As filed with the Securities and Exchange Commission on August 17, 2005
                         Registration Number __________

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   XSUNX, INC.
                 (Name of Small Business Issuer in its Charter)

           Colorado                          3081                 84-1384159
(State or other jurisdiction of (Primary Standard Industrial   (I.R.S. Employer)
incorporation or organization)   Classification Code Number)  Identification No.

                                  65 Enterprise
                                   Aliso Viejo
                                California 93117
                                 (949) 330-8060
          (Address and telephone number of principal executive offices)

                                  Tom Djokovich
                             Chief Executive Officer
                                   XsunX, Inc.
                                  65 Enterprise
                                   Aliso Viejo
                                California 93117
                                 (949) 330-8060
            (Name, address and telephone number of agent for service)

                                   Copies to:
                             Gregory Sichenzia, Esq.
                            Louis A. Brilleman, Esq.
                       Sichenzia Ross Friedman Ference LLP
                     1065 Avenue of the Americas, 21st Floor
                            New York, New York 10018
                               Tel: (212) 930-9700
                               Fax: (212) 930-9725

Approximate date of commencement of proposed sale to the public: From time to
time after the effective date of this Registration Statement.

If any of the securities being registered on this form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. |X|

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_|

If this form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, please check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_| ______

If this form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. |_| ________

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|



                         CALCULATION OF REGISTRATION FEE



---------------------------------------------------------------------------------------------------------------
                                                       Proposed Maximum     Proposed Maximum       Amount of 
Title of Each Class of                  Amount to be    Offering Price          Aggregate         Registration
Securities to be Registered              Registered      Per Share(1)        Offering Price           Fee
---------------------------------------------------------------------------------------------------------------
                                                                                               
Common Stock, no par value                2,609,263     $         0.15         $391,389.45      $        46.07
---------------------------------------------------------------------------------------------------------------
Common Stock, no par value(2)             6,375,000     $         0.15         $   956,250      $       112.55
---------------------------------------------------------------------------------------------------------------
Common Stock, no par value(3)            10,000,000     $         0.15         $ 1,500,000      $       176.55
---------------------------------------------------------------------------------------------------------------
Common Stock, no par value(4)            70,000,000     $         0.15         $10,500,000      $     1,235.85
---------------------------------------------------------------------------------------------------------------
Total                                    88,984,263     $13,347,639.45                          $     1,571.02
---------------------------------------------------------------------------------------------------------------


----------
(1)   Estimated solely for purposes of calculating the registration fee pursuant
      to Rule 457(c) under the Securities Act of 1933, as amended. The average
      of the high and low price per share of the Registrant's Common Stock on
      the Over the Counter Bulletin Board as of August 15, 2005 was $0.15 per
      share.
(2)   Represents shares issuable upon exercise of warrants.
(3)   Represents shares issuable upon conversion of secured convertible
      debentures.
(4)   Represents shares issuable upon sales under the Standby Equity
      Distribution Agreement.

The registrant hereby amends this registration statement on such date or date(s)
as may be necessary to delay its effective date until the registrant shall file
a further amendment which specifically states that this registration statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933, as amended, or until the registration statement shall
become effective on such date as the commission acting pursuant to said Section
8(a) may determine.



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

PROSPECTUS

                  Subject to Completion, Dated August 17, 2005

                                   XSUNX, INC.

                        88,984,263 Shares of Common Stock

      This prospectus relates to the resale by the selling stockholders of up to
88,984,263 shares of our common stock. The selling stockholders may sell common
stock from time to time in the principal market on which the stock is traded at
the prevailing market price or in negotiated transactions.

      The total number of shares sold herewith includes the following shares
owned by or to be issued to Cornell Capital Partners LP: (i) up to 10,000,000
shares issuable upon conversion of convertible debentures, (ii) 6,375,000 shares
issuable upon the exercise of warrants, (iii) up to 70,000,000 shares of common
stock issuable under the Standby Equity Distribution Agreement with Cornell
Capital Partners LP. and (iv) 2,609,263 shares issued to Cornell as a commitment
fee in connection with the signing of the Standby Equity Distribution Agreement,
In addition, we are including 65,232 shares issued to Newbridge Securities, Inc.
as a placement agent fee under the Standby Equity Distribution Agreement. We are
not selling any shares of common stock in this offering and therefore will not
receive any proceeds from this offering. We will, however, receive proceeds from
the sale of the 70,000,000 shares of common stock, and the exercise of warrants
to purchase 6,375,000 shares of common stock, under the Standby Equity
Distribution Agreement with . All costs associated with this registration will
be borne by us.

