell  membrane  epitopes  or  receptors;  however,  a greater  understanding  of
membrane-specific  features might enable one to design small molecular  carriers
attached to drugs for enhanced uptake.  Thus, new drugs in the form of peptides,
proteins, oligonucleotides, and genes are now on the horizon. The limitations at
this juncture relate to how to deliver them, intact, to preferred sites in order
to achieve maximal physiologic effectiveness and reduced side effects.

OUR TECHNOLOGY

         We have  developed  a  unique  technology  that we  believe  has  broad
application  and which may be used to target oral drugs to many organ and tissue
systems  in the human  body.  The  basis of this  technology  is a concept  that
integrates the special chemical properties of active,  currently available,  and
naturally occurring pharmaceuticals and the specific biological  characteristics
of targeting drugs to cells. Our technology provides a means for targeting drugs
to the site for which the drug has therapeutic effect. This targeting capability
has the potential effect of reducing,  potentially markedly,  the amount of drug
that is circulated to other places in the body.  Therefore,  effective targeting
would make it  possible  to use much less drug in the  patient's  body,  thereby
drastically decreasing the probability of harmful side effects and delivering it
much more efficiently,  in terms of efficacy directly to the affected site. Both
carnitine  and taurine,  naturally  occurring  substances,  have been  initially
utilized in our technology as specific carriers of drugs, particularly to muscle
and nerve.  Any drug, new or old, can potentially be linked to these carriers if
a functional group is available to carry out the linkage.

         There are many medical  conditions  in which loss of muscle tissue is a
prominent part of the disease  process.  There are also several diseases such as
MS, ALS and spinal cord injury, where nerve cell degradation is secondary to the
primary defect.

         CALPAIN INHIBITION. It has been published that a protease,  calpain, is
involved in initiating the degenerative  process in each of muscular  dystrophy,
MS,  ALS,  and  spinal  cord  injury.  Calpains  are a family of Ca++  activated
intracellular proteases,  whose activity is accelerated when abnormal amounts of
Ca++ enter the cell by virtue of increased membrane  permeability as a result of
some traumatic or ischemic event and/or a genetic defect, such as the absence of
dystrophin in Duchenne muscular  dystrophy.  Our research program has identified
an inhibitor of calpain, and has demonstrated  usefulness in halting the loss of
muscle tissue in certain circumstances.  The inhibitor, (an analogue) leupeptin,
is a tripeptide produced by streptomyces strains.

         Calpain is one of a relatively small family of cysteine proteases which
also include the caspases which are active in promoting programmatic cell death,
or  apoptosis.  It has been  implicated  in the  initiation of both necrotic and
apoptotic cell death.  The trigger which activates  calpain is Ca++ ions leaking
into  cells,  where the levels  are  generally  very low.  The  dystrophin  gene
responsible  for muscular  dystrophy,  for instance,  is involved in maintaining
muscle cell membrane  integrity and when it is mutated the membrane is leaky for
calcium.  Overstimulation  of  neural  receptors  by GABA and  other  excitatory
molecules  following  abnormal  GABA release  accompanying  injury,  can lead to
excitatory neurotoxicity by allowing entrance of too much Ca++. Calpain has been
implicated  in the  neurotoxicity  that  follows  spinal  cord  injury.  Tissues
weakened  by  ischemia/reperfusion  injury  such as occurs  following  stroke or
myocardial  infarct,  admit Ca++.  Over the past ten years it has  emerged  that
calpain  enzymatic  activity plays a key role in a very large number of cellular
degenerative conditions. Leupeptin, the tripeptide aldehyde has been shown to be
a potent inhibitor of thiol proteases of the calpain class of enzymes.

         One of the  problems in using  leupeptin,  either by oral or  injection
administration,  is that it distributes itself  indiscriminately to all parts of
the body,  when only  skeletal  muscle or nerve tissue  should be targeted.  One
approach  involving  larger doses than are  necessary to get the desired  result
often  causes  side  effects  in  other  parts  of the  body  and in the case of
leupeptin,  would  be  very  expensive.  We  have  investigated  a way  to  more
specifically  target the calpain  inhibitor to muscle by linking the active part
of the inhibitor to a natural occurring substance in the body which is attracted
to  skeletal  muscle and heart  muscle by an active  transport  mechanism.  This
substance is called  carnitine  which is normally used to transport  fatty acids
into  muscle  cell  mitochondria.  We  have  successfully  linked  leupeptin  to
carnitine to create a more  efficient  calpain  inhibitor  we call  Myodur.  Our
studies suggest that the chemical entity  carnityl-leu-argininal  (Myodur) is at


                                       7


least 100 times more effective in inhibiting calpain intracellularly in skeletal
muscle than is leupeptin alone. This has resulted in adoption of Myodur as a new
potential candidate for therapy for the treatment of muscle wasting diseases, be
they primary or secondary.

         Leupeptin  is not  patent-protected,  having  been first  isolated  and
characterized  in 1969.  We have been granted  orphan drug status for the use of
leupeptin in nerve repair and filed for Orphan Drug status in muscular dystrophy
for Myodur, which includes the active part of leupeptin.

         Another naturally occurring substance, taurine, is attracted to nervous
tissue and to the retina. In our preliminary  studies,  when leupeptin is linked
to taurine, calpain appears to be inhibited in a number of nerve-related disease
states. This result is subject to continued review and assessment and may not be
indicative of future  successful  drug  development  or  commercialization.  The
diseases  affected  could include  deafness as a result of antibiotic  damage to
hair cells in the ear,  diabetic  and  age-related  retinopathy,  seizures,  and
possibly Alzheimer's  disease. We believe this drug, named Neurodur,  could be a
particularly  effective  drug for the  treatment  of  hearing  loss due to nerve
damage, as well as diabetic retinopathy, MS, and spinal cord injury.

         In summary,  our technology  provides us with the ability and potential
to seek to:

           o      Explore  potential  therapeutic,  including oral,  agents in a
                  variety of neuromuscular and neurodegenerative disorders;

           o      Improve  the  safety  profile  of new,  as  well as  existing,
                  pharmaceuticals currently on the market;

           o      Investigate new and abandoned pharmaceutical research projects
                  where untargeted  therapeutics  possess toxic  characteristics
                  that  have  not  been  able to be  successfully  managed  when
                  delivered untargeted;

           o      Extend the patent life of  existing  major drugs by using them
                  in  a  targeted  compound  and  provide  a  means  of  product
                  differentiation in the generic pharmaceutical industry; and

           o      Investigate the potential for developing cardioactive drugs.

MANUFACTURING

         We  do  not  have,  and  do  not  intend  to  establish,  manufacturing
facilities to produce our product candidates in the near or mid-term. We plan to
utilize  contract  manufacturers  for  all of our  production  requirements.  We
believe that there are a number of high quality Good  Laboratory  Practice (GLP)
and Good Manufacturing Practice (GMP) contract manufacturers available for these
purposes.

CONTRACT MANUFACTURING AGREEMENT WITH BACHEM

         In April 2005,  we entered into an exclusive  manufacturing  and supply
agreement to purchase our  requirement  of clinical  materials  for our proposed
product  for  Duchenne  muscular  dystrophy  from Bachem AG. In addition to cash
payments pursuant to purchase orders for clinical materials, we have also agreed
to make  royalty  payments  in the amount of the lesser of 5% of "net sales" (as
defined in the  agreement)  or $10 million,  $15 million or $25 million,  in the
first,  second and third (and thereafter) years of the agreement,  respectively.
We currently purchase certain patented components required for our products from
Sigma-Tau Industrie  Farmaceutiche  Riunite S.p.A.  ("Sigma Tau"). We expect the
cost of the required product for our remaining pre-clinical studies and clinical
trials to be significant.

FDA OVERSIGHT OF MANUFACTURING

         The  manufacturer  of our  product  candidates  or any future  product,
whether  done by  third-party  contractors  or  internally,  will be  subject to
rigorous  regulations,  including  the need to comply with the FDA's current GMP
standards.  As part of  obtaining  FDA approval  for each  product,  each of the
manufacturing facilities must be inspected,  approved by and registered with the
FDA. In addition to  obtaining  FDA approval of the  prospective  manufacturer's


                                       8


quality control and manufacturing procedures, domestic and foreign manufacturing
facilities  are  subject  to  periodic  inspection  by the  FDA  and/or  foreign
regulatory   authorities  which  have  the  authority  to  suspend  or  withdraw
approvals.

INTELLECTUAL PROPERTY

         Our intellectual property portfolio includes:

           o      Patent 4,742,081 - Carnitine, which preferentially accumulates
                  in  cardiac  and  skeletal  muscle,  is  coupled to a protease
                  inhibitor or any other  pharmaceutically  active compound, for
                  the purpose of  site-specific  drug delivery to these tissues.
                  These  products  may be useful in a variety of muscle  wasting
                  diseases  as  well as  cardiac  conditions  including  cardiac
                  ischemia;

           o      Patents  4,866,040,  5,008,288  and  5,876,747 - These patents
                  cover the compounds carnitine, aminocarnitine and cysteic acid
                  (taurine)   as  carriers   linked  to   protease   inhibitors,
                  propranolol,   procainamide   and  quinidine   and,  as  well,
                  phosphatidyl  carnitine  incorporated  into  liposomes for the
                  treatment of muscle disorders as well as cardiac arrhythmias;

           o      PCT international patent application no. PCT/US05/16132, which
                  was filed on May 6, 2005,  covers  compound  C-301 and related
                  compounds  to  treat a number  of  neurologic,  otologic,  and
                  ophthalmologic   disorders   such  as  epilepsy   and  bipolar
                  disorder. The international application claims priority upon a
                  U.S. provisional  application no. 60/568,720,  which was filed
                  on May 6, 2004.

           o      PCT  international  patent  application  (no. to be assigned),
                  which was filed on June 13, 2005 and covers Myodur and related
                  compounds as well as their use to treat muscle disorders.  The
                  application  claims new  compositions  of matter  (i.e.,  oral
                  prodrugs and pharmaceutical  formulations thereof),  kits, and
                  use of these  materials to treat a variety of diseases such as
                  muscular  dystrophy.  The  international   application  claims
                  priority upon U.S. provisional application nos. 60/578,914 and
                  60/633,274,  which were filed on June 12, 2004 and December 3,
                  2004,  respectively.  A U.S. utility application will be filed
                  shortly with the U.S. Patent and Trademark office.

           o      PCT  international  patent  application  (no. to be assigned),
                  which was filed on  September  29, 2005,  covers  Neurodur and
                  related  compounds to treat a number of neurologic,  otologic,
                  and  ophthalmologic  disorders.  The  application  claims  new
                  compositions  of matter and use of these  compositions as oral
                  pro-drugs  to treat a variety  of  diseases  such as  multiple
                  sclerosis. The international  application claims priority upon
                  U.S. provisional application, which was filed on September 29,
                  2004. A U.S.  utility  application  will be filed shortly with
                  the U.S. Patent and Trademark office.

         We have made,  or  currently  plan to make the  following  orphan  drug
designation filings:

           o      Orphan Drug  Designation  has been  granted for  leupeptin  in
                  denervation injury;

           o      Orphan Drug  Designation  has been  granted for  Duchenne  and
                  Becker muscular dystrophies;

           o      Orphan Drug  Designation  for C-202 in ALS will be applied for
                  in 2006 or 2007; and

           o      Orphan Drug  Designation for C-208 in CIDP will be applied for
                  in 2006 or 2007.

         We also rely on protection  afforded by  confidentiality  and invention
acknowledgement agreements with key personnel in order to secure and protect our
intellectual  property  rights that are not subject to patent or other statutory
protection.


                                       9


LICENSES

         On September 15, 2004 we granted an exclusive  fifteen-year  license to
JCR Pharmaceuticals  Co., Ltd. ("JCR") to develop,  manufacture,  use, sell, and
sublicense Myodur for the treatment of muscular dystrophy in Japan, South Korea,
China,  Taiwan and  Singapore.  The licensing  agreement  provides,  among other
things,  for royalty payments to us in the amount of 25% of "net sales" (as such
term is defined  in the  agreement)  provided  that the sum of the cost of goods
sold,  plus royalty  payments does not exceed 35% of net sales.  Pursuant to the
license  agreement,  JCR  acquired  554,413  shares  of  our  Common  Stock  for
$1,000,000  ($929,231  after  expenses),   and  upon  FDA  approval  of  an  IND
application for Myodur for muscular dystrophy in the United States, is obligated
to purchase  $1,000,000 of additional  shares of our Common Stock.  The purchase
price at the time of the second $1,000,000 investment required under the license
agreement will be the then market price of our Common Stock which may be higher,
or lower, on a price per share basis,  than the purchase price applicable to the
initial investment. In addition, JCR is obligated to make a milestone payment of
$500,000 to us upon FDA approval of an IND  application  to initiate  Phase I/II
clinical studies for Myodur for muscular dystrophy in the United States.

COMPETITIVE  BUSINESS  CONDITIONS  AND  COMPETITIVE  POSITION  IN THE  INDUSTRY;
METHODS OF COMPETITION

         We currently have no products or drugs in commercial production and are
exclusively engaged in research and development, pre-clinical and pre-regulatory
review and  preparation.  Accordingly,  we do not compete with any product or in
any market or  industry.  While there is no  assurance  that any of our products
will be capable of commercialization, we believe that competition in our planned
area of concentration,  should any of our products obtain regulatory  clearances
required for  commercialization,  will primarily  involve  effectiveness  of our
products  for the  approved  indications,  dosage,  delivery,  and,  to a lesser
degree, price and insurance availability.

DISTRIBUTION METHODS

         We currently have no distribution methods since all of our products are
presently  in  development  and we have  neither  applied for nor  received  any
regulatory approvals.

SOURCES AND AVAILABILITY OF RAW MATERIALS

         We presently maintain  relationships with two companies,  Bachem AG and
Sigma Tau,  for raw  materials  for our  research  and  testing  needs.  The raw
materials  required  by us are  available  from a limited  number  of  suppliers
capable  of  production  which  meets our  requirements  and FDA  standards.  We
presently  expect  to  purchase  certain  components  of our  product  which are
manufactured under patent protection.

CUSTOMERS

         We currently have no customers.

GOVERNMENT REGULATION

         The  manufacturing  and  marketing of all of our drug and drug delivery
technology,  including  Myodur  and  Neurodur,  and  our  related  research  and
development  activities  are  subject to  regulation  for safety,  efficacy  and
quality by  numerous  governmental  authorities  in the United  States and other
countries.  We anticipate that these  regulations  will apply separately to each
drug and  compound  in our  drug  delivery  technology.  Compliance  with  these
regulations will involve a considerable amount of time, expense and uncertainty.

         In the United States,  drugs are subject to rigorous federal regulation
and, to a lesser  extent,  state  regulation.  The United States Food,  Drug and
Cosmetic  Act, the  regulations  promulgated  thereunder,  and other federal and
state  statutes  and  regulations  govern,  among  other  things,  the  testing,
manufacture,  safety,  efficacy,  labeling,  storage, record keeping,  approval,
advertising  and promotion of our drugs.  Drug  development  and approval within
this  regulatory  framework  is  difficult  to predict and will take a number of
years and involve material  expenditures that cannot be accurately  projected at
this early  stage of  development  of our  products  but which  will  exceed our
current  resources  and will  require  sources  of  funds  which  are  presently
uncertain.


                                       10


         The steps required before a pharmaceutical agent may be marketed in the
United States include:

           o      Pre-clinical  laboratory  tests, in vivo pre clinical  studies
                  and formulation studies;

           o      The  submission  to the FDA of an IND  application  for  human
                  clinical  testing  which must become  effective  before  human
                  clinical trials can commence;

           o      Adequate  and  well   controlled   human  clinical  trials  to
                  establish the safety and efficacy of the product;

           o      The submission of a NDA or BLA to the FDA; and

           o      FDA approval of the NDA or BLA prior to any commercial sale or
                  shipment of the product.

         In addition to obtaining FDA approval for each  product,  each domestic
product  manufacturing  facility must be registered  with,  and approved by, the
FDA. Domestic  manufacturing  facilities are subject to biennial  inspections by
the FDA and must comply with the FDA's Good  Laboratory  Practices for products,
drugs and devices.

         PRE-CLINICAL   TESTING.   Pre-clinical   testing  includes   laboratory
evaluation of chemistry and  formulation,  as well as tissue  culture and animal
studies to assess the potential safety and efficacy of the product. Pre-clinical
safety tests must be conducted by laboratories  that comply with FDA regulations
regarding  Good  Laboratory  Practices.  No  assurance  can be  given  as to the
ultimate  outcome of such  pre-clinical  testing.  The  results of  pre-clinical
testing are submitted to the FDA as part of an IND  application and are reviewed
by the FDA prior to the commencement of human clinical trials.

         We have relied upon  contractors  to perform  pre-clinical  studies and
will continue to do so in the future.

         CLINICAL TRIALS.  Clinical trials involve the administration of the new
product  to  healthy  volunteers  or to  patients  under  the  supervision  of a
qualified  principal   investigator.   Clinical  trials  must  be  conducted  in
accordance  with  Good  Clinical  Practices  under  protocols  that  detail  the
objectives of the study,  the  parameters  to be used to monitor  safety and the
efficacy criteria to be evaluated. Each protocol must be submitted to the FDA as
part of the IND  application.  Further,  each  clinical  study must be conducted
under  the  auspices  of  an  independent  institutional  review  board  at  the
institution where the study will be conducted.  The  institutional  review board
will consider, among other things, ethical factors, the safety of human subjects
and the possible  liability of the  institution.  Compounds  must be  formulated
according to Good Manufacturing Practices.

         Clinical trials are typically conducted in three sequential phases, but
the phases may overlap. In Phase I, the initial introduction of the product into
healthy human  subjects,  the drug is tested for safety  (adverse side effects),
absorption,  dosage  tolerance,  metabolism,  bio  distribution,  excretion  and
pharmacodynamics  (clinical  pharmacology).  Phase II is the proof of  principal
stage and involves studies in a limited patient population in order to:

           o      Determine the efficacy of the product for  specific,  targeted
                  indications;

           o      Determine dosage tolerance and optimal dosage; and

           o      Identify possible adverse side effects and safety risks.

         If there is evidence  that the product is found to be effective and has
an acceptable  safety profile in Phase II  evaluations,  Phase III trials may be
undertaken to further evaluate  clinical  efficacy and to test for safety within
an expanded patient population at geographically dispersed multi-center clinical
study sites.  Phase III frequently  involves  randomized  controlled trials and,
whenever  possible,  double blind studies.  We, or the FDA, may suspend clinical
trials  at any time if it is  believed  that the  individuals  participating  in
trials are exposed to unacceptable health risks.


                                       11


         We intend to rely upon contractors to perform our clinical trials.

         NDA  AND  FDA   APPROVAL   PROCESS.   The  results  of   pharmaceutical
development,  pre-clinical  studies  and  clinical  studies  are  required to be
submitted  to the FDA in the form of a NDA for  approval  of the  marketing  and
commercial shipment of all regulated products.  The testing and approval process
is likely to require  substantial  cost,  time and  effort.  In  addition to the
results of  pre-clinical  and clinical  testing,  the NDA applicant  must submit
detailed  information  about  chemistry,  manufacturing  and controls  that will
determine  how the product will be made.  The approval  process is affected by a
number of factors,  including the severity of the disease,  the  availability of
alternative  treatments  and the risks and  benefits  demonstrated  in  clinical
trials.  Consequently,  there  can be no  assurance  that any  approval  will be
granted  on a timely  basis,  if at all.  The FDA may  deny a NDA if  applicable
regulatory criteria are not satisfied, require additional testing or information
or require  post-marketing  testing and  surveillance to monitor the safety of a
company's  product if it does not believe the NDA contains  adequate evidence of
the safety and  efficacy of the drug.  Notwithstanding  the  submission  of such
data, the FDA may  ultimately  decide that a NDA does not satisfy its regulatory
criteria for approval.  Moreover,  if regulatory  approval of a drug is granted,
such approval may entail  limitations  on the indicated uses for which it may be
marketed.  Finally,  product  approvals  may be  withdrawn  if  compliance  with
regulatory  standards is not maintained or if problems occur  following  initial
marketing. Post approval studies may be conducted as Phase IV to explore further
intervention, new indications, or new product uses.

         Among the  conditions  for NDA  approval  is the  requirement  that any
manufacturer's  quality  control and  manufacturing  procedures  conform to Good
Manufacturing  Practices  and the  requirement  specifications  of the  FDA.  In
complying  with  standards set forth in these  regulations,  manufacturers  must
continue to expend time,  money and effort in the area of drug  application  and
quality control to ensure full technical compliance.  Manufacturing  facilities,
both  foreign  and  domestic,  also are subject to  inspections  by or under the
authority of the FDA and by other federal, state or local agencies.

         INTERNATIONAL APPROVAL.  Whether or not FDA approval has been obtained,
approval of a product by regulatory  authorities in foreign  countries must also
be obtained prior to the  commencement  of commercial  sales of the drug in such
countries.  The  requirements  governing the conduct of clinical trials and drug
approvals  vary  widely  from  country to  country,  and the time  required  for
approval may be longer or shorter than that required for FDA approval.  Although
there are some procedures for unified filings for certain European countries, in
general, each country at this time has its own procedures and requirements.

         OTHER  REGULATION.  In addition to regulations  enforced by the FDA, we
are also subject to regulation under the Occupational Safety and Health Act, the
Environmental  Protection  Act, the Toxic  Substances  Control Act, the Resource
Conservation  and Recovery Act, and other present and future  federal,  state or
local  regulations.  Our research and development may involve the controlled use
of hazardous materials,  chemicals, and various radioactive compounds.  Although
we  believe  that our safety  procedures  for  handling  and  disposing  of such
materials comply with the standards prescribed by state and federal regulations,
the risk of accidental  contamination  or injury from these materials  cannot be
completely eliminated. In the event of any accident, we could be held liable for
any damages that result and any such liability could exceed our resources.

         In pre-clinical  studies Myodur has  demonstrated  efficacy in muscular
dystrophy,  Neurodur has demonstrated efficacy in MS, and C-301 has demonstrated
efficacy in animal models for epilepsy. We filed an IND application with the FDA
for Myodur on  January  12,  2006.  The FDA  approval  process  typically  takes
approximately 30 days but may be extended if the FDA has questions regarding the
IND application or requires additional data.

RISK FACTORS

         The following risk factors  should be considered  carefully in addition
to the other  information  contained in this Report.  Our most significant risks
and uncertainties are described below;  however,  they are not the only risks we
face. If any of the following  risks  actually  occur,  our business,  financial
condition, or results or operations could be materially adversely affected.


                                       12


         IF  WE  CANNOT  OBTAIN   ADDITIONAL  FUNDS  WHEN  NEEDED,   OR  ACHIEVE
PROFITABILITY WE MAY NOT BE ABLE TO CONTINUE AS A GOING CONCERN.

         Absent  additional  funding  from  private  or  public  equity  or debt
financings, collaborative or other partnering arrangements, or other sources, we
will be unable to conduct our product development efforts as planned, and we may
need to curtail our development plans, cease operations or sell assets.

         WE HAVE A LIMITED OPERATING HISTORY WITH SIGNIFICANT  LOSSES AND EXPECT
LOSSES TO CONTINUE FOR THE FORESEEABLE FUTURE.

         We have yet to  establish  any  history of  profitable  operations.  At
December 31, 2005, we had an accumulated  deficit of  $37,916,095.  Our revenues
have not been sufficient to sustain our operations.  We expect that our revenues
will not be sufficient to sustain our operations for the foreseeable future. Our
profitability  will  require the  successful  commercialization  of our proposed
products.  No  assurances  can be given when,  or if, this will occur or that we
will ever be profitable.

         Our ability to obtain additional  funding will determine our ability to
continue  as a going  concern.  Our  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.

         EVEN WITH THE SALE OF COMMON STOCK TO FUSION CAPITAL, WHICH HAS NOT YET
COMMENCED,  WE WILL REQUIRE  ADDITIONAL  FINANCING TO SUSTAIN OUR OPERATIONS AND
WITHOUT IT WE WILL NOT BE ABLE TO CONTINUE OPERATIONS.

         We only have the right to receive  $25,000  per  trading  day under the
Stock  Purchase  Agreement  with Fusion Capital unless our stock price equals or
exceeds  $1.60,  in which case the daily amount may be increased  under  certain
conditions as the price of the Common Stock increases.  Fusion Capital shall not
have the right nor the  obligation to purchase any shares of Common Stock on any
trading days that the market price of the Common Stock is less than $0.50. Since
we initially registered 5,000,000 shares for sale by Fusion Capital, the selling
price of the Common Stock to Fusion  Capital will have to average at least $4.00
per  share  for us to  receive  the  maximum  proceeds  of $20  million  without
registering  additional  shares of Common  Stock.

         The extent we rely on Fusion Capital as a source of funding will depend
on a number of factors  including,  the  prevailing  market  price of the Common
Stock and the extent to which we are able to secure  working  capital from other
sources.  Specifically,  Fusion  Capital  shall  not  have  the  right  nor  the
obligation  to purchase  any shares of Common Stock on any trading days that the
market  price of our common  stock is less than $0.50 per  share.  If  obtaining
sufficient   financing  from  Fusion  Capital  were  to  prove   unavailable  or
prohibitively  dilutive  and if we are  unable  to  commercialize  and  sell our
proposed  products,  we will need to secure other sources of funding in order to
satisfy our working  capital  needs.  Even if we are able to access the full $20
million under the Stock  Purchase  Agreement with Fusion  Capital,  we may still
need  additional  capital  to  fully  implement  our  business,   operating  and
development  plans.  Should the  financing  we require  to sustain  our  working
capital needs be unavailable or prohibitively  expensive when we require it, the
consequences  would be a  material  adverse  effect on our  business,  operating
results, financial condition and prospects.

         EVEN WITH THE PROCEEDS FROM THE  DEBENTURES  ISSUED TO CORNELL  CAPITAL
AND THE  POTENTIAL  SALE OF COMMON  STOCK TO  FUSION  CAPITAL,  WE WILL  REQUIRE
ADDITIONAL  FUNDING WHICH WILL BE SIGNIFICANT AND WE MAY HAVE DIFFICULTY RAISING
NEEDED  CAPITAL  IN THE FUTURE  BECAUSE OF OUR  LIMITED  OPERATING  HISTORY  AND
BUSINESS RISKS ASSOCIATED WITH OUR COMPANY.

         We currently do not generate any revenue from our proposed products and
revenue from grants and  collaborative  agreements may not be sufficient to meet
our future capital  requirements.  We do not know when, or if, this will change.


                                       13


We have  expended  substantial  funds  in  research,  development  and  contract
manufacturing  and  will  continue  to  expend  substantial  funds  in  contract
manufacturing,  research,  development  and  pre-clinical  testing and  clinical
trials  of  our  drug  delivery  technology  and  compounds.   We  will  require
substantial additional funds to conduct research and development,  establish and
conduct clinical and pre-clinical  trials,  obtain required regulatory approvals
and  clearances,  establish  clinical  and,  if our  products  are  subsequently
considered   candidates  for  FDA  approval,   commercial  scale   manufacturing
arrangements,  and provide for the marketing and  distribution  of our products.
Additional  funds  may not be  available  on  acceptable  terms,  if at all.  If
adequate funds are  unavailable or are not available on terms deemed  acceptable
by  management,  we may have to delay,  reduce the scope of or eliminate  one or
more of our research or  development  programs or product or  marketing  efforts
which may  materially  harm our business,  financial  condition,  and results of
operations.  Our long term capital  requirements  are expected to depend on many
factors, including:

           o      the  number  of  potential   products  and   technologies   in
                  development;

           o      continued  progress and cost of our  research and  development
                  programs;

           o      progress with pre-clinical studies and clinical trials;

           o      the time and costs involved in obtaining regulatory clearance;

           o      costs involved in preparing, filing, prosecuting,  maintaining
                  and enforcing patent claims;

           o      costs of developing sales, marketing and distribution channels
                  and our ability to sell our drugs;

           o      costs involved in establishing  manufacturing capabilities for
                  clinical trial and commercial quantities of our drugs;

           o      competing technological and market developments;

           o      market acceptance of our products;

           o      costs for recruiting and retaining management,  employees, and
                  consultants; and

           o      costs for training physicians.

         We  may  consume  available   resources  more  rapidly  than  currently
anticipated,  resulting in the need for additional funding. We may seek to raise
any necessary additional funds through the exercise of warrants, equity, or debt
financings,   collaborative  arrangements  with  corporate  partners,  or  other
sources. Any such equity financing may be dilutive to existing  stockholders and
debt financing, if available, may involve restrictive covenants that would limit
how we conduct our  business  or finance our  operations,  or  otherwise  have a
material effect on our current or future business prospects. In addition, in the
event that additional funds are obtained through arrangements with collaborative
partners or other sources, we may have to relinquish economic and/or proprietary
rights to some of our  technologies or products under  development that we would
otherwise seek to develop or commercialize  by ourselves.  If adequate funds are
not available, we may be required to significantly reduce, refocus, or delay our
development efforts with regard to our drug delivery technology,  compounds, and
drugs.

         OUR FINANCIAL CONDITION AND THE RESTRICTIVE  COVENANTS CONTAINED IN OUR
OUTSTANDING  DEBT MAY LIMIT OUR ABILITY TO BORROW  ADDITIONAL  FUNDS OR TO RAISE
ADDITIONAL EQUITY AS MAY BE REQUIRED TO FUND OUR FUTURE OPERATIONS.

         The terms of our  outstanding  Debentures with Cornel Capital may limit
our ability, without Cornell Capital's consent, to, among other things:

           o      enter into certain transactions;

           o      create additional liens on our assets;


                                       14


           o      issue  preferred  stock or Common  Stock at certain  discounts
                  below market prices; or

           o      merge or consolidate with other entities.

and could adversely  affect our liquidity and our ability to attract  additional
funding as required.

         WE MAY NOT BE ABLE TO PAY OUR DEBT AND OTHER OBLIGATIONS AND OUR ASSETS
MAY BE SEIZED AS A RESULT.

         We do not  have  sufficient  funds  to repay  our  outstanding  debt at
maturity and we may not generate the cash flow  required to pay our  liabilities
as they  become  due.  As of April  11,  2006,  our  outstanding  debt  includes
$2,000,000 of principal  plus accrued  interest of our  Debentures  with Cornell
Capital due in December  2006 and an  aggregate  of $698,736 of  principal  plus
accrued  interest of convertible  notes, of which $448,736 plus accrued interest
is due on July 3, 2006 and $250,000 plus accrued  interest is due on December 9,
2006.  Cornell Capital may require us to repay all of the principal and interest
outstanding  under the Debentures under certain  circumstances.  We may not have
sufficient cash reserves to repay the Debentures at such time, which would cause
an event of default under the Debentures and may force us to declare bankruptcy.
If we raise  additional  funds to repay the convertible  notes and Debentures by
selling  equity  securities,  the  relative  equity  ownership  of our  existing
investors  could be diluted and new investors  could obtain terms more favorable
than previous investors.

         OUR OBLIGATIONS UNDER THE DEBENTURES ARE SECURED BY ALL OF OUR ASSETS.

         Our obligations  under the Debentures are secured by all of our assets.
As a  result,  if we  default  under  the  terms of the  Debentures  or  related
agreements,  including  our  failure  to  issue  shares  of  Common  Stock  upon
conversion  by  Cornell  Capital,  our  failure  to timely  file a  registration
statement or have such registration statement declared effective,  our breach of
any covenant, representation or warranty in the Securities Purchase Agreement or
Debentures or the commencement of a bankruptcy,  insolvency,  reorganization  or
liquidation  proceeding  against us could  require  the early  repayment  of the
Debentures,  if the default is not cured within the specified  grace period.  In
addition,  Cornell Capital could  foreclose its security  interest and liquidate
some or all of our assets and we could  cease to operate.  Any such  issuance of
shares could cause a significant  drop in the price of our stock and significant
dilution to our stockholders.

         THE  FAILURE  TO  COMPLETE   DEVELOPMENT  OF  OUR  TECHNOLOGY,   OBTAIN
GOVERNMENT  APPROVALS,  INCLUDING  REQUIRED  FDA  APPROVALS,  OR TO COMPLY  WITH
ONGOING  GOVERNMENTAL  REGULATIONS COULD DELAY OR LIMIT INTRODUCTION OF PROPOSED
PRODUCTS  AND RESULT IN FAILURE TO ACHIEVE  REVENUES  OR  MAINTAIN  OUR  ONGOING
BUSINESS.

         Our  research  and  development  activities  and  the  manufacture  and
marketing of our  intended  products  are subject to  extensive  regulation  for
safety,  efficacy,  and quality by numerous government authorities in the United
States and  abroad.  Before  receiving  FDA  clearance  to market  our  proposed
products,  we will have to demonstrate  that our products are safe and effective
on the patient population and for the diseases that are to be treated.  Clinical
trials, manufacturing and marketing of drugs are subject to the rigorous testing
and approval process of the FDA and equivalent foreign  regulatory  authorities.
The Federal Food,  Drug and Cosmetic Act ("FDC Act") and other  federal,  state,
and  foreign  statutes  and  regulations   govern  and  influence  the  testing,
manufacture,  labeling,  advertising,  distribution,  and promotion of drugs and
medical devices. As a result, clinical trials and regulatory approval can take a
number  of  years or  longer  to  accomplish  and  require  the  expenditure  of
substantial financial, managerial, and other resources.

         In order to be  commercially  viable,  we must  successfully  research,
develop,  obtain regulatory approval for,  manufacture,  introduce,  market, and
distribute  our  technologies.  For each drug  utilized  with our drug  delivery
technology,  and for Myodur and Neurodur,  we must successfully meet a number of
critical developmental milestones, including:

           o      demonstrate  benefit  from  delivery  of  each  specific  drug
                  through our drug delivery technology;

           o      demonstrate through  pre-clinical and clinical trials that our
                  drug delivery  technology and patient specific therapy is safe
                  and effective;


                                       15


           o      establish  a viable  Good  Manufacturing  Process  capable  of
                  potential scale-up.

         The time frame necessary to achieve these developmental  milestones may
be long and uncertain, and we may not successfully complete these milestones for
any of our intended products in development.

         In  addition  to the risks  previously  discussed,  our  technology  is
subject to additional developmental risks which include the following:

           o      the uncertainties  arising from the rapidly growing scientific
                  aspects of drug delivery, therapies, and potential treatments;

           o      uncertainties  arising  as a  result  of the  broad  array  of
                  potential  treatments  related to nerve and muscle  injury and
                  disease; and

           o      anticipated  expense and time believed to be  associated  with
                  the  development  and  regulatory  approval of treatments  for
                  nerve and muscle injury and disease.

         In order to  conduct  clinical  trials  that are  necessary  to  obtain
approval  by the FDA to market a product it is  necessary  to receive  clearance
from the FDA to conduct such clinical  trials.  The FDA can halt clinical trials
at any time for safety  reasons or because  our  clinical  investigators  do not
follow the FDA's  requirements for conducting  clinical trials. If we are unable
to receive  clearance to conduct clinical trials or the trials are halted by the
FDA,  we would not be able to achieve any revenue  from such  product,  as it is
illegal  to sell any drug or  medical  device  in the  United  States  for human
consumption  without FDA approval,  and many foreign countries are influenced in
granting their own required approvals by the FDA.

         DATA  OBTAINED  FROM  CLINICAL   TRIALS  IS   SUSCEPTIBLE   TO  VARYING
INTERPRETATIONS, WHICH COULD DELAY, LIMIT OR PREVENT REGULATORY CLEARANCES.

         Data already  obtained,  or in the future obtained,  from  pre-clinical
studies and clinical trials (as of the date of this Report no clinical trials of
our technology have been undertaken) do not necessarily predict the results that
will be obtained from later pre-clinical studies and clinical trials.  Moreover,
pre-clinical and clinical data is susceptible to varying interpretations,  which
could delay, limit or prevent regulatory  approval. A number of companies in the
pharmaceutical  industry have suffered significant setbacks in advanced clinical
trials,  even  after  promising  results  in  earlier  trials.  The  failure  to
adequately demonstrate the safety and effectiveness of an intended product under
development  could delay or prevent  regulatory  clearance of a potential  drug,
resulting  in  delays  to  commercialization,  and  could  materially  harm  our
business.  Our clinical trials may not demonstrate  sufficient  levels of safety
and efficacy  necessary to obtain the  requisite  regulatory  approvals  for our
drugs, and thus our proposed drugs may not be approved for marketing. Even after
approval, further studies could result in withdrawal of FDA and other regulatory
approvals and voluntary or involuntary withdrawal of products from the market.

         We may encounter delays or rejections based upon additional  government
regulation from future  legislation or  administrative  action or changes in FDA
policy  during the period of  development,  clinical  trials and FDA  regulatory
review.  We may  encounter  similar  delays in foreign  countries.  Sales of our
products outside the U.S. would be subject to foreign regulatory  approvals that
vary from country to country. The time required to obtain approvals from foreign
countries  may be shorter or longer than that  required  for FDA  approval,  and
requirements for foreign licensing may differ from FDA  requirements.  We may be
unable  to  obtain  requisite  approvals  from  the FDA and  foreign  regulatory
authorities,  and even if obtained, such approvals may not be on a timely basis,
or they may not cover the uses that we request.