      Our common stock currently trades on the Over the Counter Bulletin Board
("OTC Bulletin Board") under the symbol "XSNX.OB."

      On August 15, 2005, the last reported sale price for our common stock on
the OTC Bulletin Board was $.15 per share.

      The securities offered in this prospectus involve a high degree of risk.
See "Risk Factors" beginning on page 3 of this prospectus to read about factors
you should consider before buying shares of our common stock.

      Cornell Capital Partners LP is an "underwriter" within the meaning of the
Securities Act of 1933 in connection with the sale of our common stock under the
Standby Equity Distribution Agreement. Under the terms of that agreement, that
entity, from time to time at our discretion, will purchase our shares at 96% of
the market price of our common stock at the time of purchase.

      With the exception of Cornell Capital Partners LP, which is an
"underwriter" within the meaning of the Securities Act of 1933, no other
underwriter or person has been engaged to facilitate the sale of shares of
common stock in this offering.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

      The information in this Prospectus is not complete and may be changed.
This Prospectus is included in the Registration Statement that was filed by
XsunX, Inc. with the Securities and Exchange Commission. The selling
stockholders may not sell these securities until the registration statement
becomes effective. This Prospectus is not an offer to sell these securities and
is not soliciting an offer to buy these securities in any state where the offer
or sale is not permitted.

                  The date of this Prospectus is ________, 2005



                                TABLE OF CONTENTS

                                                                            Page

Prospectus Summary.........................................................    1
Risk Factors...............................................................    3
Forward Looking Statements.................................................    7
Use of Proceeds............................................................    7
Management's Discussion and Analysis or Plan of Operation..................    8
Business...................................................................   11
Description of Property....................................................   16
Legal Proceedings..........................................................   16
Directors and Executive Officers...........................................   17
Executive Compensation.....................................................   20

Market for Common Equity and Related
Stockholder Matters........................................................   21
Security Ownership of Certain Beneficial Owners
and Management.............................................................   22
Selling Shareholders.......................................................   23
Certain Relationships and Related Transactions.............................   23
Description of Securities..................................................   25
Plan of Distribution.......................................................   26
Legal Matters..............................................................   27
Experts....................................................................   28
Where You Can Find More Information........................................   28
Disclosure of Commission Position on Indemnification
for Securities Act Liabilities.............................................   28
Index to Financial Statements..............................................  F-1

You may only rely on the information contained in this prospectus or that we
have referred you to. We have not authorized anyone to provide you with
different information. This prospectus does not constitute an offer to sell or a
solicitation of an offer to buy any securities other than the common stock
offered by this prospectus. This prospectus does not constitute an offer to sell
or a solicitation of an offer to buy any common stock in any circumstances in
which such offer or solicitation is unlawful. Neither the delivery of this
prospectus nor any sale made in connection with this prospectus shall, under any
circumstances, create any implication that there has been no change in our
affairs since the date of this prospectus or that the information contained by
reference to this prospectus is correct as of any time after its date.



                               PROSPECTUS SUMMARY

This summary highlights information contained elsewhere in this prospectus. You
should read the entire prospectus carefully, including, the section entitled
"Risk Factors" before deciding to invest in our common stock. XsunX, Inc. is
referred to throughout this prospectus as "XsunX," "we" or "us."

General

We are a development stage company engaged in developing Power Glass(TM). This
product, when applied to transparent surfaces such as glass, allows windows to
produce electricity from the power of the sun. Power Glass(TM) is based on the
science of capturing and converting solar energy into electricity, also known as
Photovoltaic or "PV." Using proprietary solar cell design and manufacturing
processes, we are specifically focused on the development of very thin
semi-transparent coatings on thin flexible films that create large area
monolithic solar cell structures without obstructing a person's view. This
semi-transparency makes Power Glass(TM) glazing desirable for placing over
glass, plastics, and other see-through materials.

We intend to commercialize Power Glass(TM) technology as a solution for
integrating renewable power generating properties onto modern architectural
glass and building facades. We anticipate that the majority of our future
revenues will be derived from the licensing of our technology.

We have limited assets, have not generated any revenue and at June 30, 2005, had
an accumulated deficit from inception of $4,980,694. For the years ended
September 30, 2004 and 2003, we incurred net losses of $1,509,068 and $145,868,
respectively. As a result, our auditors, in their report on our financial
statement for the fiscal year ended September 30, 2004, have expressed
substantial doubt about our ability to continue as a going concern.

On July 14, 2005, we entered into a Standby Equity Distribution Agreement with
Cornell Capital Partners LP, a private equity fund, providing for the sale and
issuance to Cornell of up to $10,000,000 of our common stock over a period of up
to 24 months after the effective date of the registration statement of which
this prospectus forms a part. Under the agreement, we may sell to Cornell up to
$250,000 in shares of our common stock once every five trading days at a price
of 96% of the lowest closing bid price of our common stock for the five
consecutive trading days following our notice to Cornell of our intention to
sell shares under the agreement. As a result of this variable price feature, our
shareholders may be subject to significant dilution and the prospect that
Cornell, which may own 40% or more of our common stock upon completion of the
purchases, may attempt to control us. The agreement also contains a provision
that limits Cornell's stockownership to 9.9%. Therefore, there can be no
assurance that it will invest the entire $10,000,000. If we do not receive these
funds, we will likely be required to curtail our research and development plans.

Our principal executive office is located at 65 Enterprise, Aliso Viejo,
California 92656 and our telephone number at that location is (949) 330-8060.



                                  This Offering

Shares offered by Selling
Stockholders..................  Up to 88,984,263 shares, including 10,000,000
                                shares issuable upon conversion of a secured
                                debenture; up to 70,000,000 shares issuable
                                under the Standby Equity Distribution Agreement;
                                and 6,375,000 issuable upon exercise of
                                warrants*

Common Stock to be outstanding 
after the offering............  210,180,502

Use of Proceeds...............  We will not receive any proceeds from the sale
                                of the common stock hereunder. We will receive
                                proceeds from the sale of our common stock
                                pursuant to the Standby Equity Distribution
                                Agreement. See "Use of Proceeds" for a complete
                                description.

Risk Factors..................  The purchase of our common stock involves a high
                                degree of risk. You should carefully review and
                                consider "Risk Factors" beginning on page 3 OTC
                                Bulletin Board Trading

Symbol........................  XSNX.OB

----------

*     Based on the current issued and outstanding number of shares of
      123,854,733 (without giving effect to 26,798,418 shares that were issued
      and deposited into escrow as security for our obligations under debentures
      issued to Cornell Capital Partners LLP) as of August 12, 2005, and
      assuming issuance of all shares registered herewith, the number of shares
      offered herewith represents approximately 42% of the total issued and
      outstanding shares of common stock.


                                       2


                                  RISK FACTORS

An investment in our shares involves a high degree of risk. Before making an
investment decision, you should carefully consider all of the risks described in
this prospectus. If any of the risks discussed in this prospectus actually
occur, our business, financial condition and results of operations could be
materially and adversely affected. If this were to happen, the price of our
shares could decline significantly and you may lose all or a part of your
investment. The risk factors described below are not the only ones that may
affect us. Our forward-looking statements in this prospectus are subject to the
following risks and uncertainties. Our actual results could differ materially
from those anticipated by our forward-looking statements as a result of the risk
factors below. See "Forward-Looking Statements."

Risks Related to Our Business

We have not generated any revenues and may never achieve profitability

We are a development stage company and, to date, have not generated any
revenues. From inception through June 30, 2005, we had an accumulated deficit of
$4,980,694. For the years ended September 30, 2004 and 2003, we incurred net
losses of $1,509,068 and $145,868, respectively. We cannot assure you that we
can achieve or sustain profitability in the future. Our operations are subject
to the risks and competition inherent in the establishment of a business
enterprise. There can be no assurance that future operations will be profitable.
Revenues and profits, if any, will depend upon various factors, including
whether our product development can be completed, and if it will achieve market
acceptance. We may not achieve our business objectives and the failure to
achieve such goals would have an adverse impact on us. These matters raise
substantial doubt about our ability to continue as a going concern.