         In the future,  we may select drugs for  "molecular  binding" using our
drug  delivery  technology  which may contain  controlled  substances  which are
subject to state,  federal  and foreign  laws and  regulations  regarding  their
manufacture, use, sale, importation and distribution.  For such drugs containing
controlled  substances,  we  and  any  suppliers,  manufacturers,   contractors,
customers  and  distributors  may be required to obtain and maintain  applicable
registrations  from state,  federal and foreign law  enforcement  and regulatory
agencies  and comply  with  state,  federal  and  foreign  laws and  regulations
regarding the manufacture, use, sale, importation and distribution of controlled


                                       16


substances.  These regulations are extensive and include  regulations  governing
manufacturing,  labeling,  packaging,  testing,  dispensing,  prescription,  and
procurement quotas, record keeping, reporting, handling, shipment, and disposal.
Failure  to obtain  and  maintain  required  registrations  or  comply  with any
applicable   regulations   could  delay  or  preclude  us  from  developing  and
commercializing  our drugs  containing  controlled  substances and subject us to
enforcement  action.  In addition,  because of their restrictive  nature,  these
regulations  could limit our  commercialization  of drugs containing  controlled
substances.

         OUR DRUGS OR TECHNOLOGY MAY NOT GAIN FDA APPROVAL IN CLINICAL TRIALS OR
BE EFFECTIVE AS A THERAPEUTIC AGENT WHICH COULD AFFECT OUR FUTURE  PROFITABILITY
AND PROSPECTS.

         In order to obtain regulatory  approvals,  we must demonstrate that the
procedure is safe and effective for use in humans and functions as a therapeutic
against the effects of injury or disease.  To date,  we have not  conducted  any
human  pilot  study  pursuant  to   Institutional   Review  Board  oversight  in
anticipation  of our  initial  FDA  submission  for  patient-specific  or  other
therapy.  Further, we have conducted only sporadic and limited animal studies to
observe  the  effects  of  our  drugs  and  have  not  subjected  our  drugs  or
technologies to all of the rigorous  testing  standards that would be acceptable
for publication in scientific peer review journals.

         We  may  not  be  able  to  demonstrate  that  any  potential  drug  or
technology,  including  Myodur or  Neurodur,  although  appearing  promising  in
pre-clinical and animal observations,  is safe or effective in advanced clinical
trials  that  involve  human  patients.  We are also not able to assure that the
results of the tests  already  conducted  and which we intend to repeat  will be
consistent  with  our  prior   observations  or  support  our  applications  for
regulatory  approval.  As a result, our drug and technology research program may
be curtailed, redirected or eliminated at any time.

         The diseases  and  illnesses  to which our drugs and  technologies  are
directed are very complex and may be prone to genetic mutations. These mutations
may  prove  resistant  to  currently  approved  therapeutics  or  our  drugs  or
technologies.  Even if we gain regulatory  approval there may develop resistance
to our  treatment.  This could have a material  adverse  effect on our business,
financial condition, and results of operations.

         WE HAVE  ACCUMULATED  DEFICITS IN THE RESEARCH AND  DEVELOPMENT  OF OUR
TECHNOLOGY  AND THERE IS NO  GUARANTEE  THAT WE WILL EVER  GENERATE  REVENUE  OR
BECOME   PROFITABLE  EVEN  IF  ONE  OR  MORE  OF  OUR  DRUGS  ARE  APPROVED  FOR
COMMERCIALIZATION.

         Since our inception in 1986, we have incurred  operating  losses. As of
December 31, 2005, our accumulated deficit amounted to $37,916,095. In addition,
we expect to continue  incurring  operating losses for the foreseeable future as
we  continue to develop our  products  which will cause us to incur  substantial
research and  development  and clinical  trials  costs.  Our ability to generate
revenue  and  achieve  profitability  depends  upon our  ability,  alone or with
others,  to  complete  the  development  of our  proposed  products,  obtain the
required  regulatory  approvals and manufacture,  market,  and sell our proposed
products.  Development,  including  the cost of  contract  manufacturing  of our
proposed  products  for  pre-clinical  testing  and  human  clinical  trials  is
extremely  costly  and  requires  significant  investment.  In  the  absence  of
additional financing we may not be able to continue our development  activities.
In addition,  we may choose to license the rights to  particular  drugs or other
technology. License fees may increase our costs.

         We have not  generated  any  revenue  from the  commercial  sale of our
proposed  products or any drugs and do not expect to receive such revenue in the
near future.  Our primary  activity to date has been research and development of
our technology.  All revenues to date are from grants,  both public and private,
and  collaborative  agreements.  We cannot be  certain  as to when or whether to
anticipate  commercializing  and marketing our proposed products in development,
and do not expect to generate sufficient revenues from proposed product sales to
cover our expenses or achieve profitability in the foreseeable future.

         WE HAVE RELIED SOLELY ON THIRD-PARTY  RESEARCH  INSTITUTIONS FOR ALL OF
OUR RESEARCH AND DEVELOPMENT,  WHICH COULD BE MATERIALLY  DELAYED SHOULD WE LOSE
ACCESS TO THOSE FACILITIES.

         We currently have no research and development facilities of our own. We
are  entirely  dependent  on third  parties to use their  facilities  to conduct
research and  development.  To date,  we have  primarily  relied on  third-party


                                       17


research  institutions  for this purpose  including the Health Science Center at
Downstate  Medical  Center and Stony Brook  University.  Our  inability  to have
continued  access to these  facilities to conduct  research and  development may
delay or impair our ability to gain FDA  approval and  commercialization  of our
drug delivery technology and products.

         We currently maintain a good working  relationship with our third-party
research institutions. Although we are evaluating various facilities in which to
establish our  laboratories,  should we be required to relocate on short notice,
we do not  currently  have an  alternate  facility  where we could  relocate our
research  activities.  The cost and time to establish  or locate an  alternative
research and development  facility to develop our technology will be substantial
and may delay gaining FDA approval and commercializing our products.

         WE ARE DEPENDENT ON OUR COLLABORATIVE AGREEMENTS FOR THE DEVELOPMENT OF
OUR  TECHNOLOGIES  AND  BUSINESS  DEVELOPMENT  WHICH  EXPOSES  US TO THE RISK OF
RELIANCE ON THE VIABILITY OF THIRD PARTIES.

         In  conducting  our research and  development  activities,  we rely and
expect  in the  future  to rely  upon  numerous  collaborative  agreements  with
universities,  governmental  agencies,  charitable  foundations,  manufacturers,
contract research organizations,  and corporate partners. The loss of or failure
to  perform  under  any of these  arrangements,  by any of these  entities,  may
substantially disrupt or delay our research and development activities including
our anticipated clinical trials.

         WE  ARE  EXPOSED  TO  PRODUCT  LIABILITY,   CLINICAL  AND  PRE-CLINICAL
LIABILITY RISKS WHICH COULD PLACE A SUBSTANTIAL  FINANCIAL BURDEN UPON US SHOULD
WE BE SUED,  BECAUSE WE DO NOT CURRENTLY HAVE PRODUCT LIABILITY  INSURANCE ABOVE
AND BEYOND OUR GENERAL INSURANCE COVERAGE.

         Our  business  exposes  us to  potential  product  liability  and other
liability risks that are inherent in the testing,  manufacturing,  marketing and
sale of  pharmaceutical  products.  We cannot assure that such potential  claims
will not be asserted against us. In addition,  the use in our clinical trials of
pharmaceutical  products  that we may develop and the  subsequent  sale of these
products by us or our potential  collaborators may cause us to bear a portion of
or all product liability risks. A successful liability claim or series of claims
brought  against  us could  have a  material  adverse  effect  on our  business,
financial condition, and results of operations.

         All of our  pre-clinical  trials  have  been  and  all of our  proposed
clinical  and   pre-clinical   trials  are   anticipated   to  be  conducted  by
collaborators and third party contractors.  We do not currently have any product
liability  insurance or other liability insurance relating to clinical trials or
any products or compounds. We intend to seek insurance against such risks before
we initiate clinical trials or before our product sales are commenced. We cannot
assure that we will be able to obtain or  maintain  adequate  product  liability
insurance on acceptable  terms,  if at all, or that such  insurance will provide
adequate  coverage  against our  potential  liabilities.  An inability to obtain
sufficient  insurance  coverage at an  acceptable  cost or  otherwise to protect
against  potential  product  liability  claims  could  prevent  or  inhibit  the
commercialization  of our drug delivery  technology.  A product  liability claim
could also  significantly harm our reputation and delay market acceptance of our
intended products.  Furthermore, our current and potential partners with whom we
have  collaborative  agreements  or our future  licensees  may not be willing to
indemnify  us against  these  types of  liabilities  and may not  themselves  be
sufficiently  insured  or have a net worth  sufficient  to satisfy  any  product
liability  claims.  Product  liability  claims or other  claims  related  to our
intended  products,  regardless  of their  outcome,  could  require  us to spend
significant  time  and  money in  litigation  or to pay  significant  settlement
amounts or  judgments.  Any  successful  product  liability  or other  claim may
prevent  us  from  obtaining  adequate  liability  insurance  in the  future  on
commercially  desirable or reasonable  terms.  Claims or losses in excess of any
product  liability  insurance  coverage  that may be obtained by us could have a
material  adverse effect on our business,  financial  condition,  and results of
operations.

         OUR LIMITED  OPERATING  HISTORY  MAKES  EVALUATING  OUR  BUSINESS  MORE
DIFFICULT, AND THEREFORE, INVESTORS HAVE LIMITED INFORMATION UPON WHICH TO RELY.

         An investor can only evaluate our business based on a limited operating
history.  While we were  organized  in 1986,  our current  level of activity and
operations   only  recently  began  following  our  acquisition  by  Xechem  and
subsequent  closing on our  financing  during the period  December  2004 through
February  2005.  Our  operations  will  continue  to change  and our costs  will
increase  dramatically as we evolve from primarily a technology  holding company


                                       18


to  a  capitalized  company  with  employees  and  internal  operations.   Since
inception,  we have engaged  primarily in research and development,  relied to a
great extent on third-party  efforts,  sought avenues for licensing  technology,
sought grants, raised capital, and recruited scientific and management personnel
external to us. We have not generated any  meaningful  revenue to date, and have
no  royalty  revenue  or  products  ready for use and in the  marketplace.  This
limited  history may not be  adequate to enable an investor to fully  assess our
ability to develop our technologies and proposed products,  obtain FDA approval,
and  achieve  market  acceptance  of  our  proposed  products,  and  respond  to
competition, or conduct such affairs as are presently contemplated.

         THE SALE OF THE COMMON STOCK TO FUSION  CAPITAL MAY CAUSE  DILUTION AND
THE SALE OF THE SHARES OF COMMON STOCK  ACQUIRED BY FUSION  CAPITAL  COULD CAUSE
THE PRICE OF THE COMMON STOCK TO DECLINE.

         The purchase  price for the Common  Stock to be sold to Fusion  Capital
pursuant  to the Stock  Purchase  Agreement  entered  into in October  2005 will
fluctuate based on the price of the Common Stock.  Fusion Capital may sell none,
some or all of the  shares of Common  Stock  purchased  from us at any time.  We
expect that the shares purchased by Fusion Capital will be sold over a period of
up to 40  months  from the date of the  Stock  Purchase  Agreement  with  Fusion
Capital.  Depending  upon market  liquidity at the time, a sale of shares at any
given time could cause the  trading  price of the Common  Stock to decline.  The
sale of a substantial  number of shares of the Common Stock,  or anticipation of
such sales, could make it more difficult for us to sell equity or equity-related
securities in the future at a time and at a price that we might  otherwise  wish
to effect sales.

         FUTURE SALES BY CORNELL  CAPITAL MAY  ADVERSELY  AFFECT OUR STOCK PRICE
AND OUR ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS.

         The sale of  shares  issued  upon  conversion  of the  Debentures  with
Cornell  Capital  will  have  a  dilutive  impact  on our  stockholders.  If the
aggregate principal amount of the $2,000,000 Debentures and accrued interest are
converted  at  maturity  into  shares of our Common  Stock at the Fixed Price of
$0.9765,  up to  2,546,965  shares of  Common  Stock  will be issued to  Cornell
Capital.  If the Debentures are converted,  in whole or in part, at the Floating
Price,  the number of shares  issuable to Cornell Capital upon conversion may be
substantially  greater.  Cornell  Capital  may sell such  shares  in the  market
immediately,  which could cause our stock price to  decline.  In  addition,  the
interest on the Debentures may be payable,  at the option of Cornell Capital, in
shares of our Common Stock in lieu of cash,  which could have a further dilutive
impact on our stockholders and could cause our stock price to decline.

         ACCEPTANCE OF OUR PRODUCTS IN THE  MARKETPLACE IS UNCERTAIN AND FAILURE
TO ACHIEVE  MARKET  ACCEPTANCE  WILL  PREVENT OR DELAY OUR  ABILITY TO  GENERATE
REVENUES.

         Our  future  financial  performance  will  depend,  in  part,  upon the
introduction and customer acceptance of our proposed products.  Even if approved
for  marketing by the  necessary  regulatory  authorities,  our products may not
achieve market  acceptance.  The degree of market  acceptance will depend upon a
number of factors, including:

           o      the receipt of  regulatory  clearance of marketing  claims for
                  the uses that we are developing;

           o      the establishment and demonstration of the advantages,  safety
                  and efficacy of our technologies;

           o      pricing and  reimbursement  policies of  government  and third
                  party payors such as insurance  companies,  health maintenance
                  organizations and other health plan administrators;

           o      our   ability  to  attract   corporate   partners,   including
                  pharmaceutical  companies,  to assist in  commercializing  our
                  intended products; and

           o      our ability to market our products.

         Physicians, patients, payors or the medical community in general may be
unwilling to accept, utilize, or recommend any of our products. If we are unable
to obtain regulatory approval,  commercialize,  and market our proposed products
when planned, we may not achieve any market acceptance or generate revenue.


                                       19


         WE MAY FACE  LITIGATION  FROM THIRD  PARTIES  THAT  CLAIM OUR  PRODUCTS
INFRINGE ON THEIR INTELLECTUAL  PROPERTY RIGHTS,  PARTICULARLY  BECAUSE THERE IS
SUBSTANTIAL UNCERTAINTY ABOUT THE VALIDITY AND BREADTH OF MEDICAL PATENTS.

         We may be exposed to future litigation by third parties based on claims
that  our  technologies,  products,  or  activities  infringe  the  intellectual
property rights of others or that we have the trade secrets of others. This risk
is  exacerbated  by the fact that the validity and breadth of claims  covered in
medical  technology patents and the breadth and scope of trade secret protection
involve complex legal and factual questions for which important legal principles
are unresolved. Any litigation or claims against us, whether or not valid, could
result in substantial  costs,  could place a significant strain on our financial
and managerial  resources,  and could harm our  reputation.  Most of our license
agreements  would likely require that we pay the costs associated with defending
this type of litigation. In addition, intellectual property litigation or claims
could force us to do one or more of the following:

           o      cease selling,  incorporating or using any of our technologies
                  and/or products that  incorporate the challenged  intellectual
                  property, which would adversely affect our future revenue;

           o      obtain a license from the holder of the infringed intellectual
                  property  right,  which  license  may be  costly or may not be
                  available on reasonable terms, if at all; or

           o      redesign  our  products,   which  would  be  costly  and  time
                  consuming.

         We have not engaged in discussions, received any communications, nor do
we have any reason to believe  that any third  party is  challenging  or has the
proper legal authority to challenge our intellectual property rights or those of
the actual patent holders,  other than a letter received during August 2004 from
counsel  to  a  company  named  Ceptyr  Corporation  alleging   infringement  of
trademarks  issued to Ceptyr with  respect to our name  CepTor.  In light of our
formation  and use of the  name  CepTor  in  commerce  many  years  prior to the
formation  of Ceptyr and issuance of their  trademark,  we believe the demand to
cease and desist from future infringement to be substantially  without merit. No
further communication has been received since mid-2004.

         IF WE ARE  UNABLE  TO  ADEQUATELY  PROTECT  OR  ENFORCE  OUR  RIGHTS TO
INTELLECTUAL  PROPERTY  OR SECURE  RIGHTS TO THIRD  PARTY  PATENTS,  WE MAY LOSE
VALUABLE RIGHTS,  EXPERIENCE REDUCED MARKET SHARE, ASSUMING ANY, OR INCUR COSTLY
LITIGATION TO PROTECT SUCH RIGHTS.

         Our ability to obtain licenses to third-party  patents,  maintain trade
secret  protection,  and operate without  infringing the  proprietary  rights of
others  will  be  important  to  our  commercialization  of any  products  under
development.  Therefore,  any  disruption  in  access  to the  technology  could
substantially delay the development of our technology.

         The patent positions of  biotechnology  and  pharmaceutical  companies,
including  ours,  which  also  involve  licensing  agreements,   are  frequently
uncertain and involve  complex  legal and factual  questions.  In addition,  the
coverage claimed in a patent application can be significantly reduced before the
patent is  issued.  Consequently,  our  patent  applications  and any issued and
licensed patents may not provide protection against competitive  technologies or
may be held invalid if  challenged or  circumvented.  Our  competitors  may also
independently  develop drug delivery technologies or products similar to ours or
design  around or  otherwise  circumvent  patents  issued or  licensed to us. In
addition,  the laws of some foreign  countries  may not protect our  proprietary
rights to the same extent as U.S. law.

         We also rely upon trade  secrets,  technical  know how, and  continuing
technological  innovation to develop and maintain our competitive  position.  We
generally  require our employees,  consultants,  advisors and  collaborators  to
execute  appropriate  confidentiality  and assignment of inventions  agreements.
These  agreements   typically   provide  that  all  materials  and  confidential
information  developed or made known to the individual  during the course of the
individual's  relationship  with us is to be kept confidential and not disclosed
to third  parties  except in  specific  circumstances,  and that all  inventions
arising  out of the  individual's  relationship  with us shall be our  exclusive
property.  These  agreements  may be breached and we may not have an appropriate
remedy available for breach of the agreements.  Furthermore, our competitors may
independently  develop  substantially  equivalent  proprietary  information  and
techniques,  reverse engineer our information and techniques,  or otherwise gain


                                       20


access to our proprietary  technology.  We may be unable to meaningfully protect
our  rights  in trade  secrets,  technical  know how,  and  other  non  patented
technology.

         Although our trade secrets and technical  know how are  important,  our
continued  access to the patents is a significant  factor in the development and
commercialization of our drug delivery  technology.  Aside from the general body
of scientific  knowledge from other drug delivery  processes and technology,  we
believe these  patents,  based upon our current  scientific  data,  are the only
intellectual  property necessary to develop our short-term plans for our current
drug delivery system using our proposed Myodur,  Neurodur and other drugs. We do
not believe that we are or will be violating any other patents in developing our
technology  although we anticipate  seeking a license from Sigma-Tau in order to
employ a manufacturing method useful for large scale manufacturing of Myodur.

         We may have to resort to  litigation  to protect our rights for certain
intellectual property, or to determine their scope, validity, or enforceability.
Enforcing or defending  our rights is  expensive,  could cause  diversion of our
resources,  and may not prove successful.  Any failure to enforce or protect our
rights  could  cause us to lose the  ability  to exclude  others  from using our
technology to develop or sell competing products.

         We  currently  depend  and will  continue  to depend  heavily  on third
parties for support in research and  development  and clinical and  pre-clinical
testing. Under certain circumstances, others may acquire certain rights in newly
developed intellectual property developed in conjunction with us.

         Research and development and clinical trials involve a complex process,
and these third parties' facilities may not be sufficient. Inadequate facilities
could  delay  clinical  trials of our drugs and  result in delays in  regulatory
approval and  commercialization  of our drugs,  either of which would materially
harm our business. We may, if adequate funding is obtained,  decide to establish
an independent  facility to replace or supplement those facilities.  To date, we
have not identified the location, negotiated leases or equipment purchases, and,
accordingly,  we are  subject  to  various  uncertainties  and risks that may be
associated with the potential establishment of a new facility.

         We may rely on third party  contract  research  organizations,  service
providers,  and  suppliers to support  development  and clinical  testing of our
products.  Failure of any of these  contractors to provide the required services
in a timely manner or on reasonable  commercial terms could materially delay the
development and approval of our products,  increase our expenses, and materially
harm our business, financial condition, and results of operations.

         KEY COMPONENTS OF OUR  TECHNOLOGIES  MAY BE PROVIDED BY SOLE OR LIMITED
NUMBERS OF  SUPPLIERS,  AND SUPPLY  SHORTAGES OR LOSS OF THESE  SUPPLIERS  COULD
RESULT IN INTERRUPTIONS IN SUPPLY OR INCREASED COSTS.

         Certain components used in our research and development activities such
as  leupeptin,  carnitine  and taurine  compounds,  are  currently  purchased or
manufactured  for us from a single or a limited number of outside  sources.  The
reliance on a sole or limited number of suppliers could result in:

           o      potential delays  associated with research and development and
                  clinical and pre-clinical trials due to an inability to timely
                  obtain a single or limited source component;

           o      potential  inability  to timely  obtain an adequate  supply of
                  required components; and

           o      potential of reduced control over pricing, quality, and timely
                  delivery.

         We do not have  long-term  agreements  with any of our  suppliers,  and
therefore  the supply of a  particular  component  could be  terminated  without
penalty to the supplier.  Any  interruption  in the supply of  components  could
cause us to seek alternative  sources of supply or manufacture  these components
internally.  If the supply of any  components is  interrupted,  components  from
alternative suppliers may not be available in sufficient volumes within required
timeframes,  if at all,  to meet our  needs.  This  could  delay our  ability to
complete  clinical  trials,  obtain approval for  commercialization  or commence
marketing,  or cause us to lose sales, incur additional costs, delay new product
introductions,  or harm our reputation.  Further, components from a new supplier
may  not  be  identical  to  those  provided  by  the  original  supplier.  Such
differences  if they exist could affect product  formulations  or the safety and
effect of our products that are being developed and delay regulatory approvals.


                                       21


         WE HAVE  LIMITED  MANUFACTURING  EXPERIENCE  AND ONCE OUR  PRODUCTS ARE
APPROVED, IF AT ALL, WE MAY NOT BE ABLE TO MANUFACTURE  SUFFICIENT QUANTITIES AT
AN ACCEPTABLE COST.

         Our products remain in the research and  development  and  pre-clinical
trial phase of commercialization.  Once our products are approved for commercial
sale,  if at all,  we will need to  establish  the  capability  to  commercially
manufacture   our  products  in  accordance   with  FDA  and  other   regulatory
requirements.  We have limited  experience  in  establishing,  supervising,  and
conducting  commercial  manufacturing.  If  we  fail  to  adequately  establish,
supervise, and conduct all aspects of the manufacturing processes, we may not be
able to  commercialize  our  products.  We do not  presently  own  manufacturing
facilities  necessary  to  provide  clinical  or  commercial  quantities  of our
intended products.

         We presently  plan to rely on third party  contractors  to  manufacture
part or all of our products. This may expose us to the risk of not being able to
directly  oversee  the  production  and  quality of the  manufacturing  process.
Furthermore,  these  contractors,  whether  foreign or domestic,  may experience
regulatory compliance difficulty,  mechanic shut downs, employee strikes, or any
other unforeseeable acts that may delay production.

         DUE TO OUR LIMITED MARKETING,  SALES, AND DISTRIBUTION  EXPERIENCE,  WE
MAY  BE  UNSUCCESSFUL   IN  OUR  EFFORTS  TO  SELL  OUR  PRODUCTS,   ENTER  INTO
RELATIONSHIPS WITH THIRD PARTIES, OR DEVELOP A DIRECT SALES ORGANIZATION.

         We have yet had to establish  any  marketing,  sales,  or  distribution
capabilities  for our  proposed  products.  Until such time as our  products are
further along in the regulatory  process, we will not devote any meaningful time
or resources to this effort.  At the  appropriate  time, we intend to enter into
agreements  with third  parties to sell our  products  or we may develop our own
sales and marketing force. We may be unable to establish or maintain third party
relationships on a commercially reasonable basis, if at all. In addition,  these
third  parties  may have  similar  or more  established  relationships  with our
competitors who may exist after our introduction of products, if any.

         If we do not enter into  relationships with third parties for the sales
and  marketing  of our  products,  we will  need to  develop  our own  sales and
marketing capabilities.  We have limited experience in developing,  training, or
managing a sales force.  If we choose to establish a direct sales force,  we may
incur substantial additional expenses in developing, training, and managing such
an  organization.  We may be unable to build a sales  force on a cost  effective
basis or at all.  Any such direct  marketing  and sales  efforts may prove to be
unsuccessful.  In  addition,  we will  compete  with many other  companies  that
currently have extensive marketing and sales operations. Our marketing and sales
efforts may be unable to compete against these other companies. We may be unable
to establish a sufficient sales and marketing organization on a timely basis, if
at all,  and may be unable to engage  qualified  distributors.  Even if engaged,
these distributors may:

           o      fail to satisfy financial or contractual obligations to us;

           o      fail to adequately market our products;

           o      cease operations with little or no notice; or

           o      offer, design, manufacture, or promote competing products.

         If we fail to develop sales,  marketing,  and distribution channels, we
would experience delays in product sales and incur increased costs,  which would
harm our financial results.

         IF WE ARE  UNABLE TO  CONVINCE  PHYSICIANS  AS TO THE  BENEFITS  OF OUR
INTENDED  PRODUCTS,  WE MAY INCUR DELAYS OR ADDITIONAL EXPENSE IN OUR ATTEMPT TO
ESTABLISH MARKET ACCEPTANCE.

         Broad use of our drug delivery  technology may require physicians to be
informed regarding our intended products and the intended benefits. The time and
cost  of  such  an  educational   process  may  be  substantial.   Inability  to
successfully  carry out this physician  education  process may adversely  affect
market acceptance of our products. We may be unable to timely educate physicians
regarding our intended  products in sufficient  numbers to achieve our marketing
plans or to achieve  product  acceptance.  Any delay in physician  education may
materially delay or reduce demand for our products.  In addition,  we may expend


                                       22


significant  funds towards  physician  education before any acceptance or demand
for our products is created, if at all.

         THE MARKET FOR OUR PRODUCTS IS RAPIDLY  CHANGING AND  COMPETITIVE,  AND
NEW MECHANISMS,  TECHNOLOGIES,  NEW THERAPEUTICS,  NEW DRUGS, AND NEW TREATMENTS
WHICH MAY BE  DEVELOPED  BY OTHERS COULD IMPAIR OUR ABILITY TO MAINTAIN AND GROW
OUR BUSINESS AND REMAIN COMPETITIVE.

         The  pharmaceutical  and biotechnology  industries are subject to rapid
and  substantial  technological  change.  Developments  by others may render our
technologies  and intended  products  noncompetitive  or obsolete,  or we may be
unable to keep pace with  technological  developments  or other market  factors.
Technological  competition  from  pharmaceutical  and  biotechnology  companies,
universities,  governmental  entities and others  diversifying into the field is
intense and is expected to increase.  Many of these entities have  significantly
greater research and development capabilities and budgets than we do, as well as
substantially more marketing, manufacturing, financial and managerial resources.
These entities  represent  significant  competition for us.  Acquisitions of, or
investments in, competing  pharmaceutical  or  biotechnology  companies by large
corporations   could   increase   such   competitors'   financial,    marketing,
manufacturing, and other resources.

         We are a start-up development stage enterprise that prior to early 2005
has  operated  in all  material  respects  only  as a  virtual  company  with no
day-to-day  business  management,   operating  as  a  vehicle  to  hold  certain
technology for possible future  exploration,  and have been and will continue to
be engaged in the  development of novel  untested drug delivery and  therapeutic
technologies.  As a result,  our  resources  are limited  and we may  experience
management, operational, or technical challenges inherent in such activities and
novel  technologies.   Other  companies,  which  may  become  competitors,  have
developed or are in the process of developing technologies that could now be, or
in the future become, the basis for competition.  Some of these technologies may
have  an  entirely  different   approach  or  means  of  accomplishing   similar
therapeutic effects compared to our technology. Our competitors may develop drug
delivery  technologies and drugs that are safer, more effective,  or less costly
than our intended products and, therefore,  present a serious competitive threat
to us. The potential widespread acceptance of therapies that are alternatives to
ours may limit market acceptance of our products even if commercialized. Many of
our targeted  diseases and conditions can also be treated by other medication or
drug delivery  technologies.  These treatments may be widely accepted in medical
communities  and have a longer  history  of use.  The  established  use of these
competitive  drugs may limit the potential for our  technologies and products to
receive widespread acceptance if commercialized.

         WE MAY NOT BE SUCCESSFUL IN OBTAINING ORPHAN DRUG STATUS FOR CERTAIN OF
OUR  PRODUCTS  OR, IF THAT STATUS IS  OBTAINED,  FULLY  ENJOYING THE BENEFITS OF
ORPHAN DRUG STATUS.

         Under the Orphan Drug Act, the FDA may grant orphan drug designation to
drugs intended to treat a rare disease or condition  generally  affecting  fewer
than 200,000 people in the United States.  We may not be successful in receiving
orphan drug status for certain of our products.  Orphan drug designation must be
requested before submitting a NDA. After the FDA grants orphan drug designation,
the generic  identity of the therapeutic  agent and its potential orphan use are
publicized by the FDA.  Under current law,  orphan drug status is conferred upon
the first company to receive FDA approval to market the designated  drug for the
designated  indication.  Orphan drug status also grants marketing exclusivity in
the United  States for a period of seven  years  following  approval of the NDA,
subject to limitations.  Orphan drug  designation does not provide any advantage
in, or shorten the duration of, the FDA regulatory  approval  process.  Although
obtaining  FDA  approval  to market a product  with  orphan  drug  status can be
advantageous, the scope of protection or the level of marketing exclusivity that
is  currently  afforded  by orphan drug status and  marketing  approval  may not
remain in effect in the future.

         Our business  strategy  involves  obtaining orphan drug designation for
certain of the products we have under  development.  We have been granted orphan
drug designation for our proposed product for muscular dystrophy. We do not know
whether  any of our other  products  will  receive an orphan  drug  designation.
Orphan drug designation does not prevent other  manufacturers from attempting to
develop  similar  drugs for the  designated  indication  or from  obtaining  the
approval of an NDA for their drug prior to the approval of our NDA  application.
If another sponsor's NDA for a competing drug in the same indication is approved
first,  that sponsor is entitled to exclusive  marketing  rights if that sponsor
has received  orphan drug  designation for its drug. In that case, the FDA would
refrain from approving an application by us to market our competing  product for


                                       23


seven years, subject to limitations.  Competing products may receive orphan drug
designations and FDA marketing approval before the products under development by
us may receive orphan drug designation.

         NDA  approval  for a drug  with an  orphan  drug  designation  does not
prevent the FDA from  approving the same drug for a different  indication,  or a
molecular  variation of the same drug for the same  indication.  Because doctors
are not  restricted  by the FDA from  prescribing  an approved drug for uses not
approved by the FDA, it is also  possible that another  company's  drug could be
prescribed  for  indications  for which  products  developed by us have received
orphan drug designation and NDA approval.  The prescribing of approved drugs for
alternative  uses,  commonly  referred to as "off label" sales,  could adversely
affect the  marketing  potential of products  that have  received an orphan drug
designation and NDA approval. In addition, NDA approval of a drug with an orphan
drug designation does not provide any marketing exclusivity in foreign markets.

         The possible  amendment of the Orphan Drug Act by the U.S. Congress has
been the subject of frequent discussion.  Although no significant changes to the
Orphan Drug Act have been made for a number of years,  members of Congress  have
from time to time proposed  legislation  that would limit the application of the
Orphan Drug Act. The precise scope of protection  that may be afforded by orphan
drug designation and marketing approval may be subject to change in the future.

         IF USERS OF OUR  PRODUCTS ARE UNABLE TO OBTAIN  ADEQUATE  REIMBURSEMENT
FROM THIRD PARTY PAYORS,  OR IF NEW RESTRICTIVE  LEGISLATION IS ADOPTED,  MARKET
ACCEPTANCE  OF OUR  PRODUCTS  MAY BE LIMITED AND WE MAY NOT ACHIEVE  ANTICIPATED
REVENUES.

         The continuing  efforts of government and insurance  companies,  health
maintenance  organizations,  and other payors of healthcare  costs to contain or
reduce costs of health care may affect our future  revenues  and  profitability,
and the future revenues and profitability of our potential customers,  suppliers
and collaborative  partners,  and the availability of capital.  For example,  in
certain   foreign   markets,    pricing   or   profitability   of   prescription
pharmaceuticals is subject to government  control.  In the United States,  given
recent federal and state government  initiatives  directed at lowering the total
cost of health  care,  the U.S.  Congress  and state  legislatures  will  likely
continue   to  focus  on  health   care   reform,   the  cost  of   prescription
pharmaceuticals,  and on the reform of the Medicare and Medicaid systems.  While
we cannot predict whether any such  legislative or regulatory  proposals will be
adopted,  the  announcement or adoption of such proposals could  materially harm
our business, financial condition, and results of operations.

         Our ability to  commercialize  our products  will depend in part on the
extent to which  appropriate  reimbursement  levels for the cost of our products
and related treatment are obtained by governmental  authorities,  private health
insurers  and  other  organizations,  such  as  HMOs.  Third  party  payors  are
increasingly  challenging  the prices  charged for medical  drugs and  services.
Also,  the  trend  toward  managed  health  care in the  United  States  and the
concurrent  growth  of  organizations  such as  HMOs,  which  could  control  or
significantly  influence the purchase of health care services and drugs, as well
as legislative  proposals to reform health care or reduce  government  insurance
programs, may all result in lower prices for or rejection of our drugs. The cost
containment  measures that health care payors and providers are  instituting and
the  effect of any health  care  reform  could  materially  harm our  ability to
operate profitably.

         OUR BUSINESS INVOLVES ENVIRONMENTAL RISKS RELATED TO HANDLING REGULATED
SUBSTANCES  THAT COULD  SEVERELY  AFFECT OUR  ABILITY  TO CONDUCT  RESEARCH  AND
DEVELOPMENT OF OUR DRUG DELIVERY TECHNOLOGY.

         In  connection  with  our  research  and  development   activities  and
manufacture of materials and drugs, we are subject to federal,  states and local
laws,  rules,   regulations,   and  policies  governing  the  use,   generation,
manufacture,  storage, air emission, effluent discharge,  handling, and disposal
of certain materials, biological specimens, and wastes. Although we believe that
we have  complied with the  applicable  laws,  regulations,  and policies in all
material   respects  and  have  not  been   required  to  correct  any  material
noncompliance,  we may be  required  to incur  significant  costs to comply with
environmental and health and safety  regulations in the future. Our research and
development may in the future involve the controlled use of hazardous materials,
including but not limited to certain hazardous chemicals and narcotics. Although
we believe that our safety  procedures for storing,  handling,  and disposing of
such  materials  will comply with the standards  prescribed by state and federal
regulations, we cannot completely eliminate the risk of accidental contamination


                                       24


or injury from these materials. In the event of such an occurrence,  we could be
held liable for any damages that result and any such liability  could exceed our
resources.

         WE DEPEND UPON KEY PERSONNEL WHO MAY TERMINATE THEIR EMPLOYMENT WITH US
AT ANY TIME, AND WE WILL NEED TO HIRE ADDITIONAL  QUALIFIED  PERSONNEL WHICH MAY
BE UNAVAILABLE DUE TO THE NECESSITY OF UNIQUE SKILLS AND RESOURCES.

         Our success  will  depend to a  significant  degree upon the  continued
services of key management,  including William H. Pursley (age 52) and Norman W.
Barton (age 58). We maintain  directors and officers insurance for our directors
and  executive  officers.  Our success will depend on the ability to attract and
retain highly skilled personnel. Competition for qualified personnel is intense,
and the process of hiring and  integrating  such  qualified  personnel  is often
lengthy.  We may be unable to recruit such  personnel on a timely  basis,  if at
all.  Management and other employees may voluntarily  terminate their employment
at any time.  The loss of the  services of key  personnel,  or the  inability to
attract and retain  additional  qualified  personnel,  could result in delays to
development  or approval,  loss of sales and diversion of management  resources.
Additionally,   failure  to  attract  and  retain  highly  qualified  management
personnel would damage our business prospects.

Risks Related to Our Common Stock

         WE HAVE  RAISED  SUBSTANTIAL  AMOUNTS OF CAPITAL IN PRIVATE  PLACEMENTS
FROM TIME TO TIME.

         The securities  offered in such private  placements were not registered
under the Securities Act or any state "blue sky" law in reliance upon exemptions
from such  registration  requirements.  Such exemptions are highly  technical in
nature and if we inadvertently  failed to comply with the requirements of any of
such  exemptive  provisions,  investors  would have the right to  rescind  their
purchase of our securities or sue for damages.  If one or more investors were to
successfully  seek such  rescission  or prevail in any such suit,  we could face
severe  financial  demands  that  could  materially  and  adversely  affect  our
financial position.  Financings that may be available to us under current market
conditions  frequently  involve  sales at prices  below the  prices at which our
Common  Stock  currently  is reported on the OTC  Bulletin  Board or exchange on
which our Common Stock may in the future,  be listed, as well as the issuance of
warrants or convertible securities at a discount to market price.