Our auditors have included a going concern qualification in their opinion which
may make it more difficult for us to raise capital

Our auditors have qualified their opinion on our financial statements because of
concerns about our ability to continue as a going concern. These concerns arise
from the fact that we have not generated sufficient cash flows to meet our
obligations and sustain our operations. If we are unable to continue as a going
concern, you could lose your entire investment in us.

We may need to raise additional capital which may not be available on acceptable
terms or at all

We have entered into a Standby Equity Distribution Agreement that provides for
the investment by Cornell Capital Partners LP of up to $10,000,000 in our common
stock over a period of 24 months after the effectiveness of the registration of
which this prospectus is a part. In the future, we may be required to raise
additional funds, particularly if we exhaust the funds advanced under that
agreement and are unable to generate positive cash flow as a result of our
operations. There can be no assurance that financing will be available in
amounts or on terms acceptable to us, if at all. The inability to obtain
additional capital may reduce our ability to continue to conduct business
operations. If we are unable to obtain additional financing, we will likely be
required to curtail our research and development plans. Any additional equity
financing may involve substantial dilution to our then existing shareholders.

We may not be able to successfully develop and commercialize our Power Glass(TM)
Technology which would result in continued losses and may require us to curtail
or cease operations

While we have made progress in the development of our products, it has not
generated any revenues and we are unable to project when we will achieve
profitability, if at all. As is the case with any new technology, we expect the
development process to continue. We cannot assure that our engineering resources
will be able to modify the product fast enough to meet market requirements. We
can also not assure that our product will gain market acceptance and that we
will be able to successfully commercialize the Power Glass(TM) technology. The
failure to successfully develop and commercialize our Power Glass(TM) Technology
would result in continued losses and may require us to curtail or cease
operations

Our revenues are dependent upon acceptance of our products by licensees; the
failure of which would of which would cause to curtail or cease operations

We believe that virtually all of our revenues will come from the licensing of
our proprietary Power Glass(TM) solar electric glazing technology to major
manufacturers. We intend to offer non-exclusive licensing rights. As a result,
we will continue to incur substantial operating losses until such time as we are
able to generate revenues from licensing and service fees for our products
through our distribution partners. There can be no assurance that businesses and
customers will adopt our technology and products, or that businesses and
prospective customers will agree to pay the licensing and service fees for our
products. In the event that we are not able to significantly increase the number
of customers that license our products, or if we are unable to charge the
necessary license fees, our financial condition and results of operations will
be materially and adversely affected.


                                       3


We do not maintain theft or casualty insurance, and only maintain modest
liability and property insurance coverage and therefore we could incur losses as
a result of an uninsured loss.

We do not maintain theft or casualty insurance and we have modest liability and
property insurance coverage. We cannot assure that we will not incur uninsured
liabilities and losses as a result of the conduct of our business. Any such
uninsured or insured loss or liability could have a material adverse affect on
our results of operations.

If we lose key employees and consultants or are unable to attract or retain
qualified personnel, our business could suffer.

Our success is highly dependent on our ability to attract and retain qualified
scientific and management personnel. We are highly dependent on our management,
including Mr. Tom Djokovich who has been critical to the development of our
technologies and business. The loss of the services of Mr. Djokovich could have
a material adverse effect on our operations. We do not have an employment
agreement with Mr. Djokovich. Accordingly, there can be no assurance that he
will remain associated with us. His efforts will be critical to us as we
continue to develop our technology and as we attempt to transition from a
development state company to a company with commercialized products and
services. If we were to lose Mr. Djokovich, or any other key employees or
consultants, we may experience difficulties in competing effectively, developing
our technology and implementing our business strategies.

The loss of strategic relationships used in the development of our products and
technology could impede our ability to complete our product and result in a
material adverse effect causing the business to suffer.

We have established a plan of operations under which we rely on a strategic
relationship with MVSystems, Inc, to provide general facilities, personnel, and
expertise in the research and development of the technology and manufacturing
process underlying our Power Glass (TM) product. A loss of this relationship for
any reason could cause us to experience difficulties in completing the
development of our product and implementing our business strategy. There can be
no assurance that we could establish other relationships of adequate expertise
in a timely manner or at all.