         INVESTORS IN OUR SECURITIES MAY SUFFER DILUTION.

         The  issuance  of shares of our Common  Stock,  or shares of our Common
Stock underlying warrants,  options or preferred stock or convertible debentures
or notes will dilute the equity  interest of  existing  stockholders  who do not
have  anti-dilution  rights and could have a significant  adverse  effect on the
market price of our Common  Stock.  The sale of our Common  Stock  acquired at a
discount  could have a negative  impact on the market  price of our Common Stock
and could  increase the  volatility in the market price of our Common Stock.  In
addition,  we may seek additional  financing which may result in the issuance of
additional shares of our Common Stock and/or rights to acquire additional shares
of our Common Stock.  The issuance of our Common Stock in  connection  with such
financing  may result in  substantial  dilution to the  existing  holders of our
Common Stock who do not have anti-dilution rights. Those additional issuances of
our Common Stock would result in a reduction of an existing holder's  percentage
interest in our company.

         OUR COMMON STOCK IS THINLY  TRADED,  SO YOU MAY BE UNABLE TO SELL AT OR
NEAR ASK  PRICES  OR AT ALL IF YOU NEED TO SELL YOUR  SHARES  TO RAISE  MONEY OR
OTHERWISE DESIRE TO LIQUIDATE YOUR SHARES.

         Our Common Stock  historically been sporadically or  "thinly-traded" on
the OTC  Bulletin  Board,  meaning  that the  number of  persons  interested  in
purchasing  our  Common  Stock at or near ask  prices at any  given  time may be
relatively  small or  non-existent.  As of April 11, 2006,  our average  trading
volume per day for the past three months was  approximately  84,275 shares a day
with a high  of  546,500  shares  traded  and a low of no  shares  traded.  This
situation is attributable to a number of factors, including the fact that we are
a small company which is relatively  unknown to stock  analysts,  stock brokers,
institutional  investors and others in the investment community that generate or
influence  sales  volume,  and  that  even if we came to the  attention  of such
persons, they may tend to be risk-averse and may be reluctant to follow an


                                       25


unproven  company  such as ours or purchase  or  recommend  the  purchase of our
shares until such time as we became more seasoned and viable.  As a consequence,
there may be periods of several days or more when trading activity in our shares
is minimal or  non-existent,  as compared to a seasoned issuer which has a large
and steady volume of trading  activity that will  generally  support  continuous
sales without an adverse effect on share price. There can be no assurance that a
broader or more active public  trading  market for our Common Stock will develop
or be sustained, or that current trading levels will be sustained.

         Fusion  Capital's  purchase  and sale into the market of $25,000 of our
Common  Stock each trading day could cause our Common Stock price to decline due
to the additional  shares available in the market,  particularly in light of the
relatively  thin trading  volume of our Common  Stock.  For  example,  using the
closing  price per share on April 11, 2006,  of $0.26,  Fusion  Capital would be
issued  96,154  shares each trading day if we elected to have them  purchase the
daily purchase  amount,  whereas our average  trading volume for the prior three
months was  approximately  84,275 shares per day. The market price of our Common
Stock could decline given our minimal  average  trading  volume  compared to the
number of shares potentially issuable to Fusion Capital and the voting power and
value of your  investment  would be  subject  to  continual  dilution  if Fusion
Capital purchases the shares and resells those shares into the market,  although
there is no  obligation  for Fusion  Capital to sell such  shares.  Any  adverse
affect on the market  price of our Common  Stock  would  increase  the number of
shares  issuable to Fusion  Capital  each  trading day which would  increase the
dilution  of your  investment.  Although  we have the right to reduce or suspend
Fusion Capital  purchases at any time,  our financial  condition at the time may
require that we not exercise our right to suspend such  purchases  even if there
is a decline in the market price.

         Contractual  9.9%  beneficial  ownership  limitations  prohibit  Fusion
Capital,  together with its affiliates,  from beneficially owning more than 9.9%
of our  outstanding  Common Stock.  This 9.9% limitation does not prevent Fusion
Capital  from  purchasing  shares of our Common Stock and then  reselling  those
shares in stages over time where Fusion  Capital and its  affiliates  do not, at
any given  time,  beneficially  own  shares  in  excess of the 9.9%  limitation.
Consequently,   these  limitations  will  not  necessarily  prevent  substantial
dilution of the voting power and value of your investment.

         HISTORICALLY,  OUR  COMMON  STOCK  HAS  EXPERIENCED  SIGNIFICANT  PRICE
FLUCTUATIONS.

         There can be no  assurance  that the market  price for our Common Stock
will remain at its current level and a decrease in the market price could result
in substantial losses for investors. The market price of our Common Stock may be
significantly affected by one or more of the following factors:

           o      announcements    or   press    releases    relating   to   the
                  bio-pharmaceutical sector or to our own business or prospects;

           o      regulatory, legislative, or other developments affecting us or
                  the healthcare industry generally;

           o      conversion of our preferred  stock and  convertible  debt into
                  Common Stock at conversion  rates based on then current market
                  prices or discounts to market prices of our Common Stock,  and
                  exercise  of options  and  warrants  at below  current  market
                  prices;

           o      sales by  those  financing  our  company  through  convertible
                  securities of the  underlying  Common Stock of which have been
                  registered with the SEC and may be sold into the public market
                  immediately upon conversion; and

           o      market conditions  specific to  bio-pharmaceutical  companies,
                  the healthcare industry and general market conditions.

         IN  ADDITION,   IN  RECENT  YEARS  THE  STOCK  MARKET  HAS  EXPERIENCED
SIGNIFICANT PRICE AND VOLUME FLUCTUATIONS.

         These  fluctuations,   which  are  often  unrelated  to  the  operating
performance of specific  companies,  have had a substantial effect on the market
price for many healthcare and life science related technology companies. Factors
such as those cited above, as well as other factors that may be unrelated to our
operating performance, may adversely affect the price of our Common Stock.


                                       26


         WE HAVE NOT HAD  EARNINGS,  BUT IF EARNINGS WERE  AVAILABLE,  IT IS OUR
GENERAL POLICY TO RETAIN ANY EARNINGS FOR USE IN OUR OPERATIONS.

         We do not  anticipate  paying any cash dividends on our Common Stock or
Series A Preferred Stock in the foreseeable  future despite the recent reduction
of the federal  income tax rate on dividends.  Any payment of cash  dividends on
our Common  Stock or Series A Preferred  Stock in the future  will be  dependent
upon our financial  condition,  results of operations,  current and  anticipated
cash requirements,  preferred rights of holders of preferred stock,  restrictive
covenants in debt or other  instruments or agreements,  plans for expansion,  as
well as other factors that our board of directors deems relevant.  We anticipate
that any future  financing  agreements  may  restrict or prohibit the payment of
dividends without prior consent.

         WE ARE SIGNIFICANTLY INFLUENCED BY OUR DIRECTORS AND EXECUTIVE OFFICERS.

         As  of  April  11,  2006,   our   directors,   officers  and  employees
beneficially own an aggregate of approximately  16.2% (or 13.9% giving effect to
the rights of currently  outstanding  Series A Preferred  Stock  holders) of our
outstanding Common Stock. These stockholders,  acting together, would be able to
exert significant  influence on substantially all matters requiring  approval by
our  stockholders,  including  the election of directors and approval of mergers
and other significant corporate transactions.

         CERTAIN PROVISIONS OF DELAWARE CORPORATE LAWS AND OTHER PROVISIONS THAT
MAY HAVE CERTAIN ANTI-TAKEOVER EFFECTS.

         The  anti-takeover  provisions of the Delaware General  Corporation Law
("DGCL") may have the effect of  discouraging  a future  takeover  attempt which
individual  or  Series A  Preferred  stockholders  may deem to be in their  best
interests or in which  stockholders may receive a substantial  premium for their
shares over  then-current  market prices.  We are subject to such  anti-takeover
provisions which could prohibit or delay a merger or other takeover or change of
control  and  may  discourage   attempts  by  other  companies  to  acquire  us.
Stockholders  who might desire to participate in such a transaction may not have
an opportunity to do so.

         Following the reincorporation merger, which became effective on January
31, 2005, our certificate of incorporation  and by-laws were amended and provide
additional provisions  applicable to a Delaware  corporation,  including Section
203 of the DGCL "Business  Combinations With Interested  Stockholders" which, in
general,  restricts a  corporation  organized  under the laws of  Delaware  from
certain  business  combinations for a period of three years with an "interested"
stockholder  (generally,  15%  ownership)  without  approval  of  the  board  of
directors.  In addition,  our by-laws contain  provisions  providing for advance
notice of certain stockholder  actions,  such as the nomination of directors and
stockholder proposals.

         OUR BOARD OF DIRECTORS HAS ADOPTED A STOCKHOLDER RIGHTS PLAN.

         Our stockholder  rights plan may prevent a change in control or sale of
our  company  in a manner or on terms not  previously  approved  by our board of
directors.

         A stockholder rights plan, in general, is a right granted as a dividend
to existing stockholders as of a record date as a defensive mechanism to prevent
unwanted  takeovers and are  triggered  upon the  announcement  that a party has
acquired a specified  percentage  or more of the  outstanding  voting stock of a
company without approval by the company's board of directors.

         THERE MAY BE A LIMITED PUBLIC MARKET FOR OUR SECURITIES; WE MAY FAIL TO
QUALIFY FOR LISTING.

         Although we intend to apply for  listing of our Common  Stock on either
the AMEX,  NASDAQ or other registered stock exchange,  there can be no assurance
if and when initial listing criteria could be met or if such  application  would
be granted,  or that the trading of our Common Stock will be  sustained.  In the
event that our Common Stock fails to qualify for initial or continued listing on
a registered stock exchange or for initial or continued  inclusion in the NASDAQ
system,  trading,  if any,  in our  Common  Stock,  would  then  continue  to be
conducted  on the NASD's  "Electronic  Bulletin  Board" in the  over-the-counter


                                       27


market and in what are commonly  referred to as "pink  sheets." As a result,  an
investor  may find it more  difficult  to  dispose  of,  or to  obtain  accurate
quotations  as to the market  value of our Common  Stock,  and our Common  Stock
would become  substantially  less attractive for margin loans, for investment by
financial institutions,  as consideration in future capital raising transactions
or other  purposes.  We do not  presently  satisfy the listing  criteria for the
NASDAQ or AMEX markets.

         Trading of our Common  Stock may be subject to penny  stock rules under
the Exchange Act. Unless exempt,  for any  transaction  involving a penny stock,
the regulations  require  broker-dealers  making a market in our Common Stock to
provide  risk  disclosure  to their  customers  including  regarding  the  risks
associated  with our  Common  Stock,  the  suitability  for the  customer  of an
investment in our Common Stock, the duties of the broker-dealer to the customer,
information  regarding  prices for our  Common  Stock and any  compensation  the
broker-dealer would receive.  The application of these rules may result in fewer
market makers in our Common Stock. Our Common Stock is presently  subject to the
rules on penny stocks, and the liquidity of the Common Stock could be materially
adversely affected so long as we remain subject to such rule.

         COMPLIANCE WITH CHANGING REGULATION OF CORPORATE  GOVERNANCE AND PUBLIC
DISCLOSURE MAY RESULT IN ADDITIONAL EXPENSES.

         Keeping abreast of, and in compliance with, changing laws,  regulations
and standards relating to corporate governance and public disclosure,  including
the  Sarbanes-Oxley  Act of 2002, new SEC  regulations  and, in the event we are
approved for listing on either NASDAQ or a registered exchange, NASDAQ and stock
exchange  rules,  will require an increased  amount of management  attention and
external  resources.  We intend to continue to invest all  reasonably  necessary
resources  to comply  with  evolving  standards,  which may result in  increased
general and  administrative  expenses  and a diversion  of  management  time and
attention from revenue-generating activities to compliance activities.

EMPLOYEES

         As of April 11, 2006, we had seven employees, all of whom are full time
employees. Three of our employees have doctorate and/or M.D. degrees.

ITEM 2.           DESCRIPTION OF PROPERTY.

         We lease our executive offices in Hunt Valley,  Maryland  consisting of
approximately  5,200 square feet for approximately  $7,200 per month. This lease
expires on December 31, 2006 and we believe should provide  sufficient space for
our clinical, regulatory and other administrative functions during the remaining
term of the lease.

ITEM 3.           LEGAL PROCEEDINGS.

         We are not  presently  a party to any pending  litigation,  nor, to the
knowledge of our management, is any litigation threatened against us.

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         No matters were  submitted  during the fourth quarter of 2005 to a vote
of our stockholders.

                                     PART II

ITEM 5.           MARKET FOR COMMON  EQUITY,  RELATED  STOCKHOLDER  MATTERS  AND
                  PURCHASE OF EQUITY SECURITIES.

Market Information

         Our  Common  Stock has been  quoted  on the OTC  Bulletin  Board  since
December  13, 2004 under the symbol  CEPO.OB.  Prior to that date,  there was no


                                       28


active  market for our Common  Stock.  Based upon  information  furnished by our
transfer agent, as of April 11, 2006, we had approximately 290 holders of record
of our Common Stock.

         The  following  table sets forth the high and low sales  prices for our
Common Stock for the periods  indicated,  as reported by the OTC Bulletin Board.
The prices state inter-dealer quotations,  which do not include retail mark-ups,
mark-downs  or  commissions.  Such prices do not  necessarily  represent  actual
transactions.


Fiscal Year 2004                                     High             Low
----------------                                     ----             ---
First Quarter                                     $   N/A        $    N/A
Second Quarter                                        N/A             N/A
Third Quarter                                         N/A             N/A
Fourth Quarter                                       4.80            3.00

FISCAL YEAR 2005
First Quarter                                     $  6.70        $   3.85
Second Quarter                                       4.09            2.25
Third Quarter                                        3.00            0.88
Fourth Quarter                                       1.84            0.71

FISCAL YEAR 2006
First Quarter                                     $  0.84        $   0.27
Second Quarter (through April 11, 2006)              0.31            0.26

Dividends

         We have not  declared or paid  dividends on our Common Stock and do not
anticipate  declaring  or paying any cash  dividends  on our Common Stock in the
foreseeable  future. We currently expect to retain future earnings,  if any, for
the development of our business.  Dividends may be paid on our Common Stock only
if and when declared by our board of directors and paid on an as-converted basis
to the holders of our Series A Preferred Stock.

EQUITY COMPENSATION PLAN INFORMATION

         We maintain a Founders'  Plan, a 2004  Incentive  Stock Plan and a 2006
Incentive  Stock Plan. As of April 11, 2006 we have issued (i) 3,031,943  shares
of Common Stock under the Founders' Plan, (ii) 1,465,483  shares of Common Stock
under the 2004  Incentive  Stock Plan and (iii) have  outstanding  non-qualified
stock  options to purchase a total of  1,203,799  shares of Common  Stock,  with
exercise  prices at or in excess of the fair market  value on the date of grant,
under the 2004 Incentive Stock Plan. (See "Executive Compensation - Stock Plans"
for a detailed description of our equity compensation plans.)

         The following  table provides  information as of December 31, 2005 with
respect to the  shares of Common  Stock  that may be issued  under our  existing
equity compensation plans:

                                                                                                       Number of
                                       Number of securities to            Weighted-average            securities
                                            be issued upon                exercise price of            remaining
                                       exercise of outstanding          outstanding options,         available for
Plan Category                        options, warrants and rights        warrants and rights        future issuance
-------------                       -----------------------------     ------------------------    ------------------
Equity compensation
plans approved by
security holders (1)                           646,695                         $ 3.08                  1,131,435

Equity compensation
plans not approved by
security holders                                  -                               -                        -

_______________


                                       29


(1)      Represents the 2004 Incentive Stock Plan and the Founders' Plan.

RECENT SALES OF UNREGISTERED SECURITIES

         During the period covered by this Report,  we have issued the following
unregistered  securities which have not been previously reported.  None of these
transactions involved any underwriters,  underwriting  discounts or commissions,
except as  specified  below,  or any public  offering,  and we believe that each
transaction was exempt from the registration  requirements of the Securities Act
by virtue of Section 4(2) thereof and/or Regulation D promulgated thereunder.

         In April 2005, the Replacement  Note was amended to extend the maturity
date to July 3, 2006 from  December 8, 2005,  to increase the  interest  rate to
12%,  effective  December 9, 2005, and to change the  conversion  price to $0.75
from $1.25 per share.

         On June 21,  2005,  we  issued  25,000  shares  of  Common  Stock to an
investment advisory firm for services rendered to us.

         On August 16, 2005, we issued a three-year  warrant to purchase 100,000
shares of Common  Stock at $1.70 per  share to a  financial  relations  firm for
services rendered to us.

         On August 16, 2005, we issued a three-year  warrant to purchase  60,000
shares of Common Stock at $1.70 per shares to the Placement  Agent for financial
relation services.

         On September  16, 2005,  we issued  25,000 shares of Common Stock as an
expense reimbursement and on October 7, 2005, we issued 377,359 shares of Common
Stock as initial  commitment  shares and the Fusion Warrant to purchase  377,359
shares of Common  Stock at $0.01  per  share to Fusion  Capital  under the Stock
Purchase Agreement.

         On December 9, 2005, we further amended the Replacement  Note to Harbor
Trust to change the conversion price to $0.375 from $0.75 per share.

         On December 9, 2005, we issued a $250,000  convertible  promissory note
at a conversion price of $1.00 per share to Harbor Trust which bears interest at
6% per year and matures on December 9, 2006.

         On  December  9, 2005,  we issued (i) a  $1,000,000  Debenture,  (ii) a
warrant to  purchase  1,000,000  shares of Common  Stock at $1.023 per share and
(ii) 268,817 shares of Common Stock, to Cornell Capital.

         On December  28,  2005,  we issued a  $1,000,000  Debenture  to Cornell
Capital.

PURCHASES OF EQUITY SECURITIES

         On June 17, 2005, we entered into a securities  purchase agreement with
Xechem  pursuant to which we repurchased  2,886,563  shares of Common Stock from
Xechem, which was the former owner of approximately 29% of our Common Stock, for
a  purchase  price of  $2,309,250  and  terminated  the  Spinoff  Agreement.  As
additional  consideration,  William  Pursley,  our Chairman and Chief  Executive
Officer,  surrendered  options to purchase  43,000,000 shares of common stock of
Xechem. Xechem retained 500,000 shares of Common Stock, but agreed that it would
only sell such shares subject to the volume restrictions of Rule 144, regardless
of whether or not such volume  limitations  are  applicable  at the time of such
sale.

ITEM 6.           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

         The following  discussion  of our plan of operations  should be read in
conjunction with our financial  statements and notes thereto appearing elsewhere
in this document.


                                       30


OVERVIEW

         We are a  development-stage  biopharmaceutical  company focusing on the
development of proprietary, cell-targeted therapeutic products for the treatment
of neuromuscular  and  neurodegenerative  diseases.  Our goal is to increase the
quality and quantity of life of people  suffering with these  diseases.  Primary
efforts are  currently  being focused on moving our lead product into phase I/II
clinical trials for Duchenne muscular  dystrophy.  Our broad platform technology
also includes the  development of products for multiple  sclerosis,  amyotrophic
lateral sclerosis and chronic inflammatory demyelinating polyneuropathy.

CAPITAL RESOURCES AND CASH REQUIREMENTS

         Subsequent to December 31, 2005,  we exhausted  our cash  resources and
have not been able to remain  current with  respect to the payment  terms of our
operating obligations. In addition, currently we do not have sufficient funds to
repay our outstanding debt at maturity. Currently, our outstanding debt includes
$2,000,000 plus accrued interest of our secured convertible debentures due as to
$1,000,000  on each of December 9, 2006 and December 28, 2006,  and an aggregate
of $698,736 plus accrued  interest of convertible  notes, of which $448,736 plus
accrued  interest is due on July 3, 2006 and $250,000  plus accrued  interest is
due on  December  9,  2006.  We  are  continuing  to  seek  additional  capital,
collaborative  partners,  joint ventures and strategic alliance  agreements both
within the United States and abroad in an effort to continue the  development of
our proposed products; however, there are currently no firm commitments in place
for new capital. Absent additional funding from private or public equity or debt
financings, collaborative or other partnering arrangements, or other sources, we
will be unable to conduct our product  development  efforts as planned,  and may
need to curtail our  development  plans,  cease  operations  or sell our assets,
raising substantial doubt about our ability to continue as a going concern.

         During the year ended  December 31,  2005,  we received net proceeds of
$6,482,883 from financing  activities,  including (i) $7,644,389 (gross proceeds
of  $9,164,500  net of  transaction  expenses  of  $1,520,111)  from the sale of
preferred  stock and  common  stock  purchase  warrants  ("Units")  in a private
placement  transaction,  (ii)  $2,250,000 in gross proceeds from the issuance of
convertible  debt,  offset by $355,373 in expenses,  and (iii) $169,567 from the
issuance  of common  stock to various  investors.  From these net  proceeds,  we
repurchased  3,253,143  shares of its common stock,  par value $0.0001 per share
from Xechem for $3,225,700.  comprised of (x) $916,450 for 366,580 shares of its
common stock pursuant to the terms of a redemption obligation and (y) $2,309,250
and the forfeiture of an option held by our Chief Executive  Officer to purchase
43 million  shares of common stock of Xechem with a fair value of $424,818,  for
an additional  2,886,563  shares of its common stock which reduced the number of
shares of common  stock  issued and  outstanding  at a per share price below the
then applicable market price.

         In addition,  subsequent  to December 31,  2005,  we initiated  several
other programs to address our liquidity situation:

         o        During  October 2005, we entered into a common stock  purchase
                  agreement with Fusion Capital Fund II, LLC ("Fusion Capital"),
                  pursuant to which  Fusion  Capital has agreed,  under  certain
                  conditions,  to  purchase  on each  trading day $25,000 of our
                  common stock up to an aggregate,  under certain conditions, of
                  $20  million  over  a  40-month  period,  subject  to  earlier
                  termination  at our  discretion.  Due to  certain  restrictive
                  provisions in the  agreement,  we do not currently  anticipate
                  common  stock  sales  to begin  any time in the near  future.

           o      During March 2006,  we received net proceeds of $300,000  from
                  the exercise of common stock options.



                                       31


         Our planned  activities  for the  foreseeable  future will  continue to
require us to engage consultants and contract research  organizations to support
our  clinical  development  programs,   and  additional   personnel,   including
management,  with expertise in areas such as preclinical testing, clinical trial
design and management,  regulatory affairs, manufacturing and marketing. We will
need to raise substantial  additional capital for these purposes and to continue
funding the development of Myodur and our other products.

         There can be no assurance that our plans to obtain additional financing
to fund operations will be successful or that the successful  implementation  of
the  business  plan  will  actually  improve  our  operating  results.  If these
financing  programs  are not  successful  in raising  the  capital we require to
execute our development plans, it may be necessary to curtail, or cease entirely
our plan operations.

RESEARCH, DEVELOPMENT AND MANUFACTURING

         Currently,  our primary efforts are raising capital and moving our lead
product into phase I/II clinical trials for Duchenne muscular  dystrophy.  If we
are successful in raising capital, we plan to use our available cash to continue
the development of our  technologies,  which  currently is primarily  focused on
Myodur,  preparing  for and executing our phase I/II human  clinical  trial,  if
approved by the FDA. As resources  permit, we may also fund other development of
Myodur or any of our other  technologies.  We presently expect to initiate human
clinical trials before the end of 2006.

         We  currently  rely on third  party  contract  research  organizations,
service  providers,  and suppliers for support in research and  development  and
pre-clinical,  toxicology and clinical testing. In addition, we do not have, and
do not intend to  establish,  our own  manufacturing  facilities  to produce our
product  candidates in the near or mid-term.  We outsource the  manufacturing of
our proposed product,  Myodur, to contract manufacturers.  During April 2005, we
entered  into an  exclusive  manufacture  and supply  agreement  with  Bachem AG
("Bachem")  whereby Bachem is entitled to receive royalty payments in the amount
of the lesser of 5% of "net sales" (as defined in the agreement) or $10 million,
$15 million or $25 million in the first, second and third (and thereafter) years
of the  agreement,  respectively.  During the year ended  December 31, 2005,  we
incurred  approximately  $3.6 million for the costs of the proposed  product and
related  materials of which  approximately  $1.4 million remains  unpaid.  As of
December 31, 2005, we have sufficient  materials required for currently on-going
pre-clinical and toxicology  studies and for initial human clinical trial. We do
not have sufficient capital to purchase all the materials  necessary to complete
our long-term toxicology studies or to complete all of our human clinical trials
in order to file for approval to market our proposed product, Myodur.

OFF BALANCE SHEET ARRANGEMENTS

         Currently,  we do not have any off  balance  sheet  arrangements  which
would require disclosure in our financial statements.

EMPLOYEES

         As of April 11, 2006, we had seven employees, all of whom are full-time
employees,  one of whom focuses on and  coordinates our research  program,  five
that focus on and coordinate  clinical and regulatory  strategy and  operations,
one in business and corporate development, and three in management, finance, and
administration.  Three of our employees have doctorate and/or M.D.  degrees.  As
our current  business  strategy is primarily to  coordinate  research,  clinical
development, and manufacturing activities by third parties, we do not anticipate
hiring a significant number of additional employees over the next twelve months.

PROPERTIES

         We  currently  lease our  executive  offices in Hunt  Valley,  Maryland
consisting  of  approximately  5,200  square feet for  approximately  $7,200 per
month.  This lease expires on December 31, 2006 and we believe it should provide
sufficient space for our clinical, regulatory and other administrative functions
during the remaining  term of the lease.  We are currently  evaluating our needs
for office space beyond December 31, 2006 and laboratory  space. If financing is
available,  we may secure  laboratory  facilities for our own internal  research
activities.  We  are  currently  conducting  research  in  various  third  party
commercial and academic settings.  Our plans include continuing this practice in
addition  to  expanding  the  use  of  third-party  research  organizations  and
facilities to meet specific needs.


                                       32


                           FORWARD-LOOKING STATEMENTS

         This Annual Report on Form 10-KSB contains  forward-looking  statements
(as  defined  in  Section  27A of the  Securities  Act  and  Section  21E of the
Securities  Exchange Act of 1934 (the  "Exchange  Act").  To the extent that any
statements made in this Report contain information that is not historical, these
statements are essentially  forward-looking.  Forward-looking  statements can be
identified  by the  use of  words  such as  "expects,"  "plans"  "will,"  "may,"
"anticipates,"  believes," "should," "intends,"  "estimates," and other words of
similar meaning.  These statements are subject to risks and  uncertainties  that
cannot be predicted or quantified  and  consequently,  actual results may differ
materially from those expressed or implied by such  forward-looking  statements.
Such risks and uncertainties include,  without limitation,  our ability to raise
capital  to  finance  the  development  of  our  products,   the  effectiveness,
profitability  and the  marketability of those products,  our ability to protect
our  proprietary  information,  general  economic and business  conditions,  the
impact  of  technological  developments  and  competition,  including  entry  of
newly-developed  alternative drug  technologies,  our expectations and estimates
concerning future financial  performance and financing plans, adverse results of
any legal proceedings,  the impact of current, pending or future legislation and
regulation on the  healthcare  industry,  our ability to satisfy  government and
commercial customers using our technology,  our ability to develop manufacturing
capabilities or the inability to enter into acceptable relationships with one or
more contract  manufacturers for our products and key components and the ability
of such  contract  manufacturers  to  manufacture  products or  components of an
acceptable  quality on a  cost-effective  basis, the volatility of our operating
results and  financial  condition,  our  ability to attract or retain  qualified
senior  management  personnel,  including  sales and  marketing  and  scientific
personnel  and other risks  detailed  from time to time in our filings  with the
SEC. We do not undertake any obligation to publicly  update any  forward-looking
statements.  As  a  result,  you  should  not  place  undue  reliance  on  these
forward-looking statements.

         We  also  use  market  data  and  industry  forecasts  and  projections
throughout this Report,  which we have obtained from market  research,  publicly
available information and industry  publications.  These sources generally state
that the information  they provide has been obtained from sources believed to be
reliable,  but that the accuracy and  completeness  of the  information  are not
guaranteed.  The forecasts and projections are based on industry surveys and the
preparers'  experience  in the industry,  and the  projected  amounts may not be
achieved.  Similarly,  although we believe that the surveys and market  research
others have  performed are  reliable,  we have not  independently  verified this
information. Forecasts and other forward-looking information obtained from these
sources are subject to the same qualifications and the additional  uncertainties
accompanying any estimates of future market size,  revenue and market acceptance
of products and services.

ITEM 7.           FINANCIAL STATEMENTS.

         See the Company's Financial Statements beginning on page F-1.


                                       33


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
CepTor Corporation:

We have  audited  the  accompanying  balance  sheets  of CepTor  Corporation  (a
development  stage  company)  as of  December  31, 2005 and 2004 and the related
statements of operations, changes in stockholders' equity (deficiency), and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

The  financial  statements  of the  Company  for the period from August 11, 1986
(date of  inception)  to December 31, 2003 were  audited by another  independent
registered  public accounting firm whose report dated July 26, 2004 expressed an
unqualified  opinion on those  statements and included an explanatory  paragraph
regarding the Company's  ability to continue as a going  concern.  The financial
statements  for the period  August 11, 1986 (date of  inception) to December 31,
2003  reflect a net loss of $911,586 of the total  inception to date net loss of
$22,432,090.  The other  independent  registered public accounting firm's report
has been furnished to us, and our opinion,  insofar as it related to the amounts
included  for such prior  periods  are based  solely on the report of such other
independent registered public accounting firm.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audits included consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting.  Accordingly  we express  no such  opinion.  An audit  also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our  opinion,  based upon our report and the report of the other  independent
registered  public accounting firm, the financial  statements  referred to above
present  fairly,  in all material  respects,  the  financial  position of CepTor
Corporation (a development  stage company) as of December 31, 2005 and 2004, and
the  results of its  operations  and its cash flows for the years then ended and
for the period from August 11, 1986 (date of  inception) to December 31, 2005 in
conformity with United States generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will continue as a going concern. As more fully described in Note 2, the
Company has incurred  significant losses since inception and has limited capital
resources, which raise substantial doubt about the Company's ability to continue
as a going  concern.  Management's  plans in  regard to these  matters  are also
described in Note 2. The  financial  statements  do not include any  adjustments
that might result from the outcome of this uncertainty.

Marcum & Kliegman LLP
New York, New York
April 10, 2006


                                      F-1


                                                   CEPTOR CORPORATION
                                              (A Development Stage Company)
                                                     BALANCE SHEETS
                                                                                              December 31,
                                                                                    -----------------------------------
                                                                                          2005              2004
                                                                                    ---------------   -----------------
                                      ASSETS
Current Assets:
     Cash and cash equivalents                                                      $      434,277     $    1,331,513
     Prepaid expenses                                                                      175,785            107,729
                                                                                    ---------------   -----------------
         Total current assets                                                              610,062          1,439,242

Property and equipment, net                                                                 55,431             60,615
Deferred financing costs                                                                   106,033                  -
Security deposit                                                                            18,511             18,511
                                                                                    ---------------   -----------------

TOTAL ASSETS                                                                        $      790,037     $    1,518,368
                                                                                    ===============   =================

                     LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current Liabilities:
     Accounts payable                                                               $    4,268,469     $       58,266
     Accrued expenses                                                                      900,651            315,237
     Common stock subject to repurchase under put right                                          -          1,637,325
     Convertible notes (net of debt discount of $2,211,897)                                774,748                  -
                                                                                    ---------------   -----------------
         Total current liabilities                                                       5,943,868          2,010,828

Convertible notes                                                                                -             56,821
Warrant liability                                                                         3,130,957                  -
Conversion option liability                                                                 779,718                  -
                                                                                    ---------------   -----------------

TOTAL LIABILITIES                                                                        9,854,543          2,067,649
                                                                                    ---------------   -----------------

Commitments and contingencies

Stockholders' Deficiency:
     Preferred stock, $0.0001 par value; authorized 20,000,000 shares, issued
       and outstanding - 248.15 and 145.07 shares of Series A Convertible
       Preferred Stock at December 31, 2005 and 2004, respectively; liquidation
       preference
       - $6,203,750 and $3,626,750, respectively                                         6,203,750          3,626,750
     Common stock, $0.0001; authorized 100,000,000 shares, issued and outstanding
       - 11,744,120 at December 31, 2005 and 10,539,161, net of 401,305 shares
       subject to put right at December 31, 2004                                             1,174              1,054
     Subscriptions receivable on common stock                                                    -               (303)
     Deferred compensation                                                                (322,830)          (624,750)
     Additional paid-in capital                                                         22,969,495         12,294,648
     Treasury stock, at cost, 145,070 shares at December 31, 2004                                 -           (362,675)
     Deficit accumulated during the development stage                                  (37,916,095)       (15,484,005)
                                                                                    ---------------   -----------------
         Total stockholders' deficiency                                                 (9,064,506)          (549,281)
                                                                                    ---------------   -----------------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY                                      $      790,037     $    1,518,368
                                                                                    ===============   =================

                                      F-2

(See notes to financial statements.)


                                                 CEPTOR CORPORATION
                                            (A Development Stage Company)
                                               STATEMENTS OF OPERATIONS

                                                                                                       Cumulative
                                                                                                    August 11, 1986
                                                                     For the Years Ended                (Date of
                                                                        December 31,                 Inception) to
                                                            ------------------------------------      December 31,
                                                                  2005                2004                2005
                                                            ----------------   -----------------   ------------------
REVENUES:
     Other income                                           $             -    $             -     $        75,349

OPERATING EXPENSES:
     Research and development                                    10,007,649          2,006,119          12,601,505
     In-process research and development                                  -          5,034,309           5,034,309
     General and administrative                                   3,564,712          6,385,711          10,117,345
     Gain on extinguishment of debt                                (311,281)                 -            (311,281)
     Change in fair value of derivative
       financial instruments                                       (949,981)                 -            (949,981)
     Interest expense                                               998,394          1,123,123           2,362,835
     Interest income                                                (41,903)            (1,373)            (52,318)
                                                            ----------------   -----------------   ------------------
         Total operating expenses                                13,267,590         14,547,889          28,802,414
                                                            ----------------   -----------------   ------------------

NET LOSS                                                        (13,267,590)       (14,547,889)        (28,727,065)

     Preferred dividends                                         (9,164,500)          (936,116)        (10,100,616)
                                                            ----------------   -----------------   ------------------
NET LOSS AVAILABLE TO COMMON STOCKHOLDERS                   $   (22,432,090)   $   (15,484,005)    $   (38,827,681)
                                                            ================   =================   ==================


Basic and diluted loss per common share                     $         (2.11)   $         (3.25)

Weighted-average number of common shares outstanding             10,653,286          4,757,477


                                                          F-3

(See notes to financial statements.)


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                       STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)




                                                  Preferred Stock             Common Stock                      Deferred
                                                ---------------------    ----------------------   Subscription   Compen-
                                                 Shares      Amount       Shares       Amount      Receivable     Sation
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, AUGUST 11, 1986 AND DECEMBER 31, 1986         -   $        -            -   $        -   $        -    $        -

     Issuance of common stock for cash, $0.0012                            840,818           84
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1987                             -            -      840,818           84            -             -

                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1988                             -            -      840,818           84            -             -

                                                --------   ----------    ---------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1989                             -            -      840,818           84            -             -

                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1990                             -            -      840,818           84            -             -

                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1991                             -            -      840,818           84            -             -

     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1992                             -            -      840,818           84            -             -

     Net loss
     Convertible notes                                                     176,572           18
     Issuance of common stock in exchange
       for services rendered, $0.0142                                      176,572           18
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1993                             -            -    1,193,962          120            -             -

     Net income
     Distribution to stockholders
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1994                             -            -    1,193,962          120            -             -

     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1995                             -            -    1,193,962          120            -             -

     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1996                             -            -    1,193,962          120            -             -

     Net loss
     Issued pursuant to acquisition, $3.3501                                59,700            6
     Issuance of common stock for cash, $3.3501                             29,850            3
     Capital contribution by stockholder
     Expense pursuant to grant of stock option
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1997                             -            -    1,283,512          129            -             -

     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1998                             -            -    1,283,512          129            -             -

     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 1999                             -            -    1,283,512          129            -             -

     Net loss
     Issuance of common stock for cash, $3.1409                             15,919            2
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2000                             -            -    1,299,431          131            -             -

     Net loss
     Issued pursuant to funding
        agreement, $0.0838                                               1,083,729          108
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2001                             -   $        -    2,383,160   $      239   $        -    $        -


                                                                 F-4


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)


                                                                                        Deficit
                                                                                       Accumulated
                                                 Additional                             During the       Total
                                                   Paid-in        Treasury Stock       Development    Stockholders
                                                   Capital       Shares     Amount        Stage       Deficiency
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, AUGUST 11, 1986 AND DECEMBER 31, 1986  $        -            -  $        -  $          -    $        -

     Issuance of common stock for cash, $0.0012         916                                                1,000
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1987                              916            -           -             -         1,000

                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1988                              916            -           -             -         1,000

                                                 ----------    ---------  ----------  -------------   -------------
BALANCE, DECEMBER 31, 1989                              916            -           -             -         1,000

                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1990                              916            -           -             -         1,000

                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1991                              916            -           -             -         1,000

     Net loss                                                                               (8,006)       (8,006)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1992                              916            -           -        (8,006)       (7,006)

     Net loss                                                                               (1,169)       (1,169)
     Convertible notes                                    3                                                   21
     Issuance of common stock in exchange
       for services rendered, $0.0142                 2,482                                                2,500
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1993                            3,401            -           -        (9,175)       (5,654)

     Net income                                                                             10,222        10,222
     Distribution to stockholders                                                           (4,260)       (4,260)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1994                            3,401            -           -        (3,213)          308

     Net loss                                                                               (1,342)       (1,342)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1995                            3,401            -           -        (4,555)       (1,034)

     Net loss                                                                               (8,727)       (8,727)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1996                            3,401            -           -       (13,282)       (9,761)

     Net loss                                                                               (3,975)       (3,975)
     Issued pursuant to acquisition, $3.3501        199,994                                              200,000
     Issuance of common stock for cash, $3.3501      99,997                                              100,000
     Capital contribution by stockholder             50,000                                               50,000
     Expense pursuant to grant of stock option       20,356                                               20,356
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1997                          373,748            -           -       (17,257)      356,620

     Net loss                                                                              (21,102)      (21,102)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1998                          373,748            -           -       (38,359)      335,518

     Net loss                                                                              (25,172)      (25,172)
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 1999                          373,748            -           -       (63,531)      310,346

     Net loss                                                                              (36,256)      (36,256)
     Issuance of common stock for cash, $3.1409      49,998                                               50,000
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2000                          423,746            -           -       (99,787)      324,090

     Net loss                                                                             (233,958)     (233,958)
     Issued pursuant to funding
        agreement, $0.0838                           90,659                                               90,767
                                                -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2001                       $  514,405            -  $        -  $   (333,745)   $  180,899


                                                                F-4A


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)



                                                  Preferred Stock             Common Stock                      Deferred
                                                ---------------------    ----------------------   Subscription   Compen-
                                                 Shares      Amount       Shares       Amount      Receivable     Sation
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2001                             -   $        -    2,383,160   $      239   $        -    $        -

     Net loss
     Issued pursuant to funding agreement,
       $0.0838                                                           1,515,053          151
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2002                             -            -    3,898,213          390            -             -

     Net income
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2003                             -            -    3,898,213          390            -             -

     Acquisition by Xechem International,
       Inc. and application of push-down
       accounting                                                                -            -
     Option granted pursuant to spinoff
       agreement                                                                 -            -
     Common stock subject to repurchase
       under put right                                                    (401,305)         (40)
     Common stock issued May 2004, in
       connection with bridge loans ($1.22)                                451,597           45
     Common stock issued May 2004, to
       placement agent for bridge loans($2.50)                              36,000            4
     Common stock issued September 2004,
       net of offering expenses of
       $70,760 ($1.68)                                                     554,413           55
     Common stock issued December 2004 to
       advisors for past services ($2.50)                                  675,690           68
     Reclassification in December 2004 of
       advances from Xechem as contribution
       to capital
     Minority shareholders pursuant to
       recapitalization                                                  1,850,000          185
     Common stock issued December 2004
       pursuant to exercise of options granted
       pursuant to spinoff agreement ($0.00001)                          3,031,943          303         (303)
     Intrinsic value of beneficial
       conversion feature of replacement notes
     Common stock issued December 2004 in
       conversion of convertible note ($1.25)                              167,610           17
     Common stock issued December 2004 in
       connection with litigation settlement
       ($2.50)                                                             125,000           12
     Warrants issued in connection with
       litigation settlement
     Common stock issued December 2004
       pursuant to placement agent agreement
       ($2.50)                                                             150,000           15
     Warrants issued to nonemployees for
       services
     Preferred stock and warrants issued
       pursuant to units sold December 2004
       in a private placement ($25,000/Unit)      145.07    3,626,750
     Acquisition December 2004 of treasury
       stock under put right ($2.50)
     Deemed dividend of beneficial conversion
       feature of units sold in private
       placement
     Stock option-based compensation for
       investor relation services rendered                                                                      (1,198,500)
     Stock option-based compensation for
       research consulting services rendered                                                                       (30,600)
     Amortization of deferred compensation                                                                         604,350
     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2004                        145.07   $3,626,750   10,539,161   $    1,054   $     (303)   $ (624,750)



                                                                 F-5


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)

                                                                                         Deficit
                                                                                        Accumulated
                                                  Additional                             During the       Total
                                                    Paid-in        Treasury Stock       Development    Stockholders
                                                    Capital       Shares     Amount        Stage       Deficiency
                                                 -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2001                        $  514,405            -   $       -  $   (333,745)   $  180,899

     Net loss                                                                              (654,599)     (654,599)
     Issued pursuant to funding agreement,
       $0.0838                                       126,742                                              126,893
                                                 -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2002                           641,147            -           -      (988,344)     (346,807)

     Net income                                                                              72,498        72,498
                                                 -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2003                           641,147            -           -      (915,846)     (274,309)

     Acquisition by Xechem International,
       Inc. and application of push-down
       accounting                                  4,118,463                                 915,846    5,034,309
     Option granted pursuant to spinoff
       agreement                                   2,082,500                                            2,082,500
     Common stock subject to repurchase
       under put right                            (1,637,285)                                          (1,637,325)
     Common stock issued May 2004, in
       connection with bridge loans ($1.22)          549,955                                              550,000
     Common stock issued May 2004, to
       placement agent for bridge loans($2.50)        89,996                                               90,000
     Common stock issued September 2004,
       net of offering expenses of
       $70,760 ($1.68)                               929,176                                              929,231
     Common stock issued December 2004 to
       advisors for past services ($2.50)          1,689,157                                            1,689,225
     Reclassification in December 2004 of
       advances from Xechem as contribution
       to capital                                    350,310                                              350,310
     Minority shareholders pursuant to
       recapitalization                                 (185)                                                   -
     Common stock issued December 2004
       pursuant to exercise of options granted
       pursuant to spinoff agreement ($0.00001)                                                                 -
     Intrinsic value of beneficial
       conversion feature of replacement notes     1,111,240                                            1,111,240
     Common stock issued December 2004 in
       conversion of convertible note ($1.25)        209,495                                              209,512
     Common stock issued December 2004 in
       connection with litigation settlement
       ($2.50)                                       312,488                                              312,500
     Warrants issued in connection with
       litigation settlement                         109,500                                              109,500
     Common stock issued December 2004
       pursuant to placement agent agreement
       ($2.50)                                           (15)                                                   -
     Warrants issued to nonemployees for
       services                                       396,000                                             396,000
     Preferred stock and warrants issued
       pursuant to units sold December 2004
       in a private placement ($25,000/Unit)        (822,510)                                           2,804,240
     Acquisition December 2004 of treasury
       stock under put right ($2.50)                              145,070     (362,675)                  (362,675)
     Deemed dividend of beneficial conversion
       feature of units sold in private
       placement                                     936,116                               (936,116)            -
     Stock option-based compensation for
       investor relation services rendered         1,198,500                                                    -
     Stock option-based compensation for
       research consulting services rendered          30,600                                                    -
     Amortization of deferred compensation                                                                604,350
     Net loss                                                                           (14,547,889)  (14,547,889)
                                                 -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2004                       $12,294,648     145,070   $(362,675) $ (15,484,005)   $ (549,281)



                                                                F-5A



                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)




                                                  Preferred Stock             Common Stock                      Deferred
                                                ---------------------    ----------------------   Subscription   Compen-
                                                 Shares      Amount       Shares       Amount      Receivable     Sation
                                                --------   ----------    ---------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2004                        145.07   $3,626,750   10,539,161   $    1,054   $     (303)   $ (624,750)

     Preferred stock and warrants issued           48.35    1,208,750
       pursuant to units sold on January 5,
       2005 in a private placement ($25,000)
     Deemed dividend of beneficial
       conversion feature of units sold
       January 5, 2005 in private placement
     Acquisition January 5, 2005 of
       treasury stock under put right ($2.50)
     Preferred stock and warrants issued
       pursuantto units sold on January 18,
       2005 in a private placement ($25,000)       76.25    1,906,250
     Deemed dividend of beneficial
       conversion feature of units sold
       January 18, 2005 in private placement
     Acquisition January 18, 2005 of treasury
       stock under put right ($2.50)
     Common stock issued January 2005 in
       connection with payment of legal
       fees ($3.04)                                                         23,000            2
     Common stock issued January 2005
       pursuant to amendment of placement
       agent agreement ($2.50)                                             150,000           15
     Common stock issued February 2005 to
       advisors for past services ($6.25)                                    7,500            1
     Preferred stock and warrants issued
       pursuant to units sold on February 3,
       2005 in a private placement ($25,000)      224.48    5,612,000
     Deemed dividend of beneficial
       conversion feature of units sold
       February 3, 2005 in private placement
     Acquisition February 3, 2005 of
       treasury stock under put right ($2.50)
     Preferred stock and warrants issued
       pursuant to units sold on February
       11, 2005 in a private placement($25,000)    17.50      437,500
     Deemed dividend of beneficial
       conversion feature of units sold
       February 11, 2005 in private placement
     Acquisition February 11, 2005 of
       treasury stock under put right ($2.50)
     Common stock issued February 2005
       pursuant to cashless exercise of
       option ($3.05)                                                      100,191           10
     Common stock issued March 2005 upon
       conversion of preferred shares ($2.50)     (44.00)  (1,100,000)     440,000           44
     Payment for common stock issued
       December 2004 pursuant to exercise
       of options granted pursuant to
       spinoff agreement ($0.00001)                                                                      303
     Common stock issued March 2005
       pursuant to exercise of warrants ($1.25)                              5,000            1
     Common stock issued April 2005 upon
       conversion of preferred shares ($2.50)     (15.00)    (375,000)     150,000           15
     Common stock issued May 2005 pursuant
       to financing letter agreement ($3.00)                                25,000            2
     Common stock issued May 2005 upon
       conversion of preferred shares ($2.50)     (41.00)  (1,025,000)     410,000           41
     Common stock issued June 2005 upon
       conversion of preferred shares ($2.50)     (29.00)    (725,000)     290,000           29
     Capital contribution for repurchase of
       common stock pursuant to Stock
       Purchase Agreement
     Common stock repurchased June 2005
       pursuant to Stock Repurchase
       Agreement ($0.80)


                                                                 F-6


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)


                                                                                         Deficit
                                                                                        Accumulated
                                                  Additional                             During the       Total
                                                    Paid-in        Treasury Stock       Development    Stockholders
                                                    Capital       Shares     Amount        Stage       Deficiency
                                                  ----------    ---------  ----------  -------------   -------------
BALANCE, DECEMBER 31, 2004                       $12,294,648     145,070   $(362,675) $ (15,484,005)   $ (549,281)

     Preferred stock and warrants issued            (159,359)                                           1,049,391
       pursuant to units sold on January 5,
       2005 in a private placement ($25,000)
     Deemed dividend of beneficial
       conversion feature of units sold
       January 5, 2005 in private placement        1,208,750                             (1,208,750)            -
     Acquisition January 5, 2005 of
       treasury stock under put right ($2.50)                      48,350    (120,875)                   (120,875)
     Preferred stock and warrants issued
       pursuantto units sold on January 18,
       2005 in a private placement ($25,000)        (252,624)                                           1,653,626
     Deemed dividend of beneficial
       conversion feature of units sold
       January 18, 2005 in private placement       1,906,250                             (1,906,250)           -
     Acquisition January 18, 2005 of treasury
       stock under put right ($2.50)                               76,250    (190,625)                   (190,625)
     Common stock issued January 2005 in
       connection with payment of legal
       fees ($3.04)                                   69,998                                               70,000
     Common stock issued January 2005
       pursuant to amendment of placement
       agent agreement ($2.50)                           (15)                                                   -
     Common stock issued February 2005 to
       advisors for past services ($6.25)             46,874                                               46,875
     Preferred stock and warrants issued
       pursuant to units sold on February 3,
       2005 in a private placement ($25,000)        (851,447)                                           4,760,553
     Deemed dividend of beneficial
       conversion feature of units sold
       February 3, 2005 in private placement       5,612,000                             (5,612,000)           -
     Acquisition February 3, 2005 of
       treasury stock under put right ($2.50)                     224,480    (561,200)                   (561,200)
     Preferred stock and warrants issued
       pursuant to units sold on February
       11, 2005 in a private placement($25,000)     (256,681)                                             180,819
     Deemed dividend of beneficial
       conversion feature of units sold
       February 11, 2005 in private placement        437,500                               (437,500)           -
     Acquisition February 11, 2005 of
       treasury stock under put right ($2.50)                      17,500      (43,750)                   (43,750)
     Common stock issued February 2005
       pursuant to cashless exercise of
       option ($3.05)                                    (10)                                                   -
     Common stock issued March 2005 upon
       conversion of preferred shares ($2.50)      1,099,956                                                    -
     Payment for common stock issued
       December 2004 pursuant to exercise
       of options granted pursuant to
       spinoff agreement ($0.00001)                                                                           303
     Common stock issued March 2005
       pursuant to exercise of warrants ($1.25)        6,249                                                6,250
     Common stock issued April 2005 upon
       conversion of preferred shares ($2.50)        374,985                                                    -
     Common stock issued May 2005 pursuant
       to financing letter agreement ($3.00)          74,998                                               75,000
     Common stock issued May 2005 upon
       conversion of preferred shares ($2.50)      1,024,959                                                    -
     Common stock issued June 2005 upon
       conversion of preferred shares ($2.50)        724,971                                                    -
     Capital contribution for repurchase of
       common stock pursuant to Stock
       Purchase Agreement                            424,818                                              424,818
     Common stock repurchased June 2005
       pursuant to Stock Repurchase
       Agreement ($0.80)                                        2,886,563   (2,734,068)                 (2,734,068)


                                                                F-6A


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)




                                                  Preferred Stock             Common Stock                      Deferred
                                                ---------------------    ----------------------   Subscription   Compen-
                                                 Shares      Amount       Shares       Amount      Receivable     Sation
                                                --------   ----------    ---------   ----------   ------------  ----------
     Common stock issued July 2005 pursuant
       to Regulatory Milestone Plan ($2.70)                                100,000           10
     Common stock issued July 2005 upon
       conversion of preferred shares ($2.50)     (20.00)    (500,000)     200,000           20
     Common stock issued August 2005 upon
       conversion of preferred shares ($2.50)     (83.50)  (2,087,500)     835,000           84
     Common stock issued September 2005
       upon conversion of preferred
       shares ($2.50)                             (25.00)    (625,000)     250,000           25
     Common stock issued September 2005
       pursuant to Stock Purchase Agreement                                 25,000            2
     Expenses incurred pursuant to entering
       into Stock Purchase Agreement
     Net proceeds from October 2005 sale of
       common stock issued December 2004
       pursuant to exercise of options
       granted pursuant to spinoff
       agreement ($0.63)
     Common stock issued October 2005
       pursuant to Stock Purchase Agreement                                377,359           38
     Common stock issued November 2005 upon
       conversion of preferred shares ($2.50)      (2.00)     (50,000)      20,000            2
     Common stock issued December 2005
       pursuant to Securities Purchase Agreement                           268,817           27
     Reclassification of warrants as liabilities
       in accordance with EITF 00-19
     Common stock issued December 2005 upon
       conversion of replacement notes ($0.375)                            485,000           48
     Common stock issued December 2005 upon
       conversion of preferred shares ($2.50)      (4.00)    (100,000)      40,000            4
     Discount of secured convertible
       debenture upon fair value allocation
       of proceeds
     Retirement of treasury shares                                      (3,398,213)        (340)
     Reverse common stock subject to
       repurchase under variable shares put
       right at December 31, 2004                                          401,305           40
     Stock option-based compensation for
       investor relation services rendered                                                                        (620,700)
     Stock option-based compensation for
       employees and directors                                                                                    (293,231)
     Fair value adjustment of stock options
       previously granted to non-employees                                                                         180,150
     Amortization of deferred compensation                                                                       1,035,701
     Net loss
                                                --------   ----------   ----------   ----------   ------------  ----------
BALANCE, DECEMBER 31, 2005                        248.15   $6,203,750   11,744,120   $    1,174   $        -    $ (322,830)
                                                ========   ==========   ==========   ==========   ============  ==========


                                                                 F-7

(See notes to financial statements.)


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY) (CONTINUED)


                                                                                         Deficit
                                                                                        Accumulated
                                                  Additional                             During the       Total
                                                    Paid-in        Treasury Stock       Development    Stockholders
                                                    Capital       Shares     Amount        Stage       Deficiency
                                                  ----------    ---------  ----------  -------------   -------------
     Common stock issued July 2005 pursuant
       to Regulatory Milestone Plan ($2.70)          269,990                                              270,000
     Common stock issued July 2005 upon
       conversion of preferred shares ($2.50)        499,980                                                    -
     Common stock issued August 2005 upon
       conversion of preferred shares ($2.50)      2,087,416                                                    -
     Common stock issued September 2005
       upon conversion of preferred
       shares ($2.50)                                624,975                                                    -
     Common stock issued September 2005
       pursuant to Stock Purchase Agreement               (2)                                                   -
     Expenses incurred pursuant to entering
       into Stock Purchase Agreement                 (89,340)                                             (89,340)
     Net proceeds from October 2005 sale of
       common stock issued December 2004
       pursuant to exercise of options
       granted pursuant to spinoff
       agreement ($0.63)                             163,014                                              163,014
     Common stock issued October 2005
       pursuant to Stock Purchase Agreement              (38)                                                   -
     Common stock issued November 2005 upon
       conversion of preferred shares ($2.50)         49,998                                                    -
     Common stock issued December 2005
       pursuant to Securities Purchase Agreement      37,343                                               37,370
     Reclassification of warrants as liabilities
       in accordance with EITF 00-19              (3,350,697)                                          (3,350,697)
     Common stock issued December 2005 upon
       conversion of replacement notes ($0.375)      181,827                                              181,875
     Common stock issued December 2005 upon
       conversion of preferred shares ($2.50)         99,996                                                    -
     Discount of secured convertible
       debenture upon fair value allocation
       of proceeds                                   250,000                                              250,000
     Retirement of treasury shares                (4,012,853)  (3,398,213)  4,013,193                           -
     Reverse common stock subject to
       repurchase under variable shares put
       right at December 31, 2004                  1,637,285                                            1,637,325
     Stock option-based compensation for
       investor relation services rendered           620,700                                                    -
     Stock option-based compensation for
       employees and directors                       293,231                                                    -
     Fair value adjustment of stock options
       previously granted to non-employees          (180,150)                                                   -
     Amortization of deferred compensation                                                               1,035,701
     Net loss                                                                           (13,267,590)  (13,267,590)
                                                 -----------    ---------  ---------- --------------  --------------
BALANCE, DECEMBER 31, 2005                       $22,969,495            -   $       -  $(37,916,095)  $(9,064,506)
                                                 ===========    =========  ========== ==============  ==============


                                                                F-7A

(See notes to financial statements.)


                                                 CEPTOR CORPORATION
                                            (A Development Stage Company)
                                               STATEMENTS OF CASH FLOWS

                                                                                                      Cumulative
                                                                                                    August 11, 1986
                                                                     For the Years Ended                (Date of
                                                                        December 31,                 Inception) to
                                                            -------------------------------------     December 31,
                                                                   2005               2004               2005
                                                            ------------------ ------------------ ------------------
CASH FLOWS USED IN OPERATING ACTIVITIES:
Net loss                                                    $    (13,267,590)   $    (14,547,889)  $    (28,727,065)
Adjustments to reconcile net loss to net cash
   used in operating activities:
     Depreciation and amortization                                    18,207              11,046             31,490
     Write-off of in-process research and development                      -           5,034,309          5,034,309
     Charge for stock option issued pursuant to spinoff
       agreement                                                           -           2,082,500          2,082,500
     Stock-based compensation to employees and directors             116,776                   -            116,776
     Stock-based compensation to nonemployees                      1,310,800           2,689,575          4,223,231
     Stock-based component of payment of legal fees                   70,000                   -             70,000
     Stock-based component of litigation settlement                        -             422,000            422,000
     Gain on extinguishment of debt                                 (311,281)                  -           (311,281)
     Change in fair value of derivative
       financial instruments                                        (949,981)                  -           (949,981)
     Non-cash interest expense                                       901,620           1,100,915          2,220,195
     Changes in assets and liabilities:
         Prepaid expenses                                            (68,056)            (90,032)          (175,785)
         Other assets                                                      -             (18,511)           (18,511)
         Accounts payable and accrued expenses                     4,812,409             361,644          5,209,570
                                                            ----------------    ----------------   ----------------
         Net cash used in operating activities                    (7,367,096)         (2,954,443)       (10,772,552)
                                                            ----------------    ----------------   ----------------

CASH FLOWS USED IN INVESTING ACTIVITIES:
Purchases of property and equipment                                  (13,023)            (71,524)           (86,921)
                                                            ----------------    ----------------   ----------------

CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
Net proceeds from issuances of common stock                          169,567             929,231          1,299,819
Net proceeds from issuances of preferred stock                     7,644,389           2,804,240         10,448,629
Acquisition of treasury stock under put right                       (916,450)           (362,675)        (1,279,125)
Acquisition of treasury stock under purchase agreement            (2,309,250)                  -         (2,309,250)
Distribution to shareholders                                               -                   -             (4,260)
Capital contributed by Xechem International, Inc.                          -             300,310            350,310
Proceeds from issuance of bridge loans                             2,250,000           1,100,000          3,625,000
Debt issue costs                                                    (355,373)           (132,000)          (487,373)
Principal payments on bridge loans                                         -            (350,000)          (350,000)
                                                            ----------------    ----------------   ----------------

         Net cash provided by financing activities                 6,482,883           4,289,106         11,293,750
                                                            ----------------    ----------------   ----------------

         Net increase (decrease) in cash and cash
            equivalents                                             (897,236)          1,263,139            434,277

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF PERIOD               1,331,513              68,374                  -
                                                            ----------------    ----------------   ----------------
CASH AND CASH EQUIVALENTS AT THE END OF PERIOD              $        434,277    $      1,331,513   $        434,277
                                                            ================    ================   ================


                                                         F-8
(See notes to financial statements.)


                                                         CEPTOR CORPORATION
                                                    (A Development Stage Company)
                                                       STATEMENTS OF CASH FLOWS

                                                                                                                       Cumulative
                                                                                                                     August 11, 1986
                                                                                     For the Years Ended                (Date of
                                                                                        December 31,                  Inception) to
                                                                            -----------------------------------       December 31,
                                                                                 2005                2004                2005
                                                                            ---------------  ------------------  -------------------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Deemed dividend of the beneficial conversion feature of
   Units sold in private placement                                          $ 9,164,500         $   936,116         $10,100,616
Issuance of 2,635,000 shares of common stock upon
   conversion of preferred shares                                             6,587,500                   -           6,587,500
Issuance of 100,000 shares of common stock pursuant to
   stock plan                                                                   270,000                   -             270,000
Issuance of 7,500 shares of common stock as compensation
   for past services                                                             46,875                   -              46,875
Issuance of 25,000 shares of common stock as compensation
   for financial planning                                                        75,000                   -              75,000
Issuance of 23,000 shares of common stock in payment of
   accrued legal fees                                                            70,000                   -              70,000
Capital contribution for repurchase of common stock
   pursuant to Stock Purchase Agreement                                         424,818                   -             424,818
Issuance of 485,000 shares of common stock upon
   conversion of convertible note                                               181,875                   -             181,875
Issued 36,000 shares of common stock as debt issuance
   costs                                                                                        $    90,000         $    90,000
Issued 451,597 shares of common stock to bridge loan
   investors and placement agent                                                                    550,000             550,000
Issued 167,610 shares upon conversion of convertible
   notes                                                                                            209,512             209,512
Issuance of convertible notes in exchange for bridge
   loans and long-term debt plus accrued interest                                                 1,111,240           1,111,240
Obligation to repurchase 401,305 shares of common stock
   pursuant to put right                                                                          1,637,325           1,637,325
Cash paid during the year for:
     Interest                                                                         -              16,773                   -


                                                                F-9


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

NOTE 1 - THE COMPANY

ORGANIZATION
The  financial  statements  presented  are  those  of  CepTor  Corporation  (the
"Company"), incorporated in August 1986 in the state of Delaware.

MERGER OF MEDALLION CREST MANAGEMENT, INC. AND CEPTOR CORPORATION
As described in Note 6,  Medallion Crest Management, Inc., a Florida corporation
("Medallion")  acquired  all of the common  stock of the  Company on December 8,
2004.  Medallion was an inactive  public shell at the time of  acquisition.  The
Company's  shareholders prior to the merger became the majority  shareholders of
Medallion  after the merger;  accordingly the transaction was accounted for as a
recapitalization.  The accompanying financial statements have been retroactively
restated to give effect to this transaction.

NATURE OF BUSINESS AND DEVELOPMENT STAGE OPERATIONS
CepTor Corporation is a biopharmaceutical company focusing on the development of
proprietary,   cell-targeted   therapeutic   products  for   neuromuscular   and
neurodegenerative  diseases.  Since its  inception,  the Company has devoted its
efforts and resources to the development of its receptor mediated drug-targeting
platform for neuromuscular and  neurodegenerative  diseases,  and to raising the
funds necessary to continue this research.

The Company is a development  stage  enterprise,  which has a limited history of
operations and has not generated any material revenues since its inception.  The
Company  has  received  a  limited   amount  of  funding   through   grants  and
collaborative  research efforts in connection with developing its products.  The
Company does not have any products that are approved for commercial distribution
at the present time. As a development stage  enterprise,  the Company is subject
to all of the risks and uncertainties  that are associated with developing a new
business.

NOTE 2 - LIQUIDITY AND FINANCIAL CONDITION

Subsequent to December 31, 2005,  the Company  exhausted its cash  resources and
has not been able to remain  current  with  respect to the payment  terms of its
operating obligations. In addition, the Company has substantial convertible debt
obligations with terms that may require payment over the next twelve months. The
Company is continuing to seek additional capital,  collaborative partners, joint
ventures and  strategic  alliance  agreements  both within the United States and
abroad  in an effort to  continue  the  development  of its  proposed  products;
however,  there are currently no firm  commitments  in place for new capital nor
has  the  Company   identified  any  prospective   joint  venture   partners  or
participants  with which it would enter into a strategic  alliance  arrangement.
Absent  additional  funding  from private or public  equity or debt  financings,
collaborative or other partnering  arrangements,  or other sources,  the Company
will be unable to conduct its product  development  efforts as planned,  and may
need to curtail its development  plans,  cease operations or sell assets.  These
matters raise  substantial  doubt about the  Company's  ability to continue as a
going concern.  The financial statements do not include any adjustments that may
result from the outcome of this uncertainty.

The  Company's  net  loss for the year  ended  December  31,  2005  amounted  to
$13,267,590,  which includes  $2,087,915 of net non-cash charges associated with
the Company's  issuance of stock and common stock purchase  warrants and options
for services rendered and non-cash interest expense from the amortization of the
beneficial conversion feature in certain convertible debt instruments, offset by
a gain on the  extinguishment  of debt.  The Company  used net cash flows in its
operating  activities of $7,367,096 during the year ended December 31, 2005. The
Company's working capital deficiency  amounted to $5,333,806 and its development
stage  accumulated  deficit  amounted to  $37,916,095  at December 31, 2005. The
Company expects to continue  incurring losses for the foreseeable  future due to
the  inherent  uncertainty  that  is  related  to  establishing  the  commercial
feasibility of  pharmaceutical  products.  The Company will require  substantial
additional  funding to support the development of its proposed products and fund
its operations while it continues its efforts to execute its business plan.

During the year ended  December 31, 2005,  the Company  received net proceeds of
$6,482,883 from financing  activities,  including (i) $7,644,389 (gross proceeds
of  $9,164,500  net of  transaction  expenses  of  $1,520,111)  from the sale of
preferred  stock and  common  stock  purchase  warrants  ("Units")  in a private
placement  transaction (see Note 16), (ii) $2,250,000 in gross proceeds from the
issuance  of  convertible  debt (see Note 12),  offset by $355,373 of debt issue


                                      F-10


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

costs,  and  (iii)  $169,567  from the  issuance  of  common  stock  to  various
investors.  From these net proceeds, the Company repurchased 3,253,143 shares of
its  common  stock,  par value  $0.0001  per share from  Xechem  for  $3,225,700
comprised of (x) $916,450 for 366,580 shares of its common stock pursuant to the
terms  of a  redemption  obligation  (see  Note 11) and (y)  $2,309,250  and the
forfeiture of an option held by the Company's CEO to purchase 43 million  shares
of common  stock of  Xechem  with a fair  value of  $424,818  for an  additional
2,886,563 shares of its common stock.

If the Company is able to secure suitable  financing to continue the development
of its  technologies,  it may incur  significant  expenditures  during  the next
twelve months as it initiates  human clinical trials for Myodur and for the cost
to manufacture the Company's  product Myodur for use in additional  clinical and
other testing. For the foreseeable future, the Company's primary efforts will be
on moving  its lead  product,  Myodur,  into  phase  I/II  clinical  trials  for
Duchenne's muscular  dystrophy.  The Company presently expects to initiate human
clinical trials for Myodur before the end of 2006.

The  Company  does  not  have,  and  does  not  intend  to  establish,  its  own
manufacturing  facilities to produce its product  candidates in the  foreseeable
future. The Company has outsourced the manufacturing of its proposed products to
contract manufacturers. During April 2005, the Company entered into an exclusive
manufacture  and supply  agreement  with Bachem AG ("Bachem")  whereby Bachem is
entitled to receive  royalty  payments in the amount of the lesser of 5% of "net
sales" (as defined in the agreement) or $10 million,  $15 million or $25 million
in the  first,  second  and  third  (and  thereafter)  years  of the  agreement,
respectively.  During the year ended  December  31, 2005,  the Company  incurred
approximately  $3.6  million for the costs of the  proposed  product and related
materials of which approximately $1.4 million remains unpaid. As of December 31,
2005, the Company has sufficient  materials required for the Company's currently
on-going  pre-clinical studies and toxicology programs and for its initial human
clinical  trials.  As resources  allow,  the Company may also fund other working
capital needs.

Further,  if the Company receives regulatory approval for any of its products in
the United  States or  elsewhere,  it will  incur  substantial  expenditures  to
develop  manufacturing,  sales, and marketing capabilities and/or to subcontract
or joint venture these  activities  with others.  There can be no assurance that
the Company will ever  recognize  revenue or profit from any such  products.  In
addition,   the  Company  may  encounter   unanticipated   problems,   including
developmental,  regulatory,  manufacturing,  or marketing difficulties,  some of
which may be beyond its ability to resolve. The Company may lack the capacity to
produce its  products  in-house and there can be no  assurances  that it will be
able to locate or retain suitable contract manufacturers or be able to have them
produce products at satisfactory prices.

The Company initiated several programs to address its liquidity situation during
the fourth quarter of 2005 and subsequent to December 31, 2005:

         o    During  October  2005,  the Company  entered  into a common  stock
              purchase  agreement  with  Fusion  Capital  Fund II, LLC  ("Fusion
              Capital"),  pursuant to which  Fusion  Capital  has agreed,  under
              certain conditions, to purchase on each trading day $25,000 of the
              Company's   common  stock  up  to  an  aggregate,   under  certain
              conditions,  of $20  million  over a 40-month  period,  subject to
              earlier  termination  at the  discretion  of the Company (see Note
              16). Due to certain restrictive  provisions in the agreement,  the
              Company does not  anticipate  common stock sales to begin any time
              in the near future.

         o    During  October 2005,  the Company  entered into a stock  purchase
              agreement  for the sale of  approximately  265,600  shares  of its
              common stock under its Founders' Plan and received net proceeds of
              $163,014 (see Note 16).

         o    On December 9, 2005, the Company issued a convertible  note in the
              principal  amount of $250,000  which bears interest at the rate of
              6% percent per year.  All unpaid  principal and interest under the
              note will be due and  payable on  December  9,  2006.  The note is
              convertible,  in whole or in part, at any time,  into common stock
              at a  conversion  price of $1.00 per  share,  subject  to  certain
              limitations  on  conversion  as set forth in the  note,  including
              where the  resulting  number of shares  converted  on a cumulative


                                      F-11


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

              basis, would exceed 19.99% of the total number of shares of common
              stock outstanding and, subject to a conversion price adjustment in
              the event the Company  offers or sells an option to acquire common
              stock at a price per share  less than the  conversion  price  (see
              Note 12).

         o    On  December  9,  2005,  the  Company  entered  into a  securities
              purchase  agreement  pursuant to which an  investor  had agreed to
              purchase from the Company,  in a private  placement,  the December
              2005 Convertible Debentures, which bear interest at the rate of 8%
              per year.  Pursuant  to the  securities  purchase  agreement,  the
              Company  issued the December  2005  Convertible  Debentures in the
              cumulative  principal  amount of $2,000,000  during December 2005,
              which have a three-year maturity from the date of issuance and are
              subject to earlier conversion or redemption  pursuant to its terms
              (see Note 12).

         o    During March 2006,  the Company  received net proceeds of $200,000
              from the exercise of common stock options (see Note 16).

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION
The Company is a  development  stage  enterprise.  Accordingly,  the Company has
included its  cumulative  statements  of  operations,  cash flows and  statement
changes in  stockholders'  deficiency for the period of August 11, 1986 (date of
inception)  to December  31, 2005 in  accordance  with  Statement  of  Financial
Accounting  Standards  ("SFAS") No. 7 "Accounting  and Reporting by  Development
Stage Enterprises".

The Company's net loss as reported in its statement of operations for the period
of August 11,  1986 (date of  inception)  to December  31,  2005 is  $39,417,444
whereas the deficit  accumulated during its development stage as reported on its
balance sheet at December 31, 2005 is $38,505,858. The difference is a result of
the  acquisition of the Company by Xechem and the  restatement of its assets and
liabilities to fair value, which resulted in the Company's  accumulated deficit,
net of  distributions,  from  inception  through  December 31, 2003 (the date of
merger for  financial  reporting  purposes)  being  reclassified  to  additional
paid-in capital, net of a deemed dividend to the preferred shareholders.

CASH AND CASH EQUIVALENTS
The Company  considers  all highly liquid  investments  with a maturity of three
months or less to be cash equivalents.

PROPERTY AND EQUIPMENT
Property  and  equipment  is  recorded  at cost less  accumulated  depreciation.
Property and equipment  acquired for the sole purpose to be used in research and
development is charged to operations when acquired.  Depreciation is provided on
the straight-line method over the estimated useful lives of the assets, which is
primarily  five years.  Leasehold  improvements  are amortized over the terms of
their  respective  leases or service  lives of the  improvements,  whichever  is
shorter.  Gains and losses on depreciable  assets retired or sold are recognized
in the statement of operations in the year of disposal.  Repairs and maintenance
expenditures are expensed as incurred.

DEBT ISSUE COSTS
Pursuant to a common stock purchase  agreement entered into during October 2005,
the Company  incurred  expenses  of $89,340 in legal and  accounting  fees,  SEC
registration fees and non-accountable expense reimbursement. These expenses were


                                      F-12


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

charged to additional  paid-in  capital during the year ended December 31, 2005.
In addition,  the Company  issued  25,000 shares of common stock with a value of
$22,500 on the date of  issuance  charging  additional  paid-in  capital for par
value of the issued shares (see Note 16).

Pursuant to a securities  purchase  agreement entered into during December 2005,
the Company  incurred  expenses of $86,033 for legal fees,  accounting fees, and
SEC registration  fees. In addition,  the Company also paid the investor $20,000
in deal-related  expenses  reimbursement and commitment fees of $160,000.  These
expenses will be amortized over the three-year  term of the secured  convertible
note (see Note 12).

Pursuant to the Bridge Loans  entered  into during April 2004 and May 2004,  the
Company paid the placement agent $132,000 in commissions  and a  non-accountable
expense  allowance  and  issued  36,000  shares of common  stock with a value of
$90,000,  which were  amortized  over the term of the Bridge Loans from May 2004
through October 2004 (see Note 12).

ACCOUNTING FOR STOCK BASED COMPENSATION
As permitted  under SFAS No. 148  "Accounting  for  Stock-Based  Compensation  -
Transition  and  Disclosure,"   which  amended  SFAS  No.  123  "Accounting  for
Stock-Based  Compensation,"  the  Company  has elected to continue to follow the
intrinsic   value  method  in  accounting  for  its   stock-based   compensation
arrangements  as defined by Accounting  Principles  Board ("APB") Opinion No. 25
"Accounting  for  Stock  Issued  to  Employees,"  and  related   interpretations
including Financial  Accounting  Standards Board ("FASB")  Interpretation No. 44
"Accounting  for  Certain   Transactions   Involving  Stock   Compensation,"  an
interpretation of APB No. 25.