We cannot guarantee you that our patents are broad enough to provide any
meaningful protection nor can we assure you that one of our competitors may not
develop more effective technologies, designs or methods without infringing our
intellectual property rights or that one of our competitors might not design
around our proprietary technologies.

We have been granted, and exclusively own, three patents from the United States
Patent and Trademark Office. We have also been granted a license to a patent and
technology portfolio relating to photovoltaic technology design and development.
These patents and licenses may not protect us against our competitors, and
patent litigation is very expensive. We may not have sufficient cash available
to pursue any patent litigation to its conclusion because currently we do not
generate revenues.

We cannot rely solely on our current patents to be successful. The standards
that the U.S. Patent and Trademark Office and foreign patent offices use to
grant patents, and the standards that U.S. and foreign courts use to interpret
patents, are not the same and are not always applied predictably or uniformly
and can change, particularly as new technologies develop. As such, the degree of
patent protection obtained in the U.S. may differ substantially from that
obtained in various foreign countries. In some instances, patents have been
issued in the U.S. while substantially less or no protection has been obtained
in Europe or other countries.

We cannot be certain of the level of protection, if any, that will be provided
by our patents. If we attempt to enforce them and they are challenged in court
where our competitors may raise defenses such as invalidity, unenforceability or
possession of a valid license. In addition, the type and extent of any patent
claims that may be issued to us in the future are uncertain. Our patents may not
contain claims that will permit us to stop competitors from using similar
technology.

Risks relating to the Standby Equity Distribution Agreement:

There are a large number of shares underlying our periodic equity investment
agreement that are being registered in this prospectus and the sale of these
shares may depress the market price of our common stock.

The issuance and sale of shares upon delivery of an advance by Cornell Capital
Partners LP pursuant to the Standby Equity Distribution Agreement in the amount
up to $10,000,000 is likely to result in substantial dilution to the interests
of other stockholders. As of August 12, 2005, we had 123,854,733 shares of
common stock issued and outstanding. We are registering 88,984,263 shares of
common stock pursuant to this registration statement, of which up to 70,000,000
shares are reserved for issuance pursuant to our agreement with Cornell. As of
August 15, 2005, the closing price of our common stock was $0.15. There is no
upper limit on the number of shares that we may be required to issue under the
agreement with Cornell.


                                       4


The continuously adjustable price feature of our periodic equity investment
agreement could require us to issue a substantially greater number of shares,
which will cause dilution to our existing stockholders. The number of shares we
will be required to issue upon receipt of an advance pursuant to our agreement
with Cornell will increase if the market price of our stock decreases. The
following is an example of the amount of shares of our common stock issuable in
connection with an advance of $250,000 under the Cornell agreement, based on
market prices assumed to be 25%, 50% and 75% below the closing bid prices on
August 3, 2005 of $0.15:



--------------------------------------------------------------------------------------------------
% BELOW MARKET       PRICE PER SHARE       WITH 4% DISCOUNT       NUMBER OF SHARES      PERCENTAGE
--------------------------------------------------------------------------------------------------
                                                                             
25%                  $0.1125               $0.108                 2,314,815             %1.8
--------------------------------------------------------------------------------------------------
50%                  $0.075                $0.072                 3,472,222             %2.7
--------------------------------------------------------------------------------------------------
75%                  $0.0375               $0.036                 6,944,444             %5.3
--------------------------------------------------------------------------------------------------


----------
*     Based upon 123,854,733 shares of common stock outstanding as of August 3,
      2005.

As illustrated, the number of shares of common stock issuable in connection with
an advance under the Cornell agreement will increase if the market price of our
stock declines, which will cause dilution to our existing stockholders.

The large number of shares issuable under the Cornell agreement may result in a
change of control

As there is no limit on the number of shares that may be issued under the
agreement, these issuances may result in Cornell controlling us. It may be able
to exert substantial influence over all matters submitted to a vote of the
shareholders, including the election and removal of directors, amendments to our
articles of incorporation and by-laws, and the approval of a merger,
consolidation or sale of all or substantially all of our assets. In addition,
this concentration of ownership could inhibit the management of our business and
affairs and have the effect of delaying, deferring or preventing a change in
control or impeding a merger, consolidation, takeover or other business
combination which our shareholder, may