The cost of stock based compensation awards issued to non-employees for services
are  recorded  at  either  the  fair  value  of  the  services  rendered  or the
instruments  issued in exchange  for such  services,  whichever  is more readily
determinable,  using the  measurement  date  guidelines  enumerated  in Emerging
Issues Task Force Issue ("EITF") 96-18,  "Accounting for Equity Instruments That
Are  Issued to Other  Than  Employees  for  Acquiring,  or in  Conjunction  with
Selling, Goods or Services."

The following table  summarizes the pro forma  operating  results of the Company
had compensation  expense for stock options granted to employees been determined
in  accordance  with the fair market value based method  prescribed  by SFAS No.
123. The Company has presented the following disclosures in accordance with SFAS
No. 148.

                                                        For the Year Ended December 31,
                                                     ------------------------------------
                                                           2005                 2004
                                                     -----------------  -----------------

Net loss available to common stockholders               $(22,432,090)      $(15,484,005)
Adjust: Stock-based employee compensation
     Determined under the fair value method                  (81,399)        (5,504,786)

                                                        ------------       ------------
    Pro forma net loss                                  $(22,513,489)     $ (20,988,791)
                                                        ============       ============

Net loss per share available to common stockholders:
    Basic and diluted, as reported                      $(2.11)           $(3.25)
    Basic and diluted, pro forma                         (2.11)            (4.41)

The pro forma amounts that are disclosed in accordance with SFAS No. 123 reflect
the portion of the estimated fair value of awards that were earned for the years
ended December 31, 2005 and 2004.

ACCOUNTING FOR WARRANTS ISSUED IN CONNECTION WITH SALE OF UNIT
The Company  accounts for the issuance of common stock purchase  warrants issued
in connection  with sales of its Units in accordance with the provisions of EITF
00-19  "Accounting  for  Derivative   Financial   Instruments  Indexed  to,  and
Potentially Settled in, a Company's Own Stock".  Based on the provisions of EITF
00-19, the Company  classifies as equity any contracts that (i) require physical
settlement  or  net-share  settlement  or (ii)  gives  the  company  a choice of


                                      F-13


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

net-cash  settlement  or settlement  in its own shares  (physical  settlement or
net-share  settlement).  The Company  classifies  as assets or  liabilities  any
contracts that (i) require net-cash  settlement  (including a requirement to net
cash  settle the  contract  if an event  occurs and if that event is outside the
control  of the  Company)  or (ii) give the  counterparty  a choice of  net-cash
settlement   or  settlement   in  shares   (physical   settlement  or  net-share
settlement).

RESEARCH AND DEVELOPMENT
Research and development costs are expensed as incurred.

NON-EMPLOYEE STOCK BASED COMPENSATION
The cost of stock based compensation awards issued to non-employees for services
are  recorded  at  either  the  fair  value  of  the  services  rendered  or the
instruments  issued in exchange  for such  services,  whichever  is more readily
determinable,  using the measurement  date guidelines  enumerated in EITF 96-18,
"Accounting for Equity  Instruments  That Are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling, Goods or Services."

NET LOSS PER SHARE
Net loss per share is presented  under SFAS No. 128  "Earnings Per Share." Under
SFAS No. 128,  basic net loss per share is  computed  by  dividing  net loss per
share available to common  stockholders by the weighted average shares of common
stock  outstanding for the period and excludes any potential  dilution.  Diluted
earnings  per share  reflect the  potential  dilution  that would occur upon the
exercise  or  conversion  of all  dilutive  securities  into common  stock.  The
computation  of loss per share for the years  ended  December  31, 2005 and 2004
excludes  potentially  dilutive  securities  because  their  inclusion  would be
anti-dilutive.

Shares of common  stock  issuable  upon  conversion  or exercise of  potentially
dilutive securities at December 31, 2005 and 2004 are as follows:

                                                     December 31,
                                           ---------------------------------
                                                2005              2004
                                           ---------------   ---------------
         Series A Preferred Stock             2,481,500         1,450,700
         Warrants                             5,777,259         1,120,420
         Options                                646,695           662,340
         Convertible Notes                    4,404,279           725,730
                                             ----------         ---------
         TOTAL                               13,309,733         3,959,190
                                             ==========         =========

As described  further in Note 18,  subsequent to December 31, 2005,  the Company
granted  options to purchase  1,114,206  shares of common stock of which 557,102
shares were issued upon  exercise  resulting  in 557,104  shares of common stock
issuable upon exercise of the remaining options.

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

FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying  amounts  reported in the balance sheet for cash,  accounts payable
and accrued expenses  approximate fair value based upon the short term nature of
those  instruments.  The carrying amount of the convertible  notes  approximates
their fair value as the  effective  rate of such  instruments,  which takes into
consideration  the  allocation of proceeds  based on the relative fair values of
the notes and equity instruments issued concurrently, are consistent with market
rates for investments with similar levels of risk.

CONVERTIBLE NOTES AND CONVERTIBLE PREFERRED STOCK
The Company accounts for conversion  options  embedded in convertible  notes and
convertible preferred stock in accordance with Statement of Financial Accounting
Standard  ("SFAS) No. 133  "Accounting  for Derivative  Instruments  and Hedging
Activities"  ("SFAS 133") and Emerging  Issues Task Force Issue  ("EITF")  00-19
"Accounting  for Derivative  Financial  Instruments  Indexed to, and Potentially
Settled in, a Company's Own Stock" ("EITF 00-19").  SFAS 133 generally  requires
Companies to bifurcate  conversion  options  embedded in  convertible  notes and
preferred  shares  from their host  instruments  and to account for them as free
standing  derivative  financial  instruments in accordance with EITF 00-19. SFAS
133  provides  for  an  exception  to  this  rule  when  convertible  notes  and
mandatorily  redeemable preferred shares, as host instruments,  are deemed to be
conventional as that term is described in the  implementation  guidance provided
in paragraph 61 (k) of Appendix A to SFAS 133 and further clarified in EITF 05-2
"The Meaning of  "Conventional  Convertible Debt Instrument" in Issue No. 00-19.
SFAS 133  provides  for an  additional  exception to this rule when the economic
characteristics and risks of the embedded derivative  instrument are clearly and
closely  related  to  the  economic   characteristics  and  risks  of  the  host
instrument.

The Company accounts for convertible  notes (deemed  conventional) in accordance
with the provisions of EITF 98-5  "Accounting  for  Convertible  Securities with
Beneficial  Conversion Features," ("EITF 98-5"), EITF 00-27 "Application of EITF
98-5 to Certain Convertible Instruments." Accordingly, the Company records, as a
discount to convertible  notes,  the intrinsic value of such conversion  options
based upon the differences between the fair value of the underlying common stock
at the  commitment  date of the note  transaction  and the effective  conversion
price  embedded  in the  note.  Debt  discounts  under  these  arrangements  are
amortized  over  the  term  of the  related  debt  to  their  earliest  date  of
redemption.

The Company issued $2,000,000 in principal of convertible notes with an embedded
conversion  option  accounted  for  as  a  free  standing  derivative  financial
instrument  in  accordance  with  SFAS  133 and EITF  00-19.  The  Company  also
determined  that the conversion  option embedded in its Series A Preferred stock
is not a free standing derivative in accordance with the implementation guidance
provided in paragraph 61 (l) of Appendix A to SFAS 133.

CONCENTRATION OF CREDIT RISK
The Company maintains cash balances, at times, with financial institutions in an
amount  which is more than  amounts  insured by the  Federal  Deposit  Insurance
Corporation.  Management  monitors  the  soundness  of  these  institutions  and
considers the Company's risk negligible.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
In January 2003,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Interpretation No. 46, "Consolidation of Variable Interest Entities" ("FIN 46").
This   interpretation   of  Accounting   Research   Bulletin   ("ARB")  No.  51,
"Consolidated   Financial  Statements,"  provides  guidance  for  identifying  a
controlling  interest in a variable interest entity ("VIE") established by means


                                      F-14


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

other than voting  interest.  FIN 46 also required  consolidation of a VIE by an
enterprise  that holds such  controlling  interest.  In December  2003, the FASB
completed its deliberations  regarding the proposed  modifications to FIN 46 and
issued Interpretation Number 46R, "Consolidation of Variable Interest Entities -
an  Interpretation of ARB 51" ("FIN No. 46 R"). The decisions reached included a
deferral of the effective date and provisions  for additional  scope  exceptions
for certain types of variable interests.  Application of FIN No. 46R is required
in  financial  statements  of public  entities  that have  interests  in VIEs or
potential  VIEs  commonly  referred to as  special-purpose  entities for periods
ending after December 15, 2003.  Application  by public small business  issuers'
entities is required in all interim and annual financial  statements for periods
ending after December 15, 2004.

The  adoption  of this  pronouncement  did not have an effect  on the  Company's
financial statements.

In December 2004,  the FASB issued SFAS No. 123R,  "Share Based  Payment".  This
statement is a revision of SFAS Statement No. 123,  "Accounting  for Stock-Based
Compensation" and supersedes APB Opinion No. 25, "Accounting for Stock Issued to
Employees",  and its related  implementation  guidance.  SFAS 123R addresses all
forms of share based  payment  ("SBP")  awards  including  shares  issued  under
employee  stock  purchase  plans,  stock  options,  restricted  stock  and stock
appreciation  rights.  Under SFAS 123R, SBP awards result in a cost that will be
measured at fair value on the awards' grant date,  based on the estimated number
of awards that are  expected  to vest and will result in a charge to  operations
for stock-based compensation expense. SFAS 123R is effective for public entities
that file as small  business  issuers as of the  beginning  of the first  annual
reporting period that begins after December 15, 2005.

The  adoption  of this  pronouncement  under  the  modified  prospective  method
effective  January  1,  2006  will  result  in the  recognition  of  stock-based
compensation expense using the fair value method.

In  December  2004,  the FASB issued SFAS No.  153,  "Exchanges  of  Nonmonetary
Assets."  SFAS 153 amends APB  Opinion No. 29 to  eliminate  the  exception  for
nonmonetary  exchanges  of  similar  productive  assets and  replaces  it with a
general  exception  for  exchanges  of  nonmonetary  assets  that  do  not  have
commercial  substance.  A nonmonetary  exchange has commercial  substance if the
future cash flows of the entity are expected to change significantly as a result
of the exchange.  The provisions of SFAS 153 are effective for nonmonetary asset
exchanges  occurring in fiscal periods  beginning  after June 15, 2005.  Earlier
application is permitted for  nonmonetary  asset  exchanges  occurring in fiscal
periods  beginning  after  December 16, 2004.  The  provisions of this Statement
should be applied prospectively.

The  adoption  of this  pronouncement  did not have an effect  on the  Company's
financial statements.

In EITF Issue No. 04-8, "The Effect of Contingently  Convertible  Instruments on
Diluted  Earnings  Per Share",  the EITF reached a consensus  that  contingently
convertible  instruments,  such as contingently  convertible debt,  contingently
convertible  preferred  stock,  and other such securities  should be included in
diluted earnings per share (if dilutive)  regardless of whether the market price
trigger has been met. The consensus is effective for  reporting  periods  ending
after December 15, 2004.

The  Company's  adoption  of this  pronouncement  did not have an  effect on the
Company's financial statements.

In May 2005, the Financial  Accounting Standards Board ("FASB") issued Statement
of  Financial  Accounting  Standards  No.  154,  "Accounting  Changes  and Error
Corrections-a replacement of APB Opinion No. 20 and FASB Statement No. 3" ("SFAS
154"). This Statement  replaces APB Opinion No. 20,  "Accounting  Changes",  and
FASB  Statement  No. 3,  "Reporting  Accounting  Changes  in  Interim  Financial
Statements,"  and changes the  requirements for the accounting for and reporting
of a change in accounting  principle.  This  Statement  applies to all voluntary
changes in  accounting  principle.  It also  applies to changes  required  by an
accounting pronouncement in the unusual instance that the pronouncement does not
include specific transition  provisions.  When a pronouncement includes specific
transition provisions, those provisions should be followed.

APB Opinion No. 20 previously required that most voluntary changes in accounting
principle be  recognized  by including in net income of the period of the change
the  cumulative  effect  of  changing  to the  new  accounting  principle.  This
Statement  requires  retrospective   application  to  prior  periods'  financial
statements of changes in accounting  principle,  unless it is  impracticable  to
determine  either the  period-specific  effects or the cumulative  effect of the
change. When it is impracticable to determine the period-specific  effects of an
accounting  change  on one or more  individual  prior  periods  presented,  this
Statement requires that the new accounting  principle be applied to the balances
of assets and  liabilities as of the beginning of the earliest  period for which
retrospective  application is practicable and that a corresponding adjustment be
made  to  the  opening  balance  of  retained  earnings  (or  other  appropriate
components of equity or net assets in the  statement of financial  position) for
that  period  rather  than being  reported  in an income  statement.  When it is
impracticable  to  determine  the  cumulative  effect  of  applying  a change in
accounting principle to all prior periods,  this Statement requires that the new
accounting  principle  be applied as if it were adopted  prospectively  from the
earliest date  practicable.  This  Statement  shall be effective for  accounting
changes and  corrections of errors made in fiscal years beginning after December
15, 2005. The Company does not believe that the adoption of SFAS 154 will have a
significant effect on its financial statements.

On  June  29,  2005,  the  EITF  ratified  Issue  No.  05-2,   "The  Meaning  of
`Conventional  Convertible Debt Instrument' in EITF Issue No. 00-19, `Accounting
for Derivative  Financial  Instruments Indexed to, and Potentially Settled in, a
Company's Own Stock.'" EITF Issue 05-2 provides guidance on determining  whether
a convertible debt instrument is  "conventional"  for the purpose of determining
when an issuer is required to bifurcate a conversion  option that is embedded in
convertible  debt in accordance  with SFAS 133.  Issue No. 05-2 is effective for
new  instruments  entered into and  instruments  modified in  reporting  periods
beginning after June 29, 2005. The adoption of this pronouncement did not have a
material effect on the Company's financial statements.

In September  2005, the EITF issued Issue No. 05-4,  "The Effect of a Liquidated
Damages Clause on a Freestanding  Financial Instrument Subject to EITF Issue No.
00-19,   `Accounting  for  Derivative  Financial  Instruments  Indexed  to,  and
Potentially  Settled in, a Company's Own Stock.'" EITF 05-4 provides guidance to
issuers as to how to account for registration  rights agreements that require an
issuer to use its "best efforts" to file a registration statement for the resale
of equity  instruments and have it declared  effective by the end of a specified
grace period and, if applicable,  maintain the effectiveness of the registration
statement  for a  period  of  time or pay a  liquidated  damage  penalty  to the
investor. The Task Force has not reached a consensus on this issue.

In September  2005, the FASB ratified the EITF Issue No. 05-7,  "Accounting  for
Modifications  to Conversion  Options  Embedded in Debt  Instruments and Related
Issues,"  which  addresses  whether a modification  to a conversion  option that
changes its fair value  affects  the  recognition  of  interest  expense for the
associated debt instrument  after the modification and whether a borrower should
recognize a beneficial  conversion feature,  not a debt extinguishment if a debt
modification  increases  the  intrinsic  value of the  debt  (for  example,  the
modification  reduces the conversion price of the debt). This issue is effective
for future  modifications of debt instruments  beginning in the first interim or
annual  reporting  period  beginning  after  December 15,  2005.  The Company is
currently in the process of evaluating what effect, if any, that the adoption of
this pronouncement may have on its financial statements.

In September  2005,  the FASB also  ratified  EITF Issue No.  05-8,  "Income Tax
Consequences of Issuing Convertible Debt with a Beneficial  Conversion Feature,"
which  discusses  whether the  issuance of  convertible  debt with a  beneficial
conversion  feature  results in a basis  difference  arising from the  intrinsic
value of the  beneficial  conversion  feature on the  commitment  date (which is
recorded in the shareholder's  equity for book purposes,  but as a liability for
income tax purposes),  and, if so, whether that basis  difference is a temporary
difference  under FASB  Statement No. 109,  "Accounting  for Income Taxes." This
Issue should be applied by retrospective  application  pursuant to Statement 154
to all  instruments  with a beneficial  conversion  feature  accounted for under
Issue 00-27  included in financial  statements for reporting  periods  beginning
after  December 15, 2005.  The Company is currently in the process of evaluating
the effect that the  adoption of this  pronouncement  may have on its  financial
statements.

NOTE 4 - ACQUISITION OF CEPTOR CORPORATION BY XECHEM INTERNATIONAL, INC.

On January 27, 2004, the former  shareholders of the Company  received shares of
preferred stock of Xechem (convertible into 30,000,000 shares of common stock of
Xechem)  in  connection  with the  merger  of the  Company  into a  wholly-owned
subsidiary of Xechem. For financial  reporting  purposes,  the effective date of
the  merger was  designated  January 1, 2004.  The  results of  operations  from
January 1 to January 27, 2004 were not significant.  The merger was accomplished
through  a  reverse  triangular  merger  whereby  Ceptor  Acquisition,  Inc.,  a
wholly-owned  subsidiary of Xechem,  was merged into the Company and the Company
was the surviving entity.

Effective upon the acquisition of the Company by Xechem,  the Company's  balance
sheet was adjusted to record existing assets and liabilities to fair value. Fair
value was  generally  assigned to these assets based on the net present value of


                                      F-15


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

the projected cash flows  expected to be generated by those assets.  Significant
assumptions  underlying these cash flows include the Company's assessment of the
timing  and  ability  to  successfully  complete  the  in-process  research  and
development  ("IPR&D")  projects,  and interest rates used to discount these cash
flows to  their  present  value.  In  accordance  with  EITF  Issue  No.  99-12,
"Determination  of the  Measurement  Date for the Market Price of an  Acquirer's
Securities Issued in a Business  Combination,"  the Company  determined the fair
value of the consideration paid in the transaction was the average closing price
of Xechem's  common stock for a  reasonable  period of time before and after the
terms of the  acquisition  were agreed to and  announced.  The fair value of the
consideration determined under this method amounted to $4,760,000. In allocating
the  consideration  paid, the fair value of the recorded  assets and liabilities
were  determined to equal the carrying  value with the excess value  assigned to
the IPR&D  which  represents the value  assigned to the acquired  intangible
assets which had not reached technological feasibility and for which there is no
alternative use.

During the year ended  December 31,  2004,  the Company  recorded  approximately
$5,034,300  of  IPR&D,   consisting  of  granted   patents  and  pending  patent
applications,  which has been  expensed as in-process  research and  development
costs.  The following table summarizes the fair value of the assets acquired and
liabilities assumed in the acquisition:

    Consideration paid by Xechem to former stockholders of Ceptor
       Corporation                                                      $   4,760,000
       Net Liabilities Assumed:
       Current liabilities                                                    (35,000)
       Notes and advances payable                                            (325,000)
       Current and other assets                                                85,691
                                                                        -------------
                                                                             (274,309)
                                                                        -------------
    Purchase price in excess of net liabilities assumed by Xechem -
       allocated to in-process research and development                 $   5,034,309
                                                                        =============

NOTE 5 - SPINOFF OF CEPTOR CORPORATION BY XECHEM INTERNATIONAL, INC.

DESCRIPTION OF XECHEM SPINOFF AGREEMENT
Following the  acquisition  of the Company by Xechem,  the board of directors of
Xechem determined that Xechem lacked the resources to fully fund the development
and regulatory approval of the Company's  technology.  As a result, the board of
directors  of Xechem  determined  that it was in the best  interest  of Xechem's
stockholders  to effect a spin-off of the Company  from  Xechem,  providing  the
Company  with an  independent  platform  to obtain  financing  and  develop  its
technology.  As a result the Company, Xechem, and William Pursley,  Chairman and
CEO of the Company, entered into an agreement dated March 31, 2004, amended July
23, 2004 and November 17, 2004,  (the "Spinoff  Agreement"),  to provide for the
separation of the Company from Xechem.  The Spinoff  Agreement  provided for the
Company's  separation from Xechem under a transaction  structured to include (i)
the  Company's  redemption  of a portion of its shares held by Xechem out of the
proceeds of future  financing under the Redemption  Obligation  described below,
(ii) the issuance and  allocation  of  additional  shares of common stock to Mr.
Pursley under the Founders' Plan described below and (iii) the Company's reverse
merger into a public  shell  described in Note 6. The Company also agreed to pay
royalties  on future  revenues  and assume  certain  obligation  for  contingent
consideration  payable to the former stockholders of the Company (who sold their
shares to Xechem).

The Spinoff of the Company from Xechem concurrent with Mr. Pursley's exercise of
his stock option and the Company's  reverse  merger into Medallion was completed
on December 8, 2004.

REDEMPTION OBLIGATION
Under the terms of the  original  Spinoff  Agreement,  Xechem  was  entitled  to
receive 25% of the proceeds of any offering of securities of the Company,  up to
$2,000,000.  Following discussion with prospective selling agents for a proposed
private  placement of the Company's  securities,  Xechem agreed to accept 10% of
the proceeds, up to $2,000,000, of any future financing in partial redemption of
shares of the Company held by Xechem.  During the year ended  December 31, 2005,
the Company satisfied this redemption obligation (see Note 11).


                                      F-16


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

ALLOCATION OF STOCK UNDER FOUNDERS' PLAN
Pursuant to the Spinoff Agreement, Mr. Pursley was allocated,  initially through
a 10-year  option  exercisable  at par value  ($0.0001 per share),  the right to
designate  for  issuance  3,031,943  shares of the common  stock of the Company,
equal to 43.75% of the fully diluted common stock  outstanding  (the  "Founders'
Shares")   assuming  the  issuance  of  all  of  the   Founders'   Shares.   The
aforementioned  right  of Mr.  Pursley  provided  him the  irrevocable  right to
allocate  such award to certain other  employees  and persons  designated by Mr.
Pursley  as  having  importance  to the  future  success  of the  Company,  on a
discretionary basis.

Pursuant  to the grant of the option to  purchase  the  3,031,943  shares of the
Company's  common  stock at the nominal  exercise  price of par value during the
year ended  December  31, 2004,  the Company  recorded  compensation  expense of
$2,082,500 representing the intrinsic value of the option determined by applying
the percent that the  Founders'  Shares  represent of the fully  diluted  shares
outstanding,  to the net assets  acquired  by Xechem in its  acquisition  of the
Company.

As of December 31, 2005,  Mr.  Pursley has  allocated  all shares of the option,
retaining  1,247,428.  All shares  were  issued  concurrent  with the  Company's
spin-off from Xechem and reverse  merger with Medallion on December 9, 2004. All
of the Founders' Shares  immediately upon issuance became fully voting,  and are
subject to the terms of the Founders' Plan, as amended. Pursuant to the terms of
the Founders' Plan,  restrictions on holders of Founders'  Shares will lapse 10%
on the  six  month  anniversary  following  issuance,  10% on the  twelve  month
anniversary  following issuance,  and the balance upon initiation of a Phase III
clinical  trial for the  Myodor  technology  for  muscular  dystrophy.  Upon the
happening  of  certain  events  described  in the  Founders'  Plan,  such as the
cessation of employment by a  participant  following an award,  shares issued or
issuable to Founders'  Plan  participants  may revert to Mr.  Pursley and may be
cancelled, forfeited,  re-designated or re-issued in his sole discretion subject
to Board of Directors or Compensation Committee approvals.

FUTURE ROYALTY COMMITMENT
The Company  agreed to pay  royalties  to Xechem in an amount equal to 2% of the
gross  revenues  received  by the  Company,  its  subsidiaries,  affiliates  and
assigns,  with  respect  to the sale of any  products  incorporating  any of the
technology  owned by the Company as of March 31, 2004 or the licensing of any of
the Company's  intellectual property, or the sale of the licensing rights to any
of the Company's  intellectual  property.  This future  royalty  commitment  was
eliminated upon  termination of the Spinoff  Agreement upon  satisfaction of the
Redemption Obligation (see Note 11).

CONTINGENT CONSIDERATION
Pursuant to the terms of the  acquisition of CepTor by Xechem,  Xechem agreed to
the future payment of additional  consideration  in shares of stock of Xechem to
the original shareholders of the Company upon the earlier to occur of filing (i)
of a Phase II application for any drug in development  which relies, in whole or
in part, on the technology or the efforts of its management, provided such Phase
II  application  is filed (or  substantial  steps  taken to be filed)  within 36
months of the date of the final  acquisition  or  merger;  (ii) of any Phase III
application for such  technology or efforts  provided such Phase III application
is filed (or  substantial  steps taken to filed) within 60 months of the date of
acquisition or merger; and (iii) of any NDA filings made within 72 months of the
date of the final  acquisition  or merger with Xechem.  In  connection  with the
Spinoff  Agreement,  substantially  all of the  obligations  for the issuance of
shares as additional  consideration to the original  shareholders of the Company
have been assumed by the Company, and Xechem has been released therefrom.

The Company  obtained from  substantially  all of the original  shareholders,  a
waiver of their rights with respect to the contingent  consideration and release
of the Company from its obligations thereunder and during July 2005, the Company
issued a total of 100,000  shares of its common  stock in  satisfaction  of this
obligation.  For the year  ended  December  31,  2005,  the  Company  recorded a
$270,000  charge to general  and  administrative  expenses  in the  accompanying
statement of operations, representing the fair value of these shares.


                                      F-17


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

NOTE 6 - MERGER WITH MEDALLION CREST MANAGEMENT, INC. AND RELATED TRANSACTIONS

AGREEMENT OF MERGER AND PLAN OF REORGANIZATION
On December 8, 2004, Medallion, CepTor Acquisition Corp., a Delaware corporation
and wholly-owned subsidiary of Medallion ("Acquisition Corp."), and the Company,
entered  into an  Agreement  of Merger and Plan of  Reorganization  (the "Merger
Agreement").  Pursuant to the Merger Agreement,  on December 8, 2004 the Company
merged with  Acquisition  Corp.,  with the Company  surviving as a  wholly-owned
subsidiary  of  Medallion  (the  "Merger").  Upon  effectiveness  of the Merger,
Medallion filed with the Florida  Department of State,  Articles of Amendment to
the Articles of  Incorporation  to change its name to CepTor  Corporation  ("New
CepTor"  and now the  Company),  and to  authorize  the  issuance of up to 1,000
shares of its Series A Convertible Preferred Stock (the "Preferred Stock").

Pursuant to the Merger,  Medallion acquired all of the outstanding capital stock
of the Company in exchange for  5,278,068  shares of New CepTor's  common stock,
par value  $0.0001  per share,  and  assumption  of certain  obligations  of the
Company.  As a result,  the Company's  former  stockholders  became the majority
stockholders of New CepTor. The Merger was accounted for as a  recapitalization,
since the former stockholders of the Company owned a majority of the outstanding
shares of New CepTor's common stock immediately following the Merger. New CepTor
intended to carry on the  Company's  business  as its sole line of business  and
remained  in  Hunt  Valley,   Maryland  and  continued  as  a  development-stage
bio-pharmaceutical  company focusing on therapeutic  products for neuromuscular,
neurodegenerative diseases and other orphan diseases.

REINCORPORATION OF COMPANY
On December 9, 2004,  the Board of Directors of the Company  authorized a change
of the state of  incorporation  to Delaware from Florida through a merger of the
New CepTor and the Company (its wholly-owned subsidiary). Approval of the change
was  authorized by  shareholder  consent  during  January  2005.  Pursuant to an
Agreement dated November 15, 2004, Xechem, the single largest shareholder of New
CepTor,  agreed to vote for the change of the state of incorporation to Delaware
in  connection  with the  spin-off  of its  majority  ownership  of the  Company
pursuant to the Spinoff Agreement.  On January 31, 2005, the Company merged with
New Ceptor to change its  domicile to Delaware  from Florida and to collapse the
parent-subsidiary relationship resulting from the Merger, with the Company being
the surviving entity.

NOTE EXCHANGE OFFER
Pursuant to an offer dated October 22, 2004 as amended  November 15, 2004,  made
to the holders of the Company's convertible notes, the Company issued $1,111,240
of its  convertible  notes due December 8, 2005 (the "December 2004  Convertible
Notes").  See  Note  12 for a  description  of  further  amendments  made to the
December 2004 Convertible Notes.

ADOPTION OF STOCK PLANS
In connection with the Merger, New CepTor adopted the Company's  Founders' Stock
Plan and 2004  Incentive  Stock Plan. On December 9, 2004 the Company  issued to
Mr. Pursley and certain other  employees,  designated by Mr. Pursley,  3,031,943
shares of restricted common stock under the Founders' Stock Plan. Under the 2004
Incentive Stock Plan,  officers,  consultants,  third-party  collaborators,  and
employees of the Company or its  subsidiaries  may be granted rights in the form
of options or shares of restricted stock for up to a maximum of 2,773,820 shares
of common stock.

NOTE 7 - PREPAID EXPENSES

Prepaid expenses  principally  consist of unamortized  premiums paid to carriers
for insurance policies and advance payment on a clinical contract.


                                      F-18


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

NOTE 8 - DEFERRED FINANCING COSTS

Deferred  financing  costs  consist of the  expenses  incurred  pursuant  to the
secured convertible  debenture  transaction described in Note 12. These deferred
financing costs will be amortized over the three-year term of the debt beginning
in January 2006.

NOTE 9 - PROPERTY AND EQUIPMENT

Property and equipment, is as follows:

                                                                    December 31,
                                                          --------------------------------
                                                              2005                2004
                                                          ---------------     ------------
    Office equipment                                      $   68,908          $   60,134
    Lab equipment                                                500                 500
    Leasehold improvements                                    15,640              11,390
                                                          ----------          ----------
                                                              85,048              72,024
    Less-accumulated depreciation and amortization            29,617              11,409
                                                          ----------          ----------
    Total                                                 $   55,431          $   60,615
                                                          ==========          ==========

For the years ended December 31, 2005 and 2004, depreciation expense was $18,207
and $11,046, respectively.

NOTE 10 - ACCRUED EXPENSES

Accrued expenses are as follows:

                                                                    December 31,
                                                          --------------------------------
                                                              2005                2004
                                                          ---------------     ------------
         Professional fees (legal and accounting)         $  108,862          $  172,485
         Financial investor relations fees                   188,278             108,803
         Clinical development expenses                       471,174              26,811
         Research expenses                                    46,921               1,703
         Interest on convertible notes                        85,416               5,435
                                                          ----------          ----------
         Total                                            $  900,651          $  315,237
                                                          ==========          ==========

NOTE 11 - COMMON STOCK SUBJECT TO REPURCHASE UNDER REDEMPTION OBLIGATION

The Spinoff  Agreement,  as amended,  provided for the Company to redeem, out of
the proceeds of future  financing  transactions,  an aggregate of  $2,000,000 of
shares  of  common  stock  of  the  Company  held  by  Xechem  (the  "Redemption
Obligation").  Pursuant to the terms of the Redemption  Obligation,  the Company
was  obligated to use the first 25%  (adjusted  to 10% of the proceeds  from the
Company's private placement initiated in December 2004 and concluded in February
2005) of the gross proceeds received in such financing transactions to redeem an
equivalent  number of shares of common stock held by Xechem,  that is derived by
dividing  such proceeds by the price per share of common stock of the Company at
which such financing transaction is consummated. At the end of two years, Xechem
had the right to put the  remaining  portion of the shares held for sale back to
the Company to cover any deficiency.

During the year ended December 31, 2004, the Company  redeemed 145,070 shares of
its common stock for $362,675,  which  represents 10% of the gross proceeds that
the  Company  received  from  the  sale  of  Units  in  the  private   placement
transactions  that were  consummated in December 2004. The remaining  Redemption
Obligation  at  December  31,  2004  of  $1,637,325   was  estimated  to  redeem
approximately 401,305 shares of the Company's common stock held by Xechem, based
on the fair value of the  Company's  common  stock on December 31, 2004 of $4.08
per share. In accordance  with EITF Issue No. 00-19,  "Accounting for Derivative
Financial  Instruments  Indexed To,  Potentially  Settled In, The  Company's Own


                                      F-19


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

Stock," the Company classified the remaining Redemption  Obligation as a current
liability in the  accompanying  balance  sheet at December  31, 2004,  since the
Company  anticipated  repurchasing  the  remaining  amount of common  stock from
Xechem out of proceeds of various  financings  anticipated  over the next twelve
months.

During the year ended December 31, 2005, the Company  redeemed 366,580 shares of
its common stock for $916,450,  which  represents 10% of the gross proceeds that
the  Company  received  from  the  sale  of  Units  in  the  private   placement
transactions  that were  consummated  during the  period  January  2005  through
February 11, 2005. Pursuant to a securities purchase agreement entered into with
Xechem effective June 17, 2005, the Company repurchased an additional  2,886,563
shares of its common  stock from Xechem in exchange for  $2,309,250  in cash and
the  forfeiture of an option held by the Company's  chief  executive  officer to
purchase  43  million  shares of common  stock of  Xechem  with a fair  value of
$424,818,  which  satisfied the  Company's  Redemption  Obligation  with Xechem.
Additionally,   the  securities   purchase  agreement   terminated  the  Spinoff
Agreement.

The  Company  accounted  for its  redemptions  of the  aforementioned  shares as
treasury stock transactions, at cost.

NOTE 12 -DEBT

DECEMBER 2004 CONVERTIBLE NOTES
Pursuant to the terms of the Spinoff Agreement and actions taken thereafter, the
Company entered into a selling  agreement dated April 23, 2004 providing for the
private  placement of $1,100,000 of 8%  convertible  notes due on the earlier of
October 22, 2004 or the date of closing on the next  financing of  $1,000,000 or
more by the  Company  (the  "Bridge  Loans"),  secured by certain  rights to put
Bridge Loans to Xechem for Xechem shares in certain circumstances. Purchasers of
the Bridge  Loans  received  451,597  shares of common  stock of the  Company as
additional  consideration.  The selling agent  received  36,000 shares of common
stock  of  the  Company,  plus  commissions  in the  amount  of  $110,000  and a
non-accountable  expense allowance in the amount of $22,000,  in connection with
its services. The Bridge Loan offering was completed in May 2004.

The Company  recorded a $550,000  discount,  representing  an  allocation of the
proceeds of the Bridge  Loans based on the  relative  fair value of common stock
and the Bridge  Loans  issued to the Bridge Loan  participants,  which was fully
amortized over the term of the Bridge Loans from May 2004 through  October 2004.
The  amortization  of the  discount  is  included  in  interest  expense  in the
accompanying statement of operations for the year ended December 31, 2004.

The  Company  was not able to  repay  the  Bridge  Loans on  October  22,  2004,
therefore pursuant to the terms of the Bridge Loans, the Bridge Loan holders had
the right to convert  their notes into  shares of common  stock of Xechem at the
lower of $0.07 per share or 75% of the market  price of the  previous  20 market
days prior to  conversion,  a portion of which  would have been  required  to be
issued by Xechem and the remainder from Mr. Pursley's personal Xechem holdings.

Pursuant to an offer dated October 22, 2004 as amended November 15, 2004 made to
the holders of the Bridge Loans and certain other convertible notes, the Company
issued  $1,111,240  of  convertible  notes due  December 8, 2005 in exchange for
Bridge  Loans in the  principal  amount of  $750,000  plus  accrued  interest of
$36,696 and certain other  convertible notes in the principal amount of $275,000
plus accrued  interest of $49,544 (the "December 2004  Convertible  Notes").  In
addition,  the Company redeemed Bridge Loans in the principal amount of $350,000
plus accrued interest of $16,772.  The contractual interest expense on the notes
repaid is included in interest  expense and the contractual  interest expense on
the Bridge Loans  exchanged for the December 2004  Convertible  Notes,  prior to
exchange,  is included  in interest  expense in the  accompanying  statement  of
operations for the year ended December 31, 2004.

The  December  2004  Convertible  Notes  were  convertible  into  shares  of the
Company's  common stock at $1.25 per share in amounts  equal to the  outstanding
principal under the notes  cancelled,  plus accrued  interest at 10% through the
date of  conversion.  Since the fair value of the Company's  common stock on the
date of exchange was $2.50 per share, the Company recorded an original  issuance
discount  limited to the  principal  balance of the  December  2004  Convertible
Notes,  which  represents  the  intrinsic  value of this  beneficial  conversion
feature.  The intrinsic  value of the  beneficial  conversion  feature was being


                                      F-20


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

amortized as interest  expense over the term of the  December  2004  Convertible
Notes  through  December 8, 2005.  During the years ended  December 31, 2005 and
2004, the Company amortized $254,460 and $56,821, respectively, of the intrinsic
value of the beneficial conversion feature which is included in interest expense
in the accompanying statements of operations.

Immediately  following the completion of this note exchange,  one of the holders
of the  Company's  December  2004  Convertible  Notes  elected to convert  their
outstanding  principal of $209,512,  into 167,610  shares of common stock with a
fair  value of  $419,024.  The  excess  of the fair  value of  shares  issued in
exchange for such December 2004 Convertible Notes, which amounts to $209,512, is
included in interest expense in the accompanying statement of operations for the
year ended December 31, 2004.  Accordingly,  the remaining  principal balance of
the December 2004 Convertible  Notes amounted to $901,728,  before giving effect
to the net  unamortized  discount  associated  with  the  beneficial  conversion
feature.

AMENDED DECEMBER 2004 CONVERTIBLE NOTES
In April 2005,  the Company  renegotiated  certain  terms of the  December  2004
Convertible Notes to extend the maturity date until July 3, 2006 and in exchange
the Company (1) increased the  contractual  interest rate effective  December 8,
2005 to 12%, (2) reduced the  conversion  rate from $1.25 to $0.75 per share and
(3) eliminated the Company's right to call the December 2004  Convertible  Notes
(the "Amended December 2004 Convertible  Notes").  The Company accounted for the
issuance of the Amended December 2004  Convertible  Notes in accordance with the
guidelines  enumerated  in EITF  Issue  No.  96-19  "Debtor's  Accounting  for a
Modification  or  Exchange  of Debt  Instruments."  EITF 96-19  provides  that a
substantial  modification  of terms in an  existing  debt  instrument  should be
accounted  for like,  and reported in the same manner as, an  extinguishment  of
debt.  Further,  EITF 96-19 indicates that the modification of a debt instrument
by a debtor and a creditor in a  non-troubled  debt  situation is deemed to have
been accomplished with debt instruments that are substantially  different if the
present value of the cash flows under the terms of the new debt instrument is at
least ten percent  different  from the present value of the remaining cash flows
under the terms of the original instrument at the date of the modification.

The Company  evaluated  its issuance of the Amended  December  2004  Convertible
Notes to  determine  whether the  increase in interest  rate,  extension  of the
maturity date, and reduction in the conversion price resulted in the issuance of
a substantially  different debt  instrument.  The Company  determined that after
giving  effect to the  changes  in these  features,  including  the  substantial
increase  in the  intrinsic  value of the  beneficial  conversion  feature  that
resulted from reducing the conversion  price that it had issued a  substantially
different debt instrument that resulted in a constructive  extinguishment of the
original  debt  instrument.  Accordingly,  the  Company  recorded  a gain on the
extinguishment  of debt in the  amount  of  $311,281  that  is  included  in the
accompanying statement of operations for the year ended December 31, 2005.

Since the fair value of the Company's  common stock on the date of amendment was
$4.00 per share, the Company recorded an original issuance discount equal to the
intrinsic value of this beneficial conversion feature,  limited to the principal
balance of the Amended December 2004  Convertible  Notes. The intrinsic value of
the beneficial  conversion  feature is being amortized as interest  expense over
the term of the Amended  December 2004  Convertible  Notes through July 3, 2006.
During the year ended December 31, 2005, the Company  amortized  $597,820 of the
intrinsic  value of the  beneficial  conversion  feature  which is  included  in
interest expense in the accompanying statement of operations.

An investor holding $452,991 in principal of the Company's Amended December 2004
Convertible  Notes  elected  to  participate  in  the  Company's  December  2005
Convertible  Note  offering.  The  Company,  in  exchange  for  such  investor's
participation,  agreed to reduce the  conversion  price of the Amended  December
2004  Convertible  Notes  from  $0.75 to $0.375  per  share,  subject to certain
limitations  on  conversion,  including  where  the  resulting  number of shares
converted,  on a cumulative  basis,  would exceed  19.99% of the total number of
shares of common stock  outstanding.  The Company evaluated the reduction of the
conversion  price and determined that $573,789 for the fair value of the 603,988
additional  shares  issuable  upon  conversion  of  the  Amended  December  2004
Convertible Notes represents a direct cost of the investors participation in the
December 2005 Convertible Note offering.  Accordingly,  the Company recorded the
additional  fair value as a debt  discount  associated  with the issuance of the
December 2005 Convertible Notes.

DECEMBER 2005 CONVERTIBLE NOTE
On December 9, 2005,  the Company  issued a  convertible  note in the  principal
amount of $250,000  which bears interest at the rate of 6% percent per year (the
"December 2005 Convertible  Note").  All unpaid principal and interest under the
December 2005  Convertible  Note will be due and payable on December 9, 2006 and
is convertible, in whole or in part, at any time, into shares of common stock of


                                      F-21


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

the  Company  at a  conversion  price of $1.00 per  share,  subject  to  certain
limitations  on conversion as set forth in the December 2005  Convertible  Note,
including where the resulting number of shares converted on a cumulative  basis,
would exceed  19.99% of the total  number of shares of common stock  outstanding
and, subject to a conversion price adjustment in the event the Company offers or
sells an  option to  acquire  common  stock at a price  per share  less than the
conversion price.

An investor holding $452,991 in principal of the Company's Amended December 2004
Convertible  Notes  elected  to  participate  in  the  Company's  December  2005
Convertible  Note  offering.  The  Company,  in  exchange  for  such  investor's
participation,  agreed to reduce the  conversion  price of the Amended  December
2004  Convertible  Notes  from  $0.75 to $0.375  per  share,  subject to certain
limitations  on  conversion,  including  where  the  resulting  number of shares
converted,  on a cumulative  basis,  would exceed  19.99% of the total number of
shares of common stock  outstanding.  The Company evaluated the reduction of the
conversion  price and determined that $573,789 for the fair value of the 603,988
additional  shares  issuable  upon  conversion  of  the  Amended  December  2004
Convertible Notes represents a direct cost of the investors participation in the
December 2005 Convertible Note offering.  Accordingly,  the Company recorded the
additional fair value as a deferred  financing cost associated with the issuance
of the December 2005 Convertible Notes.

DECEMBER 2005 CONVERTIBLE DEBENTURES
On December 9, 2005, the Company  entered into a securities  purchase  agreement
with an investor pursuant to which the investor  purchased from the Company in a
private placement, two convertible debentures which bear interest at the rate of
8% per year in the  principal  amount of  $1,000,000 on each of December 9, 2005
and December 28, 2005 (the "December 2005 Convertible Debentures"). The December
2005 Convertible Debentures have a three-year maturity from the date of issuance
and are subject to earlier conversion or redemption pursuant to its terms.

The  investor  has the  right to  convert a  portion  or all of the  outstanding
principal  and interest  under the December  2005  Convertible  Debentures  into
shares of common  stock at a  conversion  price per share equal to the lesser of
(i) the  fixed  Price or (ii) the  floating  price,  subject  to  adjustment  as
provided in the December 2005 Convertible  Debentures;  provided,  that any such
conversion  based on the Floating Price will generally be limited to $150,000 of
principal  outstanding  under the December  2005  Convertible  Debentures in any
thirty day period;  and further provided,  that the investor may not convert the
December  2005  Convertible  Debentures  into  shares  of  common  stock if such
conversion would result in the investor beneficially owning in excess of 4.9% of
the then issued and  outstanding  shares of common  stock.  Upon 65 days notice,
this limitation may be waived by the investor.  The conversion  price and number
of shares  of  common  stock  issuable  upon  conversion  of the  December  2005
Convertible  Debentures is subject to certain  exceptions  and adjustment in the
event the Company  offers or sells an option to acquire  common stock at a price
per share less than the conversion  price and for stock splits and  combinations
and other dilutive events.  The Company  accounted for this embedded  conversion
option as a free standing  derivative  financial  instrument in accordance  with
SFAS 133 and EITF  00-19.  The  Company  recorded a  liability  of  $789,958  on
December  9,  2005 and has  charged  $10,240  to  changes  in fair  value in the
accompanying  statements  of  operations  for the change in fair value as of the
reporting date of the Company's balance sheet.

Subject to the terms and conditions of the December 2005 Convertible Debentures,
the Company has the right at any time upon three  business days notice to redeem
the December 2005  Convertible  Debentures,  in whole or in part. If the closing
bid price of the common  stock,  is less than the Fixed Price at the time of the
redemption, the Company is obligated to pay, in addition to the principal amount
being  redeemed,  an amount equal to 8% of the principal  amount being  redeemed
(the "Redemption Amount"). If the closing bid price on the date of redemption is
greater than the Fixed Price,  the Company may redeem up to 50% of the principal
amount at the Redemption  Amount and the remaining 50% at the greater of the (x)
Redemption Amount and (y) the market value of the Common Stock. In addition, the
investor will receive a Redemption Warrant equal to the right to purchase 25,000
shares of common stock for each $100,000 in principal  redeemed up to a total of
500,000 shares of common stock, at an exercise price of $0.9765.

If an Event of Default (as such term is defined in the December 2005 Convertible
Debentures)  occurs, any principal and accrued interest  outstanding will become
immediately due and payable, in cash or common stock, at the investor's option.

Pursuant to the securities purchase agreement,  on December 9, 2005, the Company
issued to the  investor  (i) a warrant to  purchase  up to  1,000,000  shares of
common stock,  at an exercise price per share of $1.023 (110% of the closing bid
price of the common stock on December 8, 2005) and (ii) 268,817 shares of common
stock and,  (iii) on each of December 9, 2005 and December 28, 2005, the Company
made cash payments to an affiliate of the investor in the amounts of $80,000 for
expenses  incurred in connection with the  transaction.  The Company  recorded a
warrant  liability on its balance sheet of $720,000 on December 9, 2005 based on
the fair value of the warrant as determined by a  Black-Scholes  calculation and
has charged  $10,000 to changes in fair value in the  accompanying  statement of
operations  for the change in the fair value of the warrant as of the  reporting
date of the Company's balance sheet.

The Company also entered into an investor registration rights agreement pursuant
to which the Company is required to register  shares issuable to the investor in
connection  with  the  Securities  Purchase  Agreement.   The  Company  filed  a
registration  statement  which was declared  effective by the SEC on January 23,
2006. If the Company does not keep the  registration  statement  effective,  the
Company is obligated to pay the investor, as liquidated damages, an amount equal
to 1% of the value of the December 2005 Convertible Debentures  outstanding,  in
cash or in shares of common stock,  at the  investor's  option,  for each 30-day
period.

                                      F-22

                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

The Company has granted a security interest in all of its assets to the investor
to secure its obligations under the Debentures.

NOTE 13 - LICENSE AGREEMENT WITH JCR PHARMACEUTICALS CO., LTD.

On September 15, 2004 the Company  entered into an exclusive  license  agreement
with JCR  Pharmaceuticals  Co., Ltd. ("JCR") to manufacture and sell Myodur, the
Company's  proposed  product  for  muscular  dystrophy,  in certain  Pacific Rim
countries consisting of Japan, South Korea, China, Taiwan, and Singapore.  Under
the terms of the JCR license,  the Company will receive  royalties in the amount
of 25% of net sales (as  defined),  provided  that the sum of cost of goods sold
plus royalty  payments  does not exceed 35% of net sales in total.  In addition,
JCR is obligated to make a $500,000 payment upon approval of an  Investigational
New Drug application  ("IND") in the United States for the Company's therapy for
muscular dystrophy.  Pursuant to the agreement,  JCR purchased 554,413 shares of
common stock of the Company for a payment of  $1,000,000.  In addition,  JCR has
agreed to purchase an  additional  $1,000,000  of common stock of the Company at
the then market  price  existing at the time of IND  approval  from the Food and
Drug Administration for the Company's therapy for muscular dystrophy.

NOTE 14 - INCOME TAXES

At December  31, 2005 the  Company  estimates  that it has federal and state net
operating  loss  carry  forwards  of  approximately  $9.4  million  that will be
available to offset future taxable income,  if any,  through 2015. The Company's
utilization  of its net  operating  loss  carry  forwards  could be  subject  to
substantial limitation due to the "change of ownership" provisions under Section
382 of the Internal Revenue Code and similar state  provisions.  Such limitation
may result in the  expiration of the net operating  loss carry forwards prior to
their utilization.

The tax  effects  of  significant  temporary  difference  which give rise to the
Company's deferred tax assets and liabilities are as follows:

                                                           December 31,
                                                   -----------------------------
                                                      2005               2004
                                                   ----------         ----------
 Deferred tax assets:
       Net operating loss carry forwards          $ 6,071,705        $ 1,360,198
       Stock-based compensation                     2,581,375          2,156,767
       Non-cash interest expense                      845,045            509,234
       Gain on extinguishment of debt                (120,217)                 -
                                                  -----------        -----------
                                                    9,377,908          4,026,199
       Valuation allowance                         (9,377,908)        (4,026,199)
                                                  -----------        -----------
                                                  $         -        $         -
                                                  ===========        ===========

The  Company's  recorded  income  benefit,  net of the  change in the  valuation
allowance for each period presented, is as follows:

                                                      Years Ended December 31,
                                                   -----------------------------
                                                      2005               2004
                                                   ----------         ----------
 Current
       Federal                                    $         -        $         -
       State                                                -                  -
                                                  -----------        -----------
                                                            -                  -
                                                  -----------        -----------

 Deferred
       Federal                                     (4,711,500)        (3,234,617)
       State                                         (640,209)          (439,528)
                                                  -----------        -----------
                                                   (5,351,709)        (3,674,145)
 Change in valuation allowance                      5,351,709          3,674,145
                                                  -----------        -----------
                                                  $         -        $         -
                                                  ===========        ===========

Pursuant to SFAS No. 109 "Accounting for Income Taxes," management has evaluated
the  recoverability  of the  deferred  income  tax  assets  and the level of the
valuation  allowance  required with respect to such deferred  income tax assets.
After  considering all available  facts,  the Company has fully reserved for its
deferred tax assets  because it is more likely than not that their  benefit will
not be realized in future  periods.  The Company  will  continue to evaluate its
deferred tax assets to determine whether any changes in the circumstances  could
affect the  realization of their future  benefit.  If it is determined in future
periods  that  portions  of the  Company's  deferred  tax assets  satisfies  the
realization  standard of SFAS No. 109, the valuation  allowance will be adjusted
accordingly.

A reconciliation  of the expected federal statutory rate of 34% to the Company's
actual rate as reported for each of the periods presented is as follows:

                                                      Years Ended December 31,
                                                   -----------------------------
                                                      2005               2004
                                                   ----------         ----------

 Expected statutroy rate                             (34.0%)            (34.0%)
 State income tax rate, net of federal benefit        (4.6%)             (4.6%)
 Effect of permanent differences                       0.0%              13.4%
                                                     -------            -------
                                                     (38.6%)            (25.2%)
 Valuation allowance                                  38.6%              25.2%
                                                     -------            -------
                                                       0.0%               0.0%
                                                     =======            =======

NOTE 15 - COMMITMENTS AND CONTINGENCIES

EMPLOYMENT AGREEMENTS
The Company  entered into  employment  agreements with certain of its executives
commencing March 31, 2004 and April 26, 2004 (the  "Executives"),  which provide
each   Executive  with  a  base  salary  for  an  initial  term  of  two  years,
automatically renewable annually thereafter. The Company is obligated to pay, in
the aggregate,  approximately  $865,000 for the year ended December 31, 2006. If
Executive's  employment  with the Company is  terminated  without  cause or good
reason, as those terms are defined in the employment  agreement,  the Company is
obligated  to pay  Executive  his current  base salary and his  benefits  for an
additional twelve months.  If Executive's  employment is terminated due to total
disability,  the Company is obligated to continue to pay his current base salary
and his benefits for an additional thirty-six months. If Executive's  employment
is terminated due to his death,  the Company is obligated to continue to pay his
current base salary for an  additional  three months and continue to pay for his
benefits for the next twelve  months.  In  addition,  the  employment  agreement
contains  confidentiality  and covenant not to compete provisions for the period
of his employment plus and additional twelve months.

LEASE ARRANGEMENT
Effective  March 17, 2004, the Company  entered into a sublease for 5,200 square
feet of office space in Hunt Valley, Maryland that expires on December 31, 2006.
Minimum lease payments  (including  common area operating  expenses)  under this
arrangement will amount to approximately $85,400 during the year ending December
31, 2006.  Rent expense under this lease  amounted to $82,807 for the year ended
December 31, 2005.

DEFINED CONTRIBUTION PLAN
During the year ended  December 31,  2004,  the Company  instituted  an Internal
Revenue  Service-approved  defined contribution plan under Section 401(k) of the
Internal  Revenue  Code.  This type of plan  requires  the  Company to match its
employee's  contributions  in an amount up to 4% of each eligible  participant's
compensation.  The Company's contributions to the plan amounted to approximately
$60,600  and  $30,700  for  the  years  ended   December   31,  2005  and  2004,


                                      F-23


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

respectively,  which are included in general and administrative  expenses in the
accompanying statements of operations.

CONSULTING AGREEMENTS
Pursuant to Xechem's acquisition of the Company,  Xechem entered into consulting
agreements with its two founding  scientists (the  "Scientists") for a period of
sixty  months.  In  consideration  for the services to be  rendered,  Xechem was
obligated to pay a total of $276,000 to each Scientist, plus expenses as allowed
for in the consulting agreements. Pursuant to the Spinoff Agreement, the Company
entered into new consulting agreements to replace and supersede their agreements
with Xechem. The consulting  agreements are non-cancelable for a period of sixty
months, effective February 1, 2004 and provide for a monthly fee of $5,000 each,
plus allowable expenses.

MANUFACTURING AND SUPPLY AGREEMENT
Effective April 11, 2005, the Company entered into an exclusive  manufacture and
supply agreement to purchase its product  requirements from Bachem.  The Company
intends  to use  these  clinical  materials  to  conduct  pre-clinical  studies,
toxicology  tests and human  clinical  trials.  The agreement  also provides for
Bachem to  receive  royalty  payments  in the amount of the lesser of 5% of "net
sales" (as defined in the agreement) or $10 million, $15 million or $25 million,
in the  first,  second  and  third  (and  thereafter)  years  of the  agreement,
respectively.  Through December 31, 2005 and 2004, the Company incurred costs of
product  requirements from Bachem in the aggregate of approximately $3.6 million
and $0.8  million,  respectively,  and as of  December  31, 2005 the Company has
amounts payable to Bachem of approximately $1.4 million. The Company charged the
aforementioned costs to research and development expenses.

The  Company  believes  the amount of product  requirements  produced to date is
sufficient  to complete the  pre-clinical  and  toxicology  studies  executed in
support of the IND submission and to complete its initial human clinical trials.
The  Company  will need to spend  substantially  more in order to  complete  the
pre-clinical and toxicology studies and additional human trials in order to file
for approval to market its proposed product.

NOTE 16 - EQUITY TRANSACTIONS

STOCK SPLIT
In April 2004, the Company's board of directors declared an 18,000-for-one stock
split  (based upon the then  outstanding  shares of common stock of the Company,
prior to the share exchange and merger with Medallion),  affected in the form of
a stock dividend,  on the shares of the Company's common stock. Each shareholder
of record  received  additional  shares of common stock for each share of common
stock held  without the capital of the Company  being  increased or decreased by
the  transfer  of  surplus  to capital  account  or the  transfer  of capital to
surplus,  or  otherwise.  Stockholders'  equity  reflects  the  stock  split  by
reclassifying  from  "Additional  paid-in  capital" to "Common  stock" an amount
equal to the par value of the additional shares arising from the stock split. As
the result of the stock split,  the pre-merger  shares held by Xechem  increased
from 100 shares to 1,800,000 shares (3,898,213 shares on a post-Medallion merger
basis) and the shares  held in reserve  for options to be granted to pursuant to
the Founders' Plan, which upon exercise would be 1,400,000 shares  (3,031,943 on
a post-Medallion merger basis).

In conjunction  with the reverse merger (see Note 6), the Company's  Certificate
of  Incorporation  was  amended to  increase  the  authorized  capital  stock to
120,000,000  shares,  and  100,000,000 was designated as shares of common stock,
$0.0001 par value per share and 20,000,000 shares of preferred stock.

COMMON STOCK ISSUED FOR CASH
As described in Note 13, the Company  issued  554,413  shares of common stock to
JCR  Pharmaceuticals  Co., Ltd. for net proceeds of $929,231  (gross proceeds of
$1,000,000 less transaction expenses of $70,769).

COMMON STOCK ISSUED IN CONNECTION WITH BRIDGE LOANS
As described in Note 12, the Company  issued 451,597 shares of common stock with
an  allocated  fair value of  $550,000  to the  holders of the Bridge  Loans and
36,000 shares of common stock with a fair of $90,000 to the  placement  agent in
the Bridge Loan transaction.


                                      F-24


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

CONVERSION OF DECEMBER 2004 CONVERTIBLE NOTES INTO COMMON STOCK
As  described  in Note 12,  on  December  9,  2004,  one of the  holders  of the
Company's  December  2004  Convertible  Notes  elected to convert its  principal
balance of $209,512  into  167,610  shares of common  stock with a fair value of
$419,024.

COMMON STOCK ISSUED UNDER FOUNDERS' PLAN
On December 9, 2004 the Company  issued to  employees  of the Company and others
3,031,943 shares of restricted  common stock under the Founders' Stock Plan (see
Note 5).

ISSUANCES OF WARRANTS
During the year ended December 31, 2004, the Company issued three-year  warrants
to purchase  200,000  shares of common stock to two  advisors for past  services
performed  earlier in 2004 and, based on an option  pricing model,  recorded the
fair value of the warrants as stock-based  compensation  to  nonemployees in the
accompanying statement of operations, in the amount of $396,000.

During  December 2004,  the Company  issued  warrants for the purchase of 50,000
shares of common  stock at an exercise  price of $1.25 per share and with a fair
value of $109,500 in connection with the settlement of litigation.

During  March 2005,  as a result of an  amendment  to the private  placement  to
increase the maximum  offering  amount to $12.0 million from $6.0  million,  the
Company granted the original  shareholders of Medallion Crest  Management,  Inc.
five-year  warrants  to  purchase  925,000  shares of common  stock at $1.25 per
share.

During August 2005, the Company issued  three-year  warrants to purchase 160,000
shares of  common  stock at $1.70  per  share to two  consulting  firms for past
financial   assistance.   The   Company   recorded  a  charge  to  general   and
administrative expenses for the fair value of these warrants of $180,800.

Pursuant to a common stock purchase agreement dated October 7, 2005, the Company
issued a warrant to purchase  377,359  shares of common stock at $0.01 per share
which expires December 31, 2010, as an initial commitment fee.

On December 9, 2005, the Company  entered into a securities  purchase  agreement
with an investor  pursuant to which the investor  purchased  the  December  2005
Convertible  Debentures from the Company in a private  placement during December
2005. Pursuant to the securities  purchase agreement,  the Company issued to the
investor a warrant to purchase up to  1,000,000  shares of common  stock,  at an
exercise  price per share of $1.023 (110% of the closing bid price of the common
stock on December 8, 2005).  The Company  recorded  $720,000 as a debt discount,
which  represents  an  allocation  of a portion of the offering  proceeds to the
warrants  based upon the relative fair value of such warrants to all  securities
issued under this arrangement.

PRIVATE PLACEMENT OF PREFERRED STOCK
Pursuant to a placement  agent  agreement  dated  October 22, 2004,  the Company
agreed  to sell in a private  placement  up to 240  Units at  $25,000  per Unit,
subject  to  increase  to  permit  sale of up to an  additional  36  Units  upon
agreement of the Company and the placement  agent.  On January 13, 2005,  CepTor
and the placement  agent amended the placement  agent  agreement to increase the
private  placement to up to 480 Units,  subject to increase to permit sale of up
to an  additional 72 Units,  provided that such increase  could be terminated at
any time prior to closing by the Company. Under the terms of the placement agent
agreement,  as amended, the placement agent was entitled to a selling commission
of 8%, plus a 2% non-accountable expense reimbursement payable from the proceeds
of the private placement,  five-year warrants exercisable at $1.25 per share for
an amount  equivalent  to 10% of the  shares of common  stock to which the Units
would be convertible into, and up to 300,000 shares of common stock.

Pursuant  to the  placement  agent  agreement,  as amended,  the Company  issued
300,000  shares of common  stock and  warrants to purchase up to an aggregate of
511,650  shares of common stock to the placement  agent in  connection  with the
private  placement.  Each warrant  entitles the placement  agent to purchase the
stated number of shares of common stock at an exercise  price of $1.25 per share
and will expire five years after its issue date.

Commencing  December 9, 2004 through February 11, 2005, CepTor sold 511.65 Units
to investors  pursuant to a  Confidential  Private  Placement  Memorandum  dated
October 22, 2004 as supplemented,  each Unit consisting of one share of Series A


                                      F-25


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

Convertible  Preferred Stock,  and a three-year  warrant to purchase up to 5,000
shares of common stock for $2.50 per share.  Each share of Series A  Convertible
Preferred Stock is convertible  into 10,000 shares of common stock.  The Company
received gross proceeds of $12,791,250  (net proceeds of $10,448,629,  after the
payment of commissions and other expenses of the transactions  which amounted to
$2,342,621), from the sale of the Units.

Holders  of Series A  Preferred  Stock will be  entitled  at any time to convert
their shares of Series A Preferred Stock into common stock,  without any further
payment  therefore.  Each  share  of  Series  A  Preferred  Stock  is  initially
convertible  into 10,000 shares of common stock.  The number of shares of common
stock  issuable upon  conversion  of the Series A Preferred  Stock is subject to
adjustment upon the occurrence of certain  events,  including,  among others,  a
stock split, reverse stock split or combination of our common stock, an issuance
of common stock or other  securities as a dividend or distribution on the common
stock, a reclassification,  exchange or substitution of the common stock, or our
capital reorganization. Upon merger or consolidation of the Company with or into
another company,  or any transfer,  sale or lease by us of substantially  all of
the common stock or assets of the Company,  the Series A Preferred Stock will be
treated as common stock for all  purposes,  including the  determination  of any
assets,  property or stock to which holders of the Series A Preferred  Stock are
entitled to receive, or into which the Series A Preferred Stock is converted, by
reason of the consummation of such merger, consolidation, sale or lease.

Except as otherwise required by law, the holders of Series A Preferred Stock are
entitled to vote their shares on an  as-if-converted  to common stock basis, and
shall vote together with the holders of the common stock,  and not as a separate
class.

In the event of voluntary or involuntary liquidation,  dissolution or winding-up
of the Company,  holders of Series A Preferred Stock will be entitled to receive
out of our assets  available for  distribution to our  stockholders,  before any
distribution is made to holders of our common stock,  liquidating  distributions
in an amount equal to $25,000 per share. After payment of the full amount of the
liquidating  distributions  to which the holders of the Series A Preferred Stock
are entitled,  holders of the Series A Preferred Stock will receive  liquidating
distributions  pro rata with  holders  of common  stock,  based on the number of
shares of common stock into which the Series A Preferred Stock is convertible at
the conversion rate then in effect.

The Series A Preferred Stock may not be redeemed.

Holders of Series A Preferred  Stock will not be entitled to receive  dividends,
if any.

The Company issued warrants to purchase  2,558,250  shares of common stock at an
exercise  price of $2.50 per share,  as a  component  of the Unit.  The  Company
determined  that the  preferred  stock was issued with an  effective  beneficial
conversion  feature for which it recorded a deemed dividend of $10,100,616 based
upon an  allocation of the proceeds to the relative fair values of the preferred
stock and the warrants.  The Company  calculated  the fair value of the warrants
using an option pricing model.

The  warrants  may not be  redeemed  by the  Company at any time.  The  warrants
contain  provisions that protect the holders  against  dilution by adjustment of
the purchase price in certain events, such as stock dividends, stock splits, and
other similar events. Prior to exercise, the warrants do not confer upon holders
any voting or any other rights as a stockholder.


                                      F-26


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

Substantially all of the warrants issued in these transctions are exercisable by
the holders at any time. In addition,  the  registration  rights do not preclude
the Company from delivering  unregistered stock to any warrant holder who elects
to  exercise  their  warrants  in the  event  that  the  Company's  registration
statement with respect to the stock  issuable  pursuant to such warrants has not
been declared  effective.  Since the Company (i) is not  precluded  from issuing
unregistered  shares  in the  event  of its  failure  to  cause  a  registration
statement  to be declared  effective,  (ii) is permitted to net share settle its
warrants  by  issuing  unregistered  shares,  and (iii) has met all of the other
criteria  for equity  classification  under EITF 00-19,  it has  classified  its
warrants as equity instruments.

The Company  filed a  registration  statement  covering the resale of all of the
common stock issuable under this  arrangement that became effective on July 27,
2005.

COMMON STOCK ISSUED UPON CONVERSION OF SERIES A PREFERRED STOCK
During the year ended December 31, 2005, the Company issued  2,635,000 shares of
common stock upon conversion of 263.50 shares of Series A Preferred Stock.

OPTIONS GRANTED PURSUANT TO 2004 INCENTIVE STOCK PLAN
During  November 2004, the Company  granted an option to an employee to purchase
shares  of  common  stock  in an  amount  equal  to  1/2%  of its  common  stock
outstanding upon the closing of the Company's private placement. Pursuant to the
terms of the 2004  Incentive  Stock Plan under which these options were granted,
the options have an exercise price of $2.50 per share,  the fair market value on
the date of grant and such options vest over four years.  Upon completion of the
Company's  private  placement on February 11, 2005, the Company  determined that
78,195 shares of common stock were subject to this option. The Company accounted
for this option using  variable plan  accounting  in accordance  with APB No. 25
since the number of shares of common stock  subject to this option was not known
at the date of grant. Accordingly, the Company recorded deferred compensation of
$293,231  for the excess of the fair value of the common stock over the exercise
price of which $85,526 was amortized during the year ended December 31, 2005 and
is included in research expense in the accompanying statement of operations.

Pursuant to an agreement  entered into during the year ended  December 31, 2004,
for the purpose of providing  investor  relations  services to the Company,  the
Company agreed to issue to one of its investor relations firm, five-year options
to purchase up to 187,500  shares of common stock at an exercise  price of $3.05
per share,  with  piggy-back  registration  rights.  Based on an option  pricing
model,  the fair value of these  options of  $382,500  was  recorded as deferred
stock compensation expense at the date of award.

During the year ended December 31, 2004,  the Company  entered into an agreement
with an investor relations firm in which such firm agreed to provide the Company
with  investor  relations  service  for a period of 24 months  in  exchange  for
compensation consisting of five-year options to purchase up to 400,000 shares of
the  Company's  common  stock at an  exercise  price of $2.50 per  share.  These
options  vest at the rate of 25% on the date of grant,  and 25% at each of dates
that are 6 months,  12 months  and 18 months  following  the date of grant.  The
Company is accounting  for this award in accordance  with the  measurement  date
guidelines enumerated in EITF 96-18. Accordingly,  the Company recorded deferred
compensation  of $816,000,  representing  the aggregate fair value of the option
granted under this  arrangement of which $204,000 was amortized  during the year
ended  December  31,  2004.  In  addition,   the  Company  recorded   cumulative
mark-to-market  adjustments amounting to approximately  $201,750 and $295.125 in
compensation  expense to give effect to increases  and  decreases in the trading
price of the  Company's  common stock  during the year ended  December 31, 2005,
Unamortized  compensation expense under this arrangement amounted to $115,125 at
December 31, 2005.

In addition,  during the year ended  December 31, 2004,  the Company  granted an
option to purchase 15,000 shares of common stock to a research consultant of the
Company and, based on an option  pricing  model,  recorded the fair value of the
options as deferred stock  compensation,  in the amount of $52,200.  The Company
recognized  research  expense of $ 34,350 and  $17,850,  during the years  ended
December 31, 2005 and 2004, respectively, and is included in research expense in
the accompanying statements of operations.

During  November  and  December  2004,  the  Company  issued  675,690  shares of
restricted  common  stock with a fair  value of  $1,689,225  to an  advisor  for
services performed during 2004. The restrictions as to these shares lapse twelve
months after the dates of issuance.


                                      F-27


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

During  December  2004, the Company issued 125,000 shares of common stock with a
fair value of $312,500 in connection with the settlement of litigation

During  February  2005,  the  Company  issued  a  fully-vested,  non-forfeitable
five-year  warrant to purchase  37,500  shares of its common  stock at $6.50 per
share for 12,500  shares,  $8.00 per share for 12,500 shares and $9.50 per share
for 12,500 shares,  to an investor  relations firm for services  provided during
the  three-month  period ended March 31, 2005.  The Company's  common stock must
trade at or above  $8.00  per share  for ten  consecutive  days in order for the
holder to exercise its right to purchase the shares  underlying the warrant.  In
addition, if the Company's common stock trades at less than $0.67 per share, the
holder of the warrants may request a buyout of the warrant for a $10,000 payment
for which the Company  recorded a  liability.  The  Company  recorded a $172,750
charge to general and administrative  expenses in the accompanying  statement of
operations for the fair value of these  warrants  during the year ended December
31, 2005.

During  February 2005, the Company issued an option to purchase 12,000 shares of
its common stock for $6.25 per share to one of its directors.  This option vests
as to 25% on the  six-month  anniversary  of  award,  as to 25% on the  one-year
anniversary  of  award  and as to 25% on each  of the  two-year  and  three-year
anniversaries of award.

During February 2005 the Company issued 2,500 shares of restricted  common stock
to a former  director and 5,000 shares of restricted  common stock to a director
of the Company as  compensation  for past  services to the Company.  The Company
recorded  a  $46,875  charge  to  general  and  administrative  expenses  in the
accompanying statement of operations for the intrinsic value of these restricted
shares of common stock. The restrictions on these shares lapsed in August 2005.

During March 2005,  the Company issued a three-year  warrant to purchase  50,000
shares of its common stock at $4.75 per share to a financial  relations firm for
services  provided during March 2005. The Company  recorded a $205,500 charge to
general and administrative  expenses in the accompanying statement of operations
for the fair value of this warrant during the year ended December 31, 2005.

During March 2005,  the Company issued a three-year  warrant to purchase  15,000
shares of its common stock at $5.00 per share to a financial  relations firm for
services  provided  during March 2005. The Company  recorded a $61,650 charge to
general and administrative  expenses in the accompanying statement of operations
for the fair value of this warrant.

During July 2005, the Company issued an option to purchase  10,000 shares of its
common stock for $2.70 per share to one of its  directors.  This option vests as
to  25%  on the  six-month  anniversary  of  award,  as to  25% on the  one-year
anniversary  of  award  and as to 25% on each  of the  two-year  and  three-year
anniversaries of award.

During  August 2005,  the Company  issued to an employee upon hire, an option to
purchase 25,000 shares of its common stock for $1.71 per share, and such options
vest over four years.

During  September 2005, the Company issued an option to purchase 2,000 shares of
its common stock for $1.02 per share to each of its two outside directors.  This
option vests as to 25% on the six-month  anniversary of award,  as to 25% on the
one-year  anniversary  of  award  and as to  25% on  each  of the  two-year  and
three-year anniversaries of award.

COMMON STOCK ISSUED UPON CASHLESS EXERCISE OF WARRANTS
During  February  2005, a  non-employee  warrant  holder  exercised its right to
purchase  187,500  shares  of  common  stock of the  Company  at $3.05 per share
through a  cashless  exercise  whereby in  exchange  for the  exercise  price of
$571,875,  the Company  withheld  from  issuing  87,309  shares of common  stock
issuable  upon  exercise of this warrant based upon a fair market value of $6.55
per share on the date of  exercise.  Consequently,  the Company  issued  100,191
shares of common stock to the warrant holder.

COMMON STOCK ISSUED IN PAYMENT OF LEGAL FEES
During January 2005, in lieu of a cash payment for $70,000 of certain legal fees
in connection  with its private  placement,  the Company issued 23,000 shares of
common stock to its law firm.


                                      F-28


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

COMMON STOCK ISSUED UPON EXERCISE OF WARRANTS
During March 2005, the Company issued 5,000 shares of common stock upon exercise
of a warrant at an exercise price of $1.25 per share.

COMMON STOCK ISSUED FOR FINANCIAL SERVICES
Pursuant to a letter  agreement  dated May 20, 2005,  the Company  issued 25,000
shares of common stock as initial compensation for financial consulting services
to be provided the Company.  The fair value of these shares,  which  amounted to
$75,000 at date of issuance, was initially characterized as a prepaid expense in
the  balance  sheet  at June  30,  2005,  and  upon  termination  of the  letter
agreement,  has been  amortized  to general and  administrative  expenses in the
accompanying statement of operations for the year ended December 31, 2005.

Pursuant to a letter  agreement  dated  September 14, 2005,  the Company  issued
25,000  shares of common  stock as initial  compensation  in  connection  with a
subsequent common stock purchase agreement.  Pursuant to a common stock purchase
agreement dated October 7, 2005, the Company issued 377,359 shares of its common
stock as an initial  commitment  fee. The par value of $0.0001 per share for the
shares  issued was charged to  additional  paid-in  capital in the  accompanying
balance sheet at December 31, 2005.

COMMON STOCK PURCHASE AGREEMENT - FOUNDERS' PLAN SHARES
The  Company   entered  into  a  stock  purchase   agreement  for  the  sale  of
approximately  265,600  shares of its common stock under its Founders'  Plan and
received net proceeds of $163,014  (gross  proceeds of $167,250 less expenses of
$4,236) during October 2005.

TREASURY SHARES ACQUIRED AND RETIRED
Pursuant to the redemption  obligation  contained in the Spinoff  Agreement with
Xechem (see Note 11), the Company repurchased 511,650 shares of its common stock
from Xechem. In addition,  pursuant to a securities  purchase  agreement entered
into with Xechem  effective  June 17, 2005,  the Company  repurchased  2,886,563
shares of its common stock from Xechem for $2,734,068 and terminated the Spinoff
Agreement.  The Company  accounted for these share repurchases as treasury stock
transactions,  at cost.  Xechem  retained  500,000 shares of common stock of the
Company  but agreed  that it would only sell such  shares  subject to the volume
restrictions of Rule 144,  regardless of whether or not such volume  limitations
are applicable at the time of such sale.

During June 2005, the Company  retired all 3,398,213  shares of its common stock
held in treasury.

CONTINGENT CONSIDERATION
Pursuant to the terms of the acquisition of the Company by Xechem, Xechem agreed
to the future payment of additional  consideration  in shares of stock of Xechem
to the  original  shareholders  of the Company  upon the  attainment  of certain
defined  development  milestones.  In  connection  with the  Spinoff  Agreement,
substantially  all of the  obligations  for the issuance of shares as additional
consideration  to the original  shareholders of the Company have been assumed by
the Company, and Xechem has been released therefrom.

The Company  obtained from  substantially  all of the original  shareholders,  a
waiver of their rights with respect to the contingent  consideration and release
of the Company from its obligations thereunder and during July 2005, the Company
issued a total of 100,000 shares in satisfaction of this obligation. The Company
recorded a $270,000  charge to additional  paid-in capital for the fair value of
these shares.

COMMON STOCK PURCHASE AGREEMENT - FUSION CAPITAL
On October 7, 2005, the Company  entered into a common stock purchase  agreement
("Stock  Purchase   Agreement")  with  Fusion  Capital  Fund  II,  LLC  ("Fusion
Capital"),   pursuant  to  which  Fusion  Capital  has  agreed,   under  certain
conditions,  to purchase on each  trading  day $25,000 of the  Company's  common
stock up to an  aggregate,  under  certain  conditions,  of $20  million  over a
40-month period, subject to earlier termination at the Company's discretion.  If
the  market  price of common  stock  increases  to certain  levels,  then in the
Company's discretion,  the Company may elect to sell more common stock to Fusion
Capital  than the minimum  daily  amount.  The  purchase  price of the shares of
common stock will be calculated based upon the future market price of the common
stock without any fixed  discount to the market price.  Fusion  Capital does not
have the right or the obligation to purchase shares of common stock in the event
that the price of common stock is less than $0.50 per share.


                                      F-29


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

Pursuant to the Stock Purchase  Agreement,  the Company issued 377,359 shares of
its common stock to Fusion  Capital and a warrant to purchase  377,359 shares of
common  stock at $0.01 per share which  expires  December  31, 2010 (the "Fusion
Warrant"), as an initial commitment fee and as an additional commitment fee, the
Company is obligated to issue to Fusion Capital an additional 754,717 shares, on
a pro rata basis,  once Fusion  Capital has  acquired its initial $10 million of
common stock. In addition, the Company issued 25,000 shares to Fusion Capital as
an expense  reimbursement.  The Company has reserved  6,534,435 shares of common
stock for this transaction.

Under the Stock  Purchase  Agreement,  on each  trading day,  Fusion  Capital is
obligated to purchase a specified  dollar amount of the Company's  common stock.
Subject to the Company's  right to suspend such  purchases at any time,  and its
right to terminate the Stock Purchase Agreement at any time, Fusion Capital will
purchase on each trading day during the term of the Agreement  $25,000 of common
stock.  This daily purchase  amount may be decreased by the Company at any time.
The Company  also has the right to  increase  the daily  purchase  amount at any
time,  provided  however,  it may not increase the daily  purchase  amount above
$25,000  unless the price of the common  stock is above $1.60 per share for five
consecutive  trading days.  Specifically,  for every $0.10 increase in Threshold
Price above  $1.50,  the Company  has the right to increase  the daily  purchase
amount by up to an additional  $2,500.  For example,  if the Threshold  Price is
$1.70, the Company would have the right to increase the daily purchase amount up
to an aggregate of $30,000.  The  "Threshold  Price" is the lowest sale price of
the  common  stock  during  the five  trading  days  immediately  preceding  the
Company's notice to Fusion Capital to increase the daily purchase amount.  If at
any time during any trading day the sale price of the common  stock is below the
Threshold  Price,  the applicable  increase in the daily purchase amount will be
void.

In  addition  to the daily  purchase  amount,  the  Company may elect to require
Fusion Capital to purchase on any single trading day,  common stock in an amount
up to  $250,000,  provided  that the price is above  $2.00  during the ten prior
trading  days.  The price at which such shares  would be  purchased  will be the
lowest purchase price during the previous fifteen trading days prior to the date
that such  purchase  notice was  received  by Fusion  Capital.  The  Company may
increase  this amount to $500,000 if its common stock share price is above $4.00
during the five trading  days prior to its  delivery of the  purchase  notice to
Fusion  Capital.  This amount may also be increased to up to  $1,000,000  if the
price of the common  stock is above $6.00  during the five trading days prior to
delivery  of the  purchase  notice to Fusion  Capital.  The  Company may deliver
multiple  purchase  notices;  however at least ten trading days must have passed
since the most recent non-daily purchase was completed.

The purchase price per share is equal to the lesser of:

         o    The lowest sale price of the common stock on the purchase date; or

         o    The average of the three lowest  closing sale prices of the common
              stock during the twelve consecutive trading days prior to the date
              of a purchase by Fusion Capital.

The purchase  price will be adjusted for any  reorganization,  recapitalization,
non-cash dividend,  stock split, or other similar  transaction  occurring during
the trading  days in which the closing bid price is used to compute the purchase
price.  Fusion  Capital may not purchase  shares of common stock under the Stock
Purchase  Agreement  if Fusion  Capital,  together  with its  affiliates,  would
beneficially own more than 9.9% of the Company's common stock outstanding at the
time of the purchase by Fusion Capital. Fusion Capital has the right at any time
to sell any shares  purchased  under the Stock  Purchase  Agreement  which would
allow it to avoid the 9.9% limitation.

The Company has the unconditional right to suspend purchases at any time for any
reason  effective upon one trading day's notice.  Any suspension  will remain in
effect until the Company's revocation of the suspension.

Generally, Fusion Capital may terminate the Stock Purchase Agreement without any
liability or payment to the Company upon the  occurrence of any of the following
events of default:


                                      F-30


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

         o    the effectiveness of the previously filed  registration  statement
              which  became  effective on December 7, 2005 lapses for any reason
              (including,  without limitation,  the issuance of a stop order) or
              is unavailable to Fusion Capital for sale of the Company's  common
              stock and such lapse or  unavailability  continues for a period of
              ten  consecutive  trading  days or for more than an  aggregate  of
              thirty trading days in any 365-day period;

         o    suspension  by a principal  market of the  Company's  common stock
              from trading for a period of three consecutive trading days;

         o    the  de-listing  of the  Company's  common  stock from a principal
              market  provided  the common stock is not  immediately  thereafter
              trading  on  the  Nasdaq  National  Market,  the  Nasdaq  National
              SmallCap Market, the New York Stock Exchange or the American Stock
              Exchange;

         o    the  transfer  agent's  failure for five  trading days to issue to
              Fusion  Capital  shares of common  stock which  Fusion  Capital is
              entitled to under the Stock Purchase Agreement;

         o    any  material  breach  of the  representations  or  warranties  or
              covenants contained in the Stock Purchase Agreement or any related
              agreements which has or which could have a material adverse affect
              on the Company subject to a cure period of ten trading days;

         o    any  participation  or threatened  participation  in insolvency or
              bankruptcy proceedings by or against the Company; or

         o    a material adverse change in the Company's business.

Until the  termination of the Stock Purchase  Agreement,  the Company has agreed
not to issue,  or enter into any agreement  with respect to the issuance of, any
variable priced equity or variable priced  equity-like  securities unless it has
obtained Fusion Capital's prior written consent.

For a period of 40 months from October 7, 2005,  the date of the Stock  Purchase
Agreement, the Company has granted to Fusion Capital the right to participate in
the purchase of any New Securities (as defined below) that the Company may, from
time to  time,  propose  to  issue  and sell in  connection  with any  financing
transaction to a third party.  In particular,  Fusion Capital may purchase up to
25% of such New Securities at the same price and on the same terms as such other
investor,  provided  that in any  single  transaction,  Fusion  Capital  may not
purchase in excess of $5,000,000.  "New  Securities"  means any shares of common
stock,  preferred stock or any other equity securities or securities convertible
or exchangeable for equity  securities of the Company.  New Securities shall not
include,  (i) shares of common stock issuable upon conversion or exercise of any
securities  outstanding  as of the date of the Stock  Purchase  Agreement,  (ii)
shares,  options or warrants for common stock granted to the Company's officers,
directors or employees  pursuant to stock option plans  approved by its board of
directors,   (iii)  shares  of  common  stock  or  securities   convertible   or
exchangeable  for common stock  issued  pursuant to the  acquisition  of another
company by consolidation, merger, or purchase of all or substantially all of the
assets of such company or (iv) shares of common stock or securities  convertible
or  exchangeable  into  shares  of common  stock  issued  in  connection  with a
strategic  transaction  involving  the  Company  and  issued  to an entity or an
affiliate  of such entity that is engaged in the same or  substantially  related
business as the Company. Fusion Capital's rights shall not prohibit or limit the
Company from selling any securities so long as it makes the same offer to Fusion
PlacementCapital.

COMMON STOCK ISSUED  PURSUANT TO SECURITIES  PURCHASE  AGREEMENT - DECEMBER 2005
CONVERTIBLE DEBENTURES
On December 9, 2005, the Company  entered into a Securities  Purchase  Agreement
with an investor  pursuant to which the investor  purchased  the  December  2005
Convertible  Debentures from the Company in a private  placement during December
2005 (see Note 12). Pursuant to the Securities Purchase  Agreement,  the Company
issued to the investor  268,817 shares of common stock for expenses  incurred in
connection  with  the  transaction.  The  Company  recorded  $37,370  as a  debt
discount,  which represents an allocation of a portion of the offering  proceeds
to the  shares  based  upon  the  relative  fair  value  of such  shares  to all
securities issued under the arrangement.  The Company charged additional paid-in
capital for the par value of these shares.


                                      F-31


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

CONVERSION OF AMENDED DECEMBER 2004 CONVERTIBLE NOTE INTO COMMON STOCK
During  December  2005,  the  holder  of the  Company's  Amended  December  2004
Convertible  Note  elected to convert a portion of the  principal  balance  plus
accrued interest of $181,875 into 485,000 shares of common stock at a conversion
price of $0.375 per share.

NOTE 17 - ADOPTION OF 2004 INCENTIVE STOCK PLAN

The 2004  Incentive  Stock Plan was first approved by the Board of Directors and
the  stockholders  of the Company on May 31, 2004 and re-approved on December 8,
2004. The purpose of the 2004 Incentive Stock Plan is to provide an incentive to
retain in the employ of and as directors,  officers,  consultants,  advisors and
employees  of the  Company,  persons of training,  experience  and  ability,  to
attract new  directors,  officers,  consultants,  advisors and  employees  whose
services are considered  valuable,  to encourage the sense of proprietorship and
to  stimulate  the active  interest of such  persons  into the  development  and
financial  success of the  Company.  Under the 2004  Incentive  Stock Plan,  the
Company will be authorized to issue Incentive Stock options  intended to qualify
under  Section 422 of the Code,  non-qualified  stock  options,  and  restricted
stock.  The 2004 Incentive  Stock Plan is administered by the board of directors
or the Compensation Committee.  Upon approval,  2,773,820 shares of common stock
of the Company were reserved for issuance under the 2004  Incentive  Stock Plan.
Through December 31, 2005,  options for the purchase of 834,195 shares of common
stock  of the  Company,  of  which  705,000  are to  nonemployees  for  services
rendered, have been granted. In addition, through December 31, 2005, the Company
issued 808,190 shares of restricted  common stock of the Company pursuant to the
2004 Incentive Stock Plan as payment for services  rendered.  As of December 31,
2005,  there were 1,131,435  shares available for grant under the 2004 Incentive
Stock Plan.

The following  table  summarizes  the stock option  activity for the years ended
December 31, 2005 and 2004 (there was no activity prior to January 1, 2004):

                                                     2005             2005               2004             2004
                                                 ------------- -------------------- -------------- -------------------
                                                                    Weighted-                           Weighted-
                                                                     Average                             Average
                                                   Options        Exercise Price       Options        Exercise Price
                                                 ------------- -------------------- -------------- -------------------

Outstanding - January 1                            662,340            $    2.50              -            $       -
Granted                                            171,855                 4.70        662,340                 2.64
Exercised                                         (187,500)                3.00
Canceled                                                 -                 3.00              -
                                                   -------                             -------            ---------
Outstanding - December 31                          646,695                 3.08        662,340                 2.64
                                                   =======                             =======            =========
Options exercisable at December 31                 417,549                 3.29        295,000            $    2.82
                                                   =======                             =======            =========

The following table summarizes additional information about outstanding and exercisable stock options at December 31, 2005:

                                              Weighted-
                                               Average                                                     Weighted-
                               Number         Remaining                                                     Average
  Exercise Prices           Outstanding    Contractual Life     ExercisePrice     Number Exercisable    Exercise Price
------------------- --------------------- ------------------- ----------------- --------------------- --------------------
    $0.00-$2.50               522,195           5.00 years          $2.45              327,049               $2.50
    $2.51-$5.00                75,000           3.2                 $4.53               50,000               $4.75
    $5.01-$9.50                49,500           5.3                 $7.58               40,500               $7.87
                              -------                                                  -------
    Total                     646,695           4.8                 $3.08              417,549               $3.29
                              =======                                                  =======

All options  granted have exercise  prices equal to the fair market value on the date of grant.

The fair  value of stock  option  grants is  estimated  using the  Black-Scholes option-pricing model with the following assumptions:


                                      F-32


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

                    Term (years)                     10
                    Volatility                       120%
                    Risk-free interest rate          3.32%
                    Dividend yield                   0

NOTE 18 - SUBSEQUENT EVENTS

CONVERSION OF AMENDED DECEMBER 2004 CONVERTIBLE NOTE INTO COMMON STOCK
Subsequent to December 31, 2005,  the holder of the Company's  Amended  December
2004  Convertible Note elected to convert the remaining  principal  balance plus
accrued interest of $320,725 into 855,267 shares of common stock at a conversion
price of $0.375 per share.

CONVERSION OF DECEMBER 2005 CONVERTIBLE DEBENTURE INTO COMMON STOCK
Subsequent  to December  31, 2005,  the holder of the  Company's  December  2005
Convertible Debentures elected to convert a portion of their aggregate principal
balance of $200,000  into 639,375  shares of common stock at a conversion  price
pursuant to the terms of the  December  2005  Convertible  Debentures  (see Note
12).

ADOPTION OF SHAREHOLDER RIGHTS PLAN
At its  February  board  meeting,  the  directors  of  the  Company  approved  a
shareholder rights plan pursuant to which the Company issued one preferred share
purchase right for each share of the Company's common stock held by shareholders
of record as of the close of business on March 7, 2006.  Each right will entitle
the holder to purchase one  one-hundredth of a share of Series B Preferred Stock
at an exercise price of $168.  These preferred shares are structured so that the
value of one  one-hundredth  of a preferred share will  approximate the value of
one share of the Company's  common stock.  The purpose of the plan is to protect
the  long-term  value  of the  Company  for  its  shareholders  and  to  protect
shareholders  from  various  abusive  takeover  tactics,  including  attempts to
acquire control of the Company at an inadequate  price.  The plan is designed to
give the Company's Board of Directors sufficient time to study and respond to an
unsolicited  takeover attempt.  Adoption of the plan was unanimously approved by
the  Company's  directors  and was not in  response to any  specific  attempt to
acquire the  Company or its shares,  and the Company is not aware of any current
efforts to do so.

The terms of the plan provide for the  Company's  shareholders  of record at the
close of  business  on March 7, 2006 to receive  one right for each  outstanding
common share held. In general, the rights will become exercisable if a person or
group  acquires 15% or more of the Company's  common stock or announces a tender
offer or exchange offer for 15% or more of the Company's common stock. Depending
on the  circumstances,  the effect of the exercise of rights will vary. When the
rights initially become exercisable,  as described above, each holder of a right
will be allowed to  purchase  one  one-hundredth  of a share of a newly  created
series of the Company's  preferred shares at an exercise price of $168. However,
if a person acquires 15% or more of the Company's  common stock in a transaction
that was not  approved  by the Board of  Directors,  each  right  would  instead
entitle the holder  (other  than such an  acquiring  person) to purchase  common
stock at 50% of the market price of the Company's common stock at that time.

The rights will  expire on March 6, 2016.  The Company may redeem the rights for
$0.0001  each  at any  time  until  the  tenth  business  day  following  public
announcement  that a person or group has acquired 15% or more of its outstanding
common stock.

COMMON STOCK ISSUED UPON CONVERSION OF SERIES A PREFERRED STOCK
Subsequent to December 31, 2005,  the Company  issued  237,500  shares of common
stock upon conversion of 23.75 shares of Series A Preferred Stock.


                                      F-33


                               CEPTOR CORPORATION
                          (A Development Stage Company)
                NOTES TO FINANCIAL STATEMENTS - DECEMBER 31, 2005

LETTER AGREEMENT FOR FINANCIAL SERVICES
Pursuant to a letter  agreement  dated January 24, 2006, the Company paid $8,925
as an advance of expenses for financial  consulting  services to be provided the
Company.  This  payment was  characterized  as a prepaid  expense in the balance
sheet subsequent to December 31, 2005.

ADOPTION OF 2006 INCENTIVE STOCK PLAN
The 2006 Incentive Stock Plan was approved by the Board of Directors on February
16, 2006,  subject to  shareholder  approval.  The purpose of the 2006 Incentive
Stock  Plan is to  provide  an  incentive  to  retain  in the  employ  of and as
directors, officers, consultants, advisors and employees of the Company, persons
of  training,  experience  and  ability,  to attract  new  directors,  officers,
consultants,  advisors and employees whose services are considered valuable,  to
encourage the sense of  proprietorship  and to stimulate the active  interest of
such persons into the  development and financial  success of the Company.  Under
the 2006 Incentive Stock Plan, the Company will be authorized to issue Incentive
Stock options  intended to qualify under Section 422 of the Code,  non-qualified
stock  options,   and  restricted  stock.  The  2006  Incentive  Stock  Plan  is
administered  by the board of  directors  or the  Compensation  Committee.  Upon
approval,  2,730,090  shares of common  stock of the Company  were  reserved for
issuance under the 2006 Incentive Stock Plan.

OPTIONS GRANTED AND COMMON STOCK ISSUED PURSUANT TO INCENTIVE STOCK PLANS
In March 2006, the Company issued fully-vested, five-year options to purchase an
aggregate of 1,114,206  shares of its common stock at $0.359 per share  pursuant
to the 2004  Incentive  Stock Plan,  to two financial  consultants  for services
previously  provided,  of which the options were exercised as to an aggregate of
557,102 shares of common stock for aggregate  proceeds of $200,000.


                                      F-34




ITEM 8.           CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE.

         Not applicable.

ITEM 8A.

EVALUATION OF OUR DISCLOSURE CONTROLS AND INTERNAL CONTROLS

As of the end of the period covered by this Report, we carried out an evaluation
of the effectiveness of the design and operation of our disclosure  controls and
procedures  (as defined in Securities  Exchange Act of 1934 Rule  13-d-15(e) and
15d-15(e)).  Based  upon that  evaluation  and  management's  assessment  of the
potential effects of the material weakness  described below, our Chief Executive
Officer and Chief Financial Officer,  concluded that as of the end of the period
covered by this Report, our disclosure controls and procedures were effective to
enable us to record,  process,  summarize and report information  required to be
included in our periodic SEC filings within the required time period.

DISCLOSURE CONTROLS AND INTERNAL CONTROLS

Disclosure  controls  are  procedures  that are designed  with the  objective of
ensuring  that  information  required to be disclosed in our reports filed under
the  Securities  Exchange  Act of 1934,  as  amended,  such as this  Report,  is
recorded, processed,  summarized, and reported within the time periods specified
in the SEC's rules and forms.  Disclosure  controls are also  designed  with the
objective of ensuring 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.  Internal  controls  are  procedures  which  are  designed  with the
objective of providing  reasonable  assurance that our transactions are properly
authorized,  recorded,  and  reported  and our  assets are  safeguarded  against
unauthorized  or improper  use, and to permit the  preparation  of our financial
statements in conformity with generally accepted accounting principles.

Our company is not an  "accelerated  filer" (as defined in the Exchange Act) and
is not required to deliver  management's  report on control  over our  financial
reporting  until our fiscal  year ended  December  31,  2006.  Nevertheless,  we
consider the effectiveness of our internal controls over financial  reporting as
part of the quarterly evaluations of our procedures. In connection therewith, we
reported,  for the years ended  December 31, 2004 and 2005,  that we  identified
certain matters that we believed  constituted  material weaknesses (as such term
is defined under the Public Company Accounting Oversight Board Auditing Standard
No. 2) in our  internal  controls  over  financial  reporting.  The  first  such
material  weakness  related to our ability to ensure that the accounting for our
equity-based transactions is accurate and complete and the second related to our
limited segregation of duties.

With respect to the first material weakness,  we have adopted a policy of having
our Chief  Financial  Officer  review all of our  agreements  to ensure  that we
identify the  applicable  accounting  treatments  to evaluate any areas that may
involve the application of highly specialized  accounting  principles including,
but not necessarily  limited to, complex equity  transactions.  In circumstances
where we may become (or contemplate becoming) a party to transactions that would
involve the  application  of  accounting  principles  in which our  expertise is
limited, we would engage the services of outside specialists,  if necessary.  At
the current time however, we believe that we have gained  substantially  greater
experience  in these areas and that our  procedures  would  enable us to resolve
such issues within time frames needed to comply with our reporting obligations.


                                       43


With respect to the second material  weakness,  which relates to our segregation
of duties, we have re-evaluated our procedures and believe that due to our small
number of employees  (most of whom have  limited or no access to Company  assets
and/or  records that would  affect our  financial  reporting)  that our risks of
either  material  misstatement  or  misappropriation  of assets is  minimal.  In
addition,  substantially  all of our general  and  administrative  expenses  and
scientific research  expenditures are reviewed and approved by employees who are
knowledgeable  of those matters.  To date our procedures have also enabled us to
comply with our financial reporting  obligations within the time frames required
by the SEC.  Although  we  believe  our risks with  respect  to this  matter are
minimal,  we still  acknowledge  that it would be beneficial  for the Company to
segregate certain  procedures to a greater number of employees.  We believe that
our limited segregation of duties still constitutes a material deficiency in our
system.  However,  we currently  have  limited  financial  resources  and do not
believe that at this time,  it would be prudent for us to further  constrain our
liquidity by allocating resources to hiring additional employees as a corrective
measure.  We believe that the costs we would incur to increase our staff (solely
for this purpose) exceed the potential  reduction in risk. Our senior management
team is monitoring this situation to determine if these circumstances change. If
the situation changes and sufficient capital is secured,  it is our intention to
increase staffing within our general accounting and financial functions.

Other  than our  adoption  of a policy of having  our  Chief  Financial  Officer
evaluate all proposed  agreements for the purpose of identifying  any applicable
accounting  matters,  particularly  those that may involve accounting for equity
transactions, there have been no changes in our internal controls over financial
reporting during our most recent fiscal year that has materially affected, or is
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.

ITEM 8B.          OTHER INFORMATION.

         Not Applicable.

                                    PART III

ITEM 9.           DIRECTORS AND EXECUTIVE OFFICERS.

Directors and Executive Officers

         Our directors and executive officers are as follows:

Name                              Age    Position
----                              ---    --------

William H. Pursley                52     Chief Executive Officer, Chairman of the
                                         Board and Director

Norman W. Barton, M.D., Ph.D.     58     Executive Vice President and Chief Medical
                                         Officer

Donald W. Fallon                  52     Senior Vice President, Finance and
                                         Administration, Chief Financial
                                         Officer and Secretary


                                       44


Leonard A. Mudry                  68     Director

John W. Griffin, M.D.             63     Director

         Each   director   holds  office  until  the  next  annual   meeting  of
stockholders  or until their  successors  have been duly elected and  qualified.
Executive  officers  are elected  annually  and serve at the  discretion  of our
Board.

         In February  2005, we adopted a cash and equity  compensation  plan for
our  non-employee  directors.  We paid  $2,000 to Mr.  Mudry  and  $1,000 to Dr.
Griffin for services rendered as a director during 2005. During 2005, we granted
5,000  shares of Common  Stock and an option to purchase an  aggregate of 12,000
and 2,000 shares of Common Stock at $6.25 and $1.02 per share, respectively,  to
Mr.  Mudry,  and an option to purchase an aggregate  of 10,000  shares and 2,000
shares of Common  Stock,  at $2.70 and  $1.02 per  share,  respectively,  to Dr.
Griffin under our Directors Plan.

         The  principal  occupations  for the  past  five  years  (and,  in some
instances,  for prior years) of each of our directors and executive officers are
as follows:

         WILLIAM H.  PURSLEY,  has  served as our Chief  Executive  Officer  and
Chairman of our Board since March 2004.  From  September 2003 to March 2004, Mr.
Pursley was  President  and Vice  Chairman of Xechem,  where he  developed a new
focus for that company,  significantly increasing its value and spearheading the
acquisition of the Company.  From August 2002 until  September 2003, Mr. Pursley
was Chief  Executive  Officer of Osiris where he led a turnaround  that revamped
management and operations through corporate  partnerships with Boston Scientific
Corporation  (BSX-NYSE),  among  others.  Prior  thereto,  from April 1999 until
August 2002, Mr. Pursley was Senior Vice  President,  Commercial  Operations for
Transkaryotic  Therapies,  Inc.  (TKTC-NASDAQ)  where he developed  its European
business  unit to  launch  Replagal(TM),  an  orphan  drug  for  Fabry  disease.
Previously,  Mr.  Pursley has served in executive  positions at Genentech,  Inc.
(DNA-NYSE), Genzyme, Inc. (GENZ-NASDAQ),  and Bio-Technology General Corporation
(BTGC-NASDAQ)  where he  played  key roles in the  commercialization  of over $2
billion in orphan drugs.  The long-time  industry  executive  started his career
twenty-five  years ago at Merck & Co.,  Inc.  Mr.  Pursley  holds a BA degree in
Biology from the University of Louisville.

         NORMAN  W.  BARTON,  M.D.,  PH.D.,  has  served as our  Executive  Vice
President and Chief Medical  Officer since April 2004, and previously was Senior
Vice  President  and Chief  Medical  Officer with Osiris  Therapeutics,  Inc., a
privately held biotechnology  company  ("Osiris"),  from September 2002 to April
2004.  Dr.  Barton  has  had  a   distinguished   career  over  two  decades  in
investigative  medicine and development of novel therapeutic  agents in both the
academic and commercial  sectors.  Dr. Barton is formally  trained in biological
chemistry  and internal  medicine and is certified as a specialist in neurology.
From 1996  until  September  2002,  Dr.  Barton  was at  Bio-Technology  General
Corporation  (BTGC-NASDAQ)  where he was Senior Vice President and Chief Medical
Officer.  In this  capacity,  Dr.  Barton  had  overall  responsibility  for the
worldwide development and registration programs for four proprietary recombinant
protein  products.  Successful  advancement of these programs  required frequent
interaction with US and European regulatory  authorities and development of core
competencies  in  clinical  research,  data  management  and  biostatistics.  In
addition to product  development  responsibilities,  Dr. Barton also created and
supervised  a  medical  affairs  group  that  provided   critical   support  for
commercialized products in both US and international markets. From 1981 to 1996,
Dr.  Barton  served  as  a  physician   scientist  and  Chief  of  the  Clinical
Investigations Section (1985-96) with the Neurological Institute at the National
Institutes of Health (NIH). While at the NIH, Dr. Barton was responsible for the
development  of enzyme  replacement  therapy for a severely  debilitating  lipid
storage  disorder  known  as  Gaucher  disease.   For  this  precedent   setting
achievement, Dr. Barton was awarded both the Outstanding and Meritorious Service
Medals of the United States Public Health  Service.  Dr. Barton  received his MD
and Ph.D. from Pennsylvania State University,  and he completed his residency in
Internal  Medicine at Albany  Medical  College  Hospital  and his  residency  in
Neurology at Cornell University New York Hospital.

         DONALD W. FALLON, has served as our Senior Vice President,  Finance and
Administration,  Chief  Financial  Officer and Secretary  since March 2004.  Mr.
Fallon has over 20 years of broad financial management experience gained at both
public and private companies.  Prior to joining our company, from May 2002 until
December 2003, he was Vice President of Finance and Chief Financial  Officer for
Osiris and was involved in  strategic  partnering,  fund  raising and  strategic
planning  activities.  From  January  2000 to May 2002,  Mr.  Fallon  was Senior
Director of Finance and Accounting with Guilford  Pharmaceuticals Inc., where he


                                       45


was  responsible  for financial and  strategic  planning  systems in addition to
accounting  operations and internal and external financial reporting.  From June
1998 through  January 2000,  Mr. Fallon was Vice  President of Finance and Chief
Financial Officer with Small Molecule Therapeutics,  Inc., a venture-backed drug
discovery company. In addition, Mr. Fallon has held various positions with other
start-up and  established  life  sciences  companies.  Mr. Fallon is a Certified
Public  Accountant,  received a BS degree in Accounting  from the  University of
Baltimore and holds an MBA degree in Finance from Loyola College.

         LEONARD A.  MUDRY,  has been a member of our Board  since  December  2,
2004.  Mr.  Mudry  provides  consulting  and  financial  services to a number of
businesses which, from June 2000 to January 2004,  included Xechem. From January
2004 to October  2004,  Mr. Mudry was, a director of Xechem.  Mr. Mudry was from
November 1998 to June 2000, a business  consultant with Strategic Business Group
in Cranford,  NJ, from May 1994 to October 1998, Senior Vice President,  Finance
and Operations of Xechem and from February 1991 to April 1994,  Vice  President,
Operations  of Medigene,  Inc., a pre-natal  testing  company.  Prior to joining
Medigene,  Mr.  Mudry  was  Vice  President,  Operations/Finance  for  Princeton
Diagnostic  Labs,  from March 1990 to January 1991 and Senior Vice President and
Chief Financial Officer of American Medical  Laboratories,  from January 1987 to
March 1990.  Prior thereto,  Mr. Mudry held various  positions with  Hoffmann-La
Roche, Inc. a major pharmaceutical  company, and its subsidiaries,  from 1969 to
1987.

         JOHN W. GRIFFIN,  M.D., is Professor and Director of the  Department of
Neurology  at Johns  Hopkins  University  School of Medicine  and  Professor  of
Neuroscience and Pathology and  Neurologist-in-Chief  at Johns Hopkins Hospital.
Dr.  Griffin has been on the faculty at Johns Hopkins since 1976,  and Professor
of  Neurology  and  Neuroscience  since 1986.  Dr.  Griffin is  President of the
American Neurological Association and was Past President of the Peripheral Nerve
Society and the Society for Experimental Neuropathology, and in 2005 was elected
to the  Institute of Medicine of the National  Academy of Science.  Dr.  Griffin
trained and was a medical intern and resident at Stanford  University  School of
Medicine and did his neurology  residency at Johns Hopkins,  before going to the
NIH as a Clinical Associate. Dr. Griffin's clinical and research career has been
devoted to the neurobiology and neuropathology of the peripheral nervous system,
and to studies of peripheral  neuropathies.  Dr.  Griffin's honors include Jacob
Javits  Award  from  the  NIH,  and  multiple  teaching  awards,  including  the
Professor's  Award of the  Johns  Hopkins  University  School of  Medicine.  Dr.
Griffin has given many named lectures,  including the Robert Wartenberg  Lecture
of the  American  Academy of Neurology  and the Soriano  Lecture of the American
Neurological  Association.  Dr.  Griffin  is a  former  member  of the  National
Advisory Council to the National  Institute of Neurologic Disease and Stroke and
is currently  Chair of the  Burroughs  Wellcome  Fund  Program in  Translational
Research. Dr. Griffin is the Editor-in-Chief of the journal, NATURE NEUROLOGY.

         There are no  family  relationships  between  any of our  directors  or
executive officers.

AUDIT COMMITTEE

         Our  Board  of  Directors  has  determined  that  Leonard  Mudry is the
financial  expert  serving  on  our  Audit  Committee  and  that  Mr.  Mudry  is
independent  as such term is used in Item  7(d)(3)(iv) of Schedule 14A under the
Exchange Act.

CODE OF ETHICS

         We adopted a code of ethics that applies to our officers, directors and
employees, including our chief executive officer and chief financial officer.


                                       46


SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section 16(a) of the Exchange Act,  which requires  executive  officers
and  directors,  and persons who  beneficially  own more than ten percent of the
common  stock of a  company  with a class of  securities  registered  under  the
Exchange  Act, to file initial  reports of  ownership  and reports of changes in
ownership with the Securities and Exchange Commission,  was not applicable to us
in 2005.

ITEM 10.          EXECUTIVE COMPENSATION.

                           Summary Compensation Table

         The following table sets forth  information for the three most recently
completed  fiscal years  concerning the  compensation of (i) the Chief Executive
Officer and (ii) all other  executive  officers who earned in excess of $100,000
in salary and bonus in the fiscal year ended December 31, 2005 ("Named Executive
Officers").



                                                              Long Term Compensation
                                                     -----------------------------------------
                               Annual Compensation     Restricted    Securities
                               -------------------        Stock      Underlying     All Other
                                         Salary          Award(s)     Options     Compensation
Name and Principal Position     Year       ($)           ($)(1)         (#)           ($)
---------------------------     ----    ----------   --------------  -----------  ------------

William H. Pursley              2005    353,525(2)        -              -           1,630(3)
  Chairman and Chief            2004    351,967(4)     885,674(5)        -           1,630(3)
  Executive Officer             2003       -                -            -              -


Norman W. Barton, M.D., Ph.D.   2005    285,546(2)        -              -           1,170(3)
  Executive Vice President and  2004    187,152(4)     322,902(5)        -           1,364(3)
  Chief Medical Officer         2003       -                -            -              -

Donald W. Fallon                2005    238,296(2)        -              -             550(3)
  Senior Vice President,        2004    179,667(4)     147,613(5)        -             500(3)
  Finance and Administrative,   2003       -                -            -              -
  Chief Financial Officer and
  Secretary

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

(1) Vesting  restrictions  on such shares lapse as to (i) 10% on the sixth month
anniversary  of the date of award,  (ii) an  additional  10% on the twelve month
anniversary of the date of award, and (iii) the balance upon initiation of phase
III clinical trials for Myodur in muscular dystrophy.

(2) Includes $8,400 of 401(k) contributions.

(3) Represents  reimbursement  of premiums paid by such executive  officer under
certain term life insurance policies.

(4) Includes $5,467,  $5,467 and $4,667 of 401(k) contributions for Mr. Pursley,
Dr.  Barton and Mr.  Fallon,  respectively.  Includes  payments  of $71,500  and
$29,167 paid by Xechem to Mr. Pursley and Mr. Fallon, respectively, during 2004.

(5) 1,247,428  shares,  454,792 shares,  and 207,905 shares of restricted  stock
underlying the  Restricted  Stock Awards  granted in 2004 for Mr.  Pursley,  Dr.
Barton and Mr.  Fallon,  respectively,  have been  valued at $0.71,  the closing
price per share of our Common  Stock as  reported by the OTC  Bulletin  Board on
December 31, 2005.

                                       47


                        Option Grants in Last Fiscal Year

         No stock  options  or stock  appreciation  rights  were  granted  to or
exercised by our Named Executive Officers during 2005.

STOCK PLANS

         Prior to our adoption of our  Founders'  Stock Plan and 2004  Incentive
Stock Plan in December 2004, we did not have a stock option, long-term incentive
or other similar plan for officers, directors, and employees.

         FOUNDERS'  PLAN.  Our  Founders'  Plan  was  adopted  by the  board  of
directors  and  stockholders  on December  27,  2004.  An aggregate of 3,031,943
shares of Common Stock have been issued under the Founders'  Plan. The Founders'
Plan  is  administered  by  the  Board  or  the  Compensation  Committee,  which
Compensation  Committee  presently consists of Leonard Mudry. Upon the happening
of certain  events  described in the  Founders'  Plan,  such as the cessation of
employment  by a  participant  following an award,  shares issued or issuable to
Founders' Plan  participants may revert to William Pursley,  our Chief Executive
Officer,  and may be cancelled,  forfeited,  re-designated or re-issued by us in
Mr.  Pursley's  sole  discretion  subject  to Board and  Compensation  Committee
approvals. Unless vesting is accelerated by the Board or Compensation Committee,
Founders' Stock Plan shares will vest 10% upon the six month  anniversary of the
date of issuance,  10% upon the one-year anniversary of the date of issuance and
the  remainder  upon  initiation  of a Phase III clinical  trial for "Myodur" in
muscular dystrophy, provided such date is not less than six months following the
date of award.  In the  discretion of the Board or the  Compensation  Committee,
vesting may be  accelerated  upon the  achievement  of  significant  scientific,
regulatory, or other development milestones subject to approval of the Placement
Agent.

         2004  INCENTIVE  PLAN. Our 2004 Incentive Plan was adopted by the board
of directors  and  stockholders  on December 27, 2004. An aggregate of 2,773,820
shares of Common Stock have been reserved for issuance  under the 2004 Incentive
Plan.  The  purpose of the 2004  Incentive  Plan is to provide an  incentive  to
retain in the employ of and as directors,  officers,  consultants,  advisors and
employees  of our  company,  persons of training,  experience  and  ability,  to
attract new  directors,  officers,  consultants,  advisors and  employees  whose
services are considered  valuable,  to encourage the sense of proprietorship and
to  stimulate  the active  interest of such  persons  into our  development  and
financial  success.  Under the 2004  Incentive  Plan, we are authorized to issue
incentive  stock  options  intended  to qualify  under  Section 422 of the Code,
non-qualified  stock options and  restricted  stock.  The 2004 Incentive Plan is
administered  by the Board or the  Compensation  Committee,  which  Compensation
Committee  presently consists of Leonard Mudry. As of April 11, 2005,  1,465,483
shares of Common Stock have been issued under the 2004 Incentive  Plan,  options
to purchase  1,203,799 shares of Common Stock were outstanding and 17,229 shares
remain available for issuance.

         2006  INCENTIVE  PLAN. Our 2006 Incentive Plan was adopted by the board
of directors on March 8, 2006. We intend to submit the 2006  Incentive  Plan for
approval of our stockholders within 12 months of the effective date of the Plan.
An aggregate of 2,730,090 shares of Common Stock have been reserved for issuance
under the 2006  Incentive  Plan.  The purpose of the 2006  Incentive  Plan is to
provide  an  incentive  to retain in the employ of and as  directors,  officers,
consultants,  advisors  and  employees  of our  company,  persons  of  training,
experience  and  ability,  to  attract  new  directors,  officers,  consultants,
advisors and employees whose services are considered valuable,  to encourage the
sense of  proprietorship  and to stimulate  the active  interest of such persons
into our  development and financial  success.  Under the 2006 Incentive Plan, we
are  authorized  to issue  incentive  stock  options  intended to qualify  under
Section 422 of the Code,  non-qualified  stock options and restricted stock. The
2006 Incentive Plan is administered by the Board or the Compensation  Committee,
which  Compensation  Committee  presently consists of Leonard Mudry. As of April
11, 2005, no grants have been made under the 2006 Incentive Plan.



                                       48


EMPLOYMENT AGREEMENTS

         Each of  Messrs.  Pursley  and Fallon  and Dr.  Barton  are  parties to
employment  agreements.  Under such  agreements  each such employee is generally
obligated to commit substantially all of his time and attention to our affairs.

         William  H.  Pursley,  our  Chairman  of the Board and Chief  Executive
Officer, has an employment agreement ending March 31, 2007. The agreement may be
renewed for additional  one-year terms unless either party notifies the other at
least  sixty  days  prior to the end of the then  current  term of its desire to
terminate  the  agreement.  The  agreement  provides  that Mr.  Pursley  will be
compensated  at an annual base salary of $330,000  with annual  increases  and a
discretionary annual bonus in an amount (in cash, stock or other property) to be
determined by the Board.  The agreement may be terminated by us for "cause",  by
Mr. Pursley for "good reason" (as such terms are defined in the  agreement),  by
Mr.  Pursley for any reason,  upon thirty days notice,  and by us without cause,
upon sixty days notice.  If Mr. Pursley is terminated by us without cause, or by
Mr.  Pursley  for good  reason  he will be  entitled  to his base  salary  and a
continuation  of benefits  under our benefit plans for senior  executives  for a
twelve month period after the date of termination.

         Norman W.  Barton,  our  Executive  Vice  President  and Chief  Medical
Officer, has an employment agreement ending April 26, 2007. The agreement may be
renewed for additional  one-year terms unless either party notifies the other at
least  sixty  days  prior to the end of the then  current  term of its desire to
terminate  the  agreement.  The  agreement  provides  that  Dr.  Barton  will be
compensated  at an annual base salary of $265,000  with annual  increases and an
annual bonus in an amount (in cash, stock or other property) to be determined by
the discretion of the Board.  The agreement may be terminated by us for "cause",
by Dr. Barton for "good reason" (as such terms are defined in the agreement), by
Dr.  Barton for any reason,  upon thirty days notice,  and by us without  cause,
upon sixty days notice.  If Dr.  Barton is  terminated by us without cause or by
Dr.  Barton  for  good  reason,  he will be  entitled  to his  base  salary  and
continuation  of benefits  under our benefit plans for senior  executives  for a
twelve month period after the date of termination.

         Donald W. Fallon, our Senior Vice President, Finance and Administration
and Chief Financial  Officer and Secretary,  has an employment  agreement ending
March 31, 2007.  The  agreement  may be renewed for  additional  one-year  terms
unless  either party  notifies the other at least sixty days prior to the end of
the then current term of its desire to terminate  the  agreement.  The agreement
provides that Mr. Fallon will be compensated at an annual base salary  initially
of $175,000  with annual  increases  and an annual  bonus in an amount (in cash,
stock or other  property) to be determined by the discretion of the Board. As of
March 1, 2005, Mr.  Fallon's  annual base salary was increased to $240,000.  The
agreement may be  terminated by us for "cause",  by Mr. Fallon for "good reason"
(as such terms are defined in the agreement), by Mr. Fallon for any reason, upon
thirty days notice,  and by us without  cause,  upon sixty days  notice.  If Mr.
Fallon is terminated  by us without  cause or by Mr. Fallon for good reason,  he
will be  entitled  to his base salary and  continuation  of  benefits  under our
benefit plans for senior  executives for a twelve month period after the date of
termination.

COMPENSATION OF DIRECTORS

         On  February  11,  2005,  our Board  adopted a Deferred  Stock Plan for
Non-Employee  Directors  (the  "Directors  Plan")  as an  amendment  to our 2004
Incentive  Stock Plan. An aggregate of 200,000  shares of Common Stock have been
reserved  under the  Directors  Plan.  The purpose of the  Directors  Plan is to
provide an incentive for non-employee directors to promote the financial success
and progress of our company.  The Directors Plan is administered by the Board or
the Compensation Committee.  Under the Directors Plan we are authorized to issue
non-qualified  stock options to a director who is not, at the time of grant,  an
employee.  The Directors  Plan  provides for (i) the automatic  initial grant of
options to purchase 10,000 shares of Common Stock to each non-employee  director
who joins our Board at an exercise  price equal to the fair market  value at the
date of such election or appointment to the Board, and (ii) the grant of options
to  purchase  2,000  shares of Common  Stock on the date of each  Board  meeting
thereafter attended by such non-employee  director at an exercise price equal to
the fair market value on the date of such Board  meeting,  subject to vesting as
follows:   one-fourth  of  the  shares  issuable  pursuant  to  the  option  are
exercisable six months from the date of grant,  and an additional  one-fourth of
the shares are exercisable on each of the first,  second and third anniversaries
of the date of grant,  subject to such person  serving as a director at the time
of vesting.  The Directors Plan provides for a maximum  lifetime award of 30,000


                                       49


shares to any director.  The term of each option under the Directors Plan is ten
years.  In addition,  on February 11,  2005,  our Board  approved the payment of
$1,000 to each non-employee  director for each Board meeting attended, in person
or by telephone, plus reimbursement of reasonable expenses incurred in attending
such meeting.

ITEM 11.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
                  AND RELATED STOCKHOLDER MATTERS.

         The information  regarding beneficial ownership of our Common Stock has
been  presented in accordance  with the rules of the SEC.  Under these rules,  a
person or entity may be deemed to  beneficially  own any shares as to which such
person  or  entity,  directly  or  indirectly,  has or  shares  voting  power or
investment  power, or has the right to acquire voting or investment power within
60 days through the exercise of any stock option or other right.  The percentage
of beneficial  ownership as to any person as of a particular  date is calculated
by dividing (a) (i) the number of shares beneficially owned by such person, plus
(ii) the  number of  shares as to which  such  person  has the right to  acquire
voting or  investment  power  within 60 days,  by (b) the total number of shares
outstanding  as of such date,  plus any shares that such person has the right to
acquire from us within 60 days.  Including  those shares in the tables does not,
however,  constitute  an  admission  that the named  stockholder  is a direct or
indirect beneficial owner of those shares.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Based solely upon information available to us, the following table sets
forth certain information  regarding beneficial ownership of our Common Stock as
of April 11, 2006 by (i) each person or entity  known by us to own  beneficially
more than 5% of our  outstanding  Common  Stock,  (ii) each of our directors and
Named Executive  Officers,  and (iii) all directors and executive  officers as a
group. Except as otherwise  indicated,  each of the stockholders named below has
sole voting and investment power with respect to such shares of Common Stock:

            Name and Address of                  Number of Shares      Percentage Beneficially
            Beneficial Owner(1)                 Beneficially Owned            Owned(2)
------------------------------------------      ------------------     -----------------------

William H. Pursley                                1,245,897(3)                   7.7%

Norman W. Barton, M.D., Ph.D.                       452,992(4)                   2.8%

Donald W. Fallon                                    207,905(5)                   1.3%

Leonard A. Mudry                                     11,500(6)                    *

John W. Griffin, M.D.                                 3,000(7)                    *

Cornell Capital Partners LP(8)                    3,815,782(9)                   19.9%
101 Hudson Street
Suite 3700
Jersey City, New Jersey 07302

All directors  and  executive  officers as a      1,921,294                      11.8%
group (5 persons)


                                       50


------------------------
* Represents less than 1%.

(1)      Unless  otherwise  indicated,  the address of each  stockholder  listed
         above is c/o CepTor Corporation,  200 International Circle, Suite 5100,
         Hunt Valley, Maryland 21030.

(2)      Includes  shares  of  Common  Stock  issuable  upon the  conversion  of
         currently outstanding shares of Series A Preferred Stock.

(3)      Includes 500 shares held by Mr. Pursley's wife and children.

(4)      Includes 300 shares held by Dr. Barton's wife and children.

(5)      Includes 200 shares held by Mr. Fallon's wife and child.

(6)      Includes 6,500 shares subject to an option which are exercisable within
         60 days.

(7)      Represents shares subject to an option which are exercisable  within 60
         days.

(8)      Mark  Angelo,  the  managing  member of  Yorkville  Advisors,  LLC, the
         general  partner of Cornell  Capital,  has sole voting and  dispositive
         power over such shares.

(9)      Includes 1,000,000 shares issuable upon exercise of the Cornell Warrant
         and an estimate of 1,907,590  shares  issuable  upon  conversion of the
         Debentures,  based upon the Fixed Price at maturity; provided, however,
         the  terms of the  Debentures  and the  Cornell  Warrant  provide  that
         Cornell  Capital may not convert the  Debentures  into or exercise  the
         Cornell  Warrant for shares of Common Stock if,  giving  effect to such
         conversion  and/or  exercise,   Cornell  Capital,   together  with  its
         affiliates,  would  beneficially  own more than  4.9% of  Common  Stock
         outstanding following such conversion and/or exercise.

ITEM 12.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         During  April and May 2004,  as  contemplated  by a spin-off  agreement
entered  into  in  connection  with  the  spin-off  of  our  company  ("Spin-off
Agreement"),  we entered into certain interim financing  agreements (the "Bridge
Loans") in anticipation of the spin-off.  The terms of the Bridge Loans provided
us with  $1,100,000  pursuant to 8%  convertible  promissory  notes  maturing on
October 22, 2004. In addition, we agreed to issue up to 515,430 shares of Common
Stock to the Bridge Loan holders,  and others. Since we were unable to repay the
Bridge  Loans on their  maturity  date,  the Bridge Loan  holders had a right to
convert their promissory notes into shares of common stock of Xechem.  No Bridge
Loan holder  exercised its conversion  right and pursuant to an exempt  exchange
offer dated  October 22, 2004, as amended  November 15, 2004,  all of the Bridge
Loans were either repaid with the proceeds of the initial closing of the Private
Placement or converted into new 10% convertible  promissory notes  ("Replacement
Notes") with a December 8, 2005 maturity date, convertible into shares of Common
Stock at $1.25 per share in an amount  equal to the  outstanding  principal  and
interest.  An aggregate of 238,000 shares of Common Stock  originally  issued in
connection with the Bridge Loans was converted into a total of 487,597 shares of
Common  Stock  upon  the  effectiveness  of  the  Merger.  In  April  2005,  the


                                       51


Replacement  Notes were amended to extend the maturity date to July 3, 2006 from
December 8, 2005,  to increase the interest rate to 12%,  effective  December 9,
2005 and to change  the  conversion  price to $0.75  from  $1.25 per  share.  On
December  9,  2005,  we  further  amended  the  Replacement  Note to change  the
conversion price to $0.375 from $0.75 per share.

         On June 17, 2005, we entered into a securities  purchase agreement with
Xechem  pursuant to which we repurchased  2,886,563  shares of Common Stock from
Xechem, which was the former owner of approximately 29% of our Common Stock, for
a  purchase  price of  $2,309,250  and  terminated  the  Spinoff  Agreement.  As
additional  consideration,  William  Pursley,  our Chairman and Chief  Executive
Officer,  surrendered  options to purchase  43,000,000 shares of common stock of
Xechem. Xechem retained 500,000 shares of Common Stock, but agreed that it would
only sell such shares subject to the volume restrictions of Rule 144, regardless
of whether or not such volume  limitations  are  applicable  at the time of such
sale.

         We are a party to an  employment  agreement  with  William  Pursley,  a
director  and our Chief  Executive  Officer  and  Chairman  of the Board,  which
employment  agreement expires on March 31, 2007 (with automatic one-year renewal
terms) for an annual base salary of $330,000 and annual increases and bonuses at
the discretion of our Board.

         We are a party to an employment  agreement  with Norman  Barton,  M.D.,
Ph.D., our Executive Vice President and Chief Medical Officer,  which employment
agreement expires on April 26, 2007 (with automatic  one-year renewal terms) for
an annual  base  salary of  $265,000  and annual  increases  and  bonuses at the
discretion of the Board.

         We are a party to an  employment  agreement  with  Donald  Fallon,  our
Senior Vice President,  Finance and Administration,  Chief Financial Officer and
Secretary,  which  employment  agreement  expires March 31, 2007 (with automatic
one-year  renewal  terms)  for an annual  base  salary of  $175,000  and  annual
increases and bonuses at the  discretion of the Board.  As of March 1, 2005, Mr.
Fallon's annual base salary was increased to $240,000.

         In December  2004, Mr.  Pursley,  Mr. Fallon and Dr. Barton were issued
1,247,428,  207,905 and 454,792 shares of Common Stock, respectively,  under our
Founders' Plan.

         On February  11,  2005,  we granted a  non-qualified  option to Leonard
Mudry, a director,  to purchase an aggregate of 12,000 shares of Common Stock at
$6.25 per share,  the  closing  price per share of our  Common  Stock on the OTC
Bulletin Board on the date of grant. The options become  exercisable as to 3,000
shares on each of August 11,  2005,  February  11,  2006,  February 11, 2007 and
February 11, 2008.

         On February  11, 2005,  we awarded  5,000  restricted  shares of Common
Stock to  Leonard  Mudry,  which  restrictions  lapsed  as to all of the  shares
awarded on August 11, 2005.

         On July 20, 2005, we granted a non-qualified  option to purchase 10,000
shares of Common  Stock at $2.70 per share,  the closing  price per share of the
Common Stock on the OTC Bulletin Board on the date of grant, to John Griffin,  a
director, in accordance with the terms of the Directors Plan.

         On September 13, 2005, we granted an option to purchase 2,000 shares of
Common Stock at $1.02 per share, the closing price per share of the Common Stock
on the OTC Bulletin  Board on the date of grant,  to each of Dr. Griffin and Mr.
Mudry, our non-employee  directors,  for  participation in our Board meetings in
accordance with the terms of the Directors Plan.

         On September  16, 2005,  we issued  25,000 shares of Common Stock as an
expense reimbursement and on October 7, 2005, we issued 377,359 shares of Common
Stock as initial  commitment  shares and the Fusion Warrant to purchase  377,359
shares of Common  Stock at $0.01  per  share to Fusion  Capital  under the Stock
Purchase Agreement.

         On December 9, 2005, we issued a $250,000  convertible  promissory note
at a conversion price of $1.00 per share to Harbor Trust which bears interest at
6% per year and matures on December 9, 2006.

                                       52


         On  December  9, 2005,  we issued (i) a  $1,000,000  Debenture,  (ii) a
warrant to  purchase  1,000,000  shares of Common  Stock at $1.023 per share and
(ii) 268,817 shares of Common Stock, to Cornell Capital.

         On December  28,  2005,  we issued a  $1,000,000  Debenture  to Cornell
Capital.

ITEM 13.          EXHIBITS

Exhibit
Number            Description
-------           -----------

2.1               Certificate of Ownership and Merger of CepTor Corporation into
                  CepTor Research and Development Company  (incorporated  herein
                  by reference to Exhibit 2.1 to our Current Report on Form 8-K,
                  filed on January 31, 2005 ("January 2005 8-K"))

3.1               Amended  and  Restated  Certificate  of  Incorporation,  dated
                  January 27, 2005 (incorporated  herein by reference to Exhibit
                  3.1 to the January 2005 8-K)

3.2               Certificate of Correction to Amended and Restated  Certificate
                  of Incorporation  (incorporated herein by reference to Exhibit
                  3.1 to our  Current  Report on Form 8-K,  dated  February  10,
                  2005)

3.3               Amended and Restated By-laws (incorporated herein by reference
                  to Exhibit 3.2 to the January 2005 8-K)

4.1               Form of  Common  Stock  Certificate  (incorporated  herein  by
                  reference  to Exhibit 4.1 to our Annual  Report on Form 10-KSB
                  for the year ended December 31, 2004 ("2004 10-KSB")

4.2               CepTor Agreement,  dated March 31, 2004 ("CepTor  Agreement"),
                  by  and  among  William   Pursley,   Xechem  and  the  Company
                  (incorporated  herein  by  reference  to  Exhibit  4.1  to the
                  Company's  Current  Report on Form 8-K, dated December 9, 2004
                  ("2004 Form 8-K"))

4.3               First Amendment to CepTor Agreement  effective April 23, 2004,
                  by  and  among  William   Pursley,   the  Company  and  Xechem
                  (incorporated  herein by  reference to Exhibit 4.2 to the 2004
                  8-K)

4.4               Second Amendment to CepTor Agreement,  dated December 9, 2004,
                  by  and  among  William   Pursley,   the  Company  and  Xechem
                  (incorporated by reference to Exhibit 4.3 to the 2004 8-K)

4.5               Form of Unit Warrant (incorporated by reference to Exhibit 4.4
                  to the Company's  Registration Statement on Form SB-2 as filed
                  with the SEC on February 11, 2005 ("Form SB-2"))

4.6               Form of  Amended  and  Restated  Convertible  Promissory  Note
                  (incorporated  herein by  reference to Exhibit 4.7 to the 2004
                  10-KSB)

4.7               Form  of  Subscription   Agreement   (incorporated  herein  by
                  reference to Exhibit 4.6 to Form SB-2)

4.8               Agreement  between the Company and Brown Advisory  Securities,
                  LLC, dated May 20, 2005  (incorporated  herein by reference to
                  Exhibit 4.1 to the  Company's  Registration  Statement on Form
                  SB-2 dated October 17, 2005 ("October 2005 SB-2"))

4.9               Common  Stock  Purchase  Agreement,  dated  October  7,  2005,
                  between the Company and Fusion Capital (incorporated herein by
                  reference to Exhibit  10.1 to our Current  Report on Form 8-K,
                  filed October 11, 2005 ("October 2005 8-K"))

4.10              Registration Rights Agreement,  dated October 7, 2005, between
                  the  Company  and  Fusion  Capital   (incorporated  herein  by
                  reference to Exhibit 4.2 to the October 2005 8-K)

4.11              Common Stock  Warrant with Fusion  Capital,  dated  October 7,
                  2005  (incorporated  by reference herein to Exhibit 4.1 to the
                  October 2005 8-K)

4.12              Secured Convertible Debenture,  dated December 9, 2005, issued
                  by the  Company to  Cornell  Capital  (incorporated  herein by
                  reference  to Exhibit 4.1 to our  Current  Report on Form 8-K,
                  filed December 15, 2005 ("December 2005 8-K"))

4.13              Warrant  issued to Cornell  Capital,  dated  December  9, 2005
                  (incorporated  herein  by  reference  to  Exhibit  4.2  to the
                  December 2005 8-K)

                                       53


4.14              Form of Redemption  Warrant to Cornell  Capital  (incorporated
                  herein by reference to Exhibit 4.3 to the December 2005 8-K)

4.15              $250,000 Convertible  Promissory Note, dated December 9, 2005,
                  to Harbor Trust  (incorporated  herein by reference to Exhibit
                  4.4 to the December 2005 8-K)

4.16              $452,991.10  Amended  Promissory Note, dated December 9, 2005,
                  to Harbor Trust  (incorporated  herein by reference to Exhibit
                  4.5 to the December 2005 8-K)

4.17              Secured Convertible Debenture, dated December 28, 2005, issued
                  by the  Company to  Cornell  Capital  (incorporated  herein by
                  reference  to  Exhibit  4.10  to  the  Company's  Registration
                  Statement on Form SB-2,  dated  December  29, 2005  ("December
                  2005 SB-2"))

4.18*             Non-Qualified  Option Certificate and Addendum thereto,  dated
                  March 3, 2006, to Little Gem Life Sciences Fund, LLC

4.19*             Non-Qualified  Option Certificate and Addendum thereto,  dated
                  March 3, 2006, to Peter Chung

10.1              Employment  Agreement,  dated March 31, 2004,  with William H.
                  Pursley  (incorporated  herein by reference to Exhibit 10.1 to
                  Form SB-2)

10.2              Employment  Agreement,  dated April 26,  2004,  with Norman A.
                  Barton,  M.D.,  Ph.D.  (incorporated  herein by  reference  to
                  Exhibit 10.2 to Form SB-2)

10.3              Employment  Agreement,  dated March 31,  2004,  with Donald W.
                  Fallon  (incorporated  herein by  reference to Exhibit 10.3 to
                  Form SB-2)

10.4              Founders'  Plan  (incorporated  herein by reference to Exhibit
                  10.5 to the SB-2)

10.5              2004 Incentive Stock Plan (incorporated herein by reference to
                  Exhibit 10.6 to Form SB-2)

10.6              Deferred Stock Plan for Non-Employee  Directors under the 2004
                  Incentive  Stock Plan  (incorporated  herein by  reference  to
                  Exhibit 10.7 to the 2004 10-KSB)

10.7*             2006 Incentive Stock Plan

10.8              Sublease Agreement, dated March 4, 2004, by and between CepTor
                  Corporation   and   Millennium   Inorganic   Chemicals,   Inc.
                  (incorporated  herein by  reference  to  Exhibit  10.7 to Form
                  SB-2)

10.9              Exclusive  License  Agreement,  dated September 15, 2004, with
                  JCR  Pharmaceuticals  Company,  Ltd.  (incorporated  herein by
                  reference to Exhibit 10.8 to Form SB-2)

10.10             Indemnification Agreement, dated October 6, 2005, with William
                  H. Pursley  (incorporated  herein by reference to Exhibit 10.9
                  to the October 2005 Form SB-2)

10.11             Indemnification  Agreement, dated October 6, 2005, with Norman
                  W. Barton, M.D.  (incorporated  herein by reference to Exhibit
                  10.10 to the October 2005 SB-2)

10.12             Indemnification  Agreement, dated October 6, 2005, with Donald
                  W. Fallon  (incorporated  herein by reference to Exhibit 10.11
                  to the October 2005 SB-2)

10.13             Indemnification Agreement, dated October 6, 2005, with Leonard
                  A. Mudry (incorporated herein by reference to Exhibit 10.12 to
                  the October 2005 SB-2)

10.14             Securities Purchase Agreement, dated December 9, 2005, between
                  the  Company  and  Cornell  Capital  (incorporated  herein  by
                  reference to Exhibit 10.1 to the December 2005 8-K)

10.15             Side Letter,  dated December 9, 2005,  between the Company and
                  Cornell Capital  (incorporated  herein by reference to Exhibit
                  10.2 to the December 2005 8-K)

10.16             Investor  Registration  Rights  Agreement,  dated  December 9,
                  2005,  between the Company and Cornell  Capital  (incorporated
                  herein by reference to Exhibit 10.3 to the December 2005 8-K)


                                       54



10.17             Security  Agreement,  dated  December  9,  2005,  between  the
                  Company and Cornell Capital  (incorporated herein by reference
                  to Exhibit 10.4 to the December 2005 8-K)

10.18             Rights Agreement, dated March 7, 2006, between the Company and
                  American Stock Transfer & Trust Company  (incorporated  herein
                  by  reference  to  Exhibit  1 to  the  Company's  Registration
                  Statement on Form 8-A, dated March 8, 2006)

14                Code of Ethics (incorporated herein by reference to Exhibit 14
                  to the 2004 10-KSB)

23                Independent Registered Public Accounting Firm's Consent

24*               Power of Attorney (included on signature page)

31.1*             Section 302 Certification of Principal Executive Officer.

31.2*             Section 302 Certification of Principal Financial Officer.

32.1*             Section 906 Certification of Principal Executive Officer.

32.2*             Section 906 Certification of Principal Financial Officer.

-----------------
*filed herewith.

ITEM 14.          PRINCIPAL ACCOUNTANT FEES AND SERVICES.

         Our  principal  accountant  for  the  audit  of  our  annual  financial
statements  for our fiscal years ended  December 31, 2004 and 2005, was Marcum &
Kliegman LLP. The following table shows the fees paid or accrued by us to Marcum
& Kliegman LLP during the periods indicated.

Type of Service                    Fiscal 2004              Fiscal 2005
---------------                    -----------              -----------
Audit Fees (1)                     $    40,000               $135,509
Audit-Related Fees (2)                  28,500                 64,941
Tax Fees (3)                                 -                      -
ALL OTHER FEES (4)                           -                      -
---------------                    -----------              -----------
   Total                           $    68,500               $200,450

(1)      Comprised of the audit of our annual  financial  statements and reviews
         of our quarterly financial statements.

(2)      Comprised of services  rendered in connection  with our capital raising
         efforts,  registration statement and consultations  regarding financial
         accounting and reporting.

(3)      Comprised of services for tax compliance,  tax return preparation,  tax
         advice and tax planning.

(4)      Fees related to other filings with the SEC, including consents.

         In accordance with the  Sarbanes-Oxley Act of 2002, the Audit Committee
established policies and procedures under which all audit and non-audit services
performed by our principal  accountants must be approved in advance by the Audit
Committee.  As  provided  in the  Sarbanes-Oxley  Act of  2002,  all  audit  and
non-audit  services to be provided after May 6, 2003 must be pre-approved by the
Audit Committee in accordance with these policies and procedures.  Based in part
on  consideration  of the non-audit  services  provided by Marcum & Kliegman LLP
during our 2005 fiscal year, the Audit Committee  determined that such non-audit
services were compatible with  maintaining the independence of Marcum & Kliegman
LLP.




                                       55


                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                    CEPTOR CORPORATION

                                    By: /s/ William H. Pursley
                                       ------------------------------------
                                       Name: William H. Pursley
                                       Title: Chairman and Chief Executive Officer
                                       Date: April 17, 2006

                                POWER OF ATTORNEY

         Know  all men by these  presents,  that  each  person  whose  signature
appears  below hereby  makes,  constitutes  and appoints  William H. Pursley and
Donald W. Fallon his true and lawful attorney-in-fact and agent, with full power
of substitution and  resubstitution for him and in his name, place and stead, in
any and all capacities,  to sign any and all amendments to this Annual Report on
Form 10-KSB and to file the same, with exhibits thereto,  and other documents in
connection therewith, with the Securities and Exchange Commission, granting unto
said  attorney-in-fact and agent full power and authority to do and perform each
and every act and thing  requisite  and  necessary  to be done,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said  attorney-in-fact and agent or either of them, or their
or his substitute or substitutes,  may lawfully do or cause to be done by virtue
hereof.

         In accordance  with the Exchange Act, this Report has been signed below
by the following  persons on behalf of the  registrant and in the capacities and
on the dates indicated.


Signature                        Title                                    Date
---------                        -----                                    ----

                                 Chairman, Chief Executive Officer
/s/ William H. Pursley           and Director (Principal Executive
--------------------------       Officer)                             April 17, 2006
William H. Pursley

                                 Chief Financial Officer, Senior
                                 Vice President, Finance and
                                 Administration and Secretary
/s/ Donald W. Fallon             (Principal Accounting and
--------------------------       Financial Officer)                   April 17, 2006
Donald W. Fallon

/s/ Leonard A. Mudry
--------------------------       Director                             April 17, 2006
Leonard A. Mudry


                                       56


                                  EXHIBIT INDEX

Exhibit
Number            Description
-------           -----------

2.1               Certificate of Ownership and Merger of CepTor Corporation into
                  CepTor Research and Development Company  (incorporated  herein
                  by reference to Exhibit 2.1 to our Current Report on Form 8-K,
                  filed on January 31, 2005 ("January 2005 8-K"))

3.1               Amended  and  Restated  Certificate  of  Incorporation,  dated
                  January 27, 2005 (incorporated  herein by reference to Exhibit
                  3.1 to the January 2005 8-K)

3.2               Certificate of Correction to Amended and Restated  Certificate
                  of Incorporation  (incorporated herein by reference to Exhibit
                  3.1 to our  Current  Report on Form 8-K,  dated  February  10,
                  2005)

3.3               Amended and Restated By-laws (incorporated herein by reference
                  to Exhibit 3.2 to the January 2005 8-K)

4.1               Form of  Common  Stock  Certificate  (incorporated  herein  by
                  reference  to Exhibit 4.1 to our Annual  Report on Form 10-KSB
                  for the year ended December 31, 2004 ("2004 10-KSB")

4.2               CepTor Agreement,  dated March 31, 2004 ("CepTor  Agreement"),
                  by  and  among  William   Pursley,   Xechem  and  the  Company
                  (incorporated  herein  by  reference  to  Exhibit  4.1  to the
                  Company's  Current  Report on Form 8-K, dated December 9, 2004
                  ("2004 Form 8-K"))

4.3               First Amendment to CepTor Agreement  effective April 23, 2004,
                  by  and  among  William   Pursley,   the  Company  and  Xechem
                  (incorporated  herein by  reference to Exhibit 4.2 to the 2004
                  8-K)

4.4               Second Amendment to CepTor Agreement,  dated December 9, 2004,
                  by  and  among  William   Pursley,   the  Company  and  Xechem
                  (incorporated by reference to Exhibit 4.3 to the 2004 8-K)

4.5               Form of Unit Warrant (incorporated by reference to Exhibit 4.4
                  to the Company's  Registration Statement on Form SB-2 as filed
                  with the SEC on February 11, 2005 ("Form SB-2"))

4.6               Form of  Amended  and  Restated  Convertible  Promissory  Note
                  (incorporated  herein by  reference to Exhibit 4.7 to the 2004
                  10-KSB)

4.7               Form  of  Subscription   Agreement   (incorporated  herein  by
                  reference to Exhibit 4.6 to Form SB-2)

4.8               Agreement  between the Company and Brown Advisory  Securities,
                  LLC, dated May 20, 2005  (incorporated  herein by reference to
                  Exhibit 4.1 to the  Company's  Registration  Statement on Form
                  SB-2 dated October 17, 2005 ("October 2005 SB-2"))

4.9               Common  Stock  Purchase  Agreement,  dated  October  7,  2005,
                  between the Company and Fusion Capital (incorporated herein by
                  reference to Exhibit  10.1 to our Current  Report on Form 8-K,
                  filed October 11, 2005 ("October 2005 8-K"))

4.10              Registration Rights Agreement,  dated October 7, 2005, between
                  the  Company  and  Fusion  Capital   (incorporated  herein  by
                  reference to Exhibit 4.2 to the October 2005 8-K)

4.11              Common Stock  Warrant with Fusion  Capital,  dated  October 7,
                  2005  (incorporated  by reference herein to Exhibit 4.1 to the
                  October 2005 8-K)

4.12              Secured Convertible Debenture,  dated December 9, 2005, issued
                  by the  Company to  Cornell  Capital  (incorporated  herein by
                  reference  to Exhibit 4.1 to our  Current  Report on Form 8-K,
                  filed December 15, 2005 ("December 2005 8-K"))

4.13              Warrant  issued to Cornell  Capital,  dated  December  9, 2005
                  (incorporated  herein  by  reference  to  Exhibit  4.2  to the
                  December 2005 8-K)

4.14              Form of Redemption  Warrant to Cornell  Capital  (incorporated
                  herein by reference to Exhibit 4.3 to the December 2005 8-K)

4.15              $250,000 Convertible  Promissory Note, dated December 9, 2005,
                  to Harbor Trust  (incorporated  herein by reference to Exhibit
                  4.4 to the December 2005 8-K)




4.16              $452,991.10  Amended  Promissory Note, dated December 9, 2005,
                  to Harbor Trust  (incorporated  herein by reference to Exhibit
                  4.5 to the December 2005 8-K)

4.17              Secured Convertible Debenture, dated December 28, 2005, issued
                  by the  Company to  Cornell  Capital  (incorporated  herein by
                  reference  to  Exhibit  4.10  to  the  Company's  Registration
                  Statement on Form SB-2,  dated  December  29, 2005  ("December
                  2005 SB-2"))

4.18*             Non-Qualified  Option Certificate and Addendum thereto,  dated
                  March 3, 2006, to Little Gem Life Sciences Fund, LLC

4.19*             Non-Qualified  Option Certificate and Addendum thereto,  dated
                  March 3, 2006, to Peter Chung

10.1              Employment  Agreement,  dated March 31, 2004,  with William H.
                  Pursley  (incorporated  herein by reference to Exhibit 10.1 to
                  Form SB-2)

10.2              Employment  Agreement,  dated April 26,  2004,  with Norman A.
                  Barton,  M.D.,  Ph.D.  (incorporated  herein by  reference  to
                  Exhibit 10.2 to Form SB-2)

10.3              Employment  Agreement,  dated March 31,  2004,  with Donald W.
                  Fallon  (incorporated  herein by  reference to Exhibit 10.3 to
                  Form SB-2)

10.4              Founders'  Plan  (incorporated  herein by reference to Exhibit
                  10.5 to the SB-2)

10.5              2004 Incentive Stock Plan (incorporated herein by reference to
                  Exhibit 10.6 to Form SB-2)

10.6              Deferred Stock Plan for Non-Employee  Directors under the 2004
                  Incentive  Stock Plan  (incorporated  herein by  reference  to
                  Exhibit 10.7 to the 2004 10-KSB)

10.7*             2006 Incentive Stock Plan

10.8              Sublease Agreement, dated March 4, 2004, by and between CepTor
                  Corporation   and   Millennium   Inorganic   Chemicals,   Inc.
                  (incorporated  herein by  reference  to  Exhibit  10.7 to Form
                  SB-2)

10.9              Exclusive  License  Agreement,  dated September 15, 2004, with
                  JCR  Pharmaceuticals  Company,  Ltd.  (incorporated  herein by
                  reference to Exhibit 10.8 to Form SB-2)

10.10             Indemnification Agreement, dated October 6, 2005, with William
                  H. Pursley  (incorporated  herein by reference to Exhibit 10.9
                  to the October 2005 Form SB-2)

10.11             Indemnification  Agreement, dated October 6, 2005, with Norman
                  W. Barton, M.D.  (incorporated  herein by reference to Exhibit
                  10.10 to the October 2005 SB-2)

10.12             Indemnification  Agreement, dated October 6, 2005, with Donald
                  W. Fallon  (incorporated  herein by reference to Exhibit 10.11
                  to the October 2005 SB-2)

10.13             Indemnification Agreement, dated October 6, 2005, with Leonard
                  A. Mudry (incorporated herein by reference to Exhibit 10.12 to
                  the October 2005 SB-2)

10.14             Securities Purchase Agreement, dated December 9, 2005, between
                  the  Company  and  Cornell  Capital  (incorporated  herein  by
                  reference to Exhibit 10.1 to the December 2005 8-K)

10.15             Side Letter,  dated December 9, 2005,  between the Company and
                  Cornell Capital  (incorporated  herein by reference to Exhibit
                  10.2 to the December 2005 8-K)

10.16             Investor  Registration  Rights  Agreement,  dated  December 9,
                  2005,  between the Company and Cornell  Capital  (incorporated
                  herein by reference to Exhibit 10.3 to the December 2005 8-K)

10.17             Security  Agreement,  dated  December  9,  2005,  between  the
                  Company and Cornell Capital  (incorporated herein by reference
                  to Exhibit 10.4 to the December 2005 8-K)

10.18             Rights Agreement, dated March 7, 2006, between the Company and
                  American Stock Transfer & Trust Company  (incorporated  herein
                  by  reference  to  Exhibit  1 to  the  Company's  Registration
                  Statement on Form 8-A, dated March 8, 2006)




14                Code of Ethics (incorporated herein by reference to Exhibit 14
                  to the 2004 10-KSB)

23                Independent Registered Public Accounting Firm's Consent

24*               Power of Attorney (included on signature page)

31.1*             Section 302 Certification of Principal Executive Officer.

31.2*             Section 302 Certification of Principal Financial Officer.

32.1*             Section 906 Certification of Principal Executive Officer.

32.2*             Section 906 Certification of Principal Financial Officer.

-----------------
*filed herewith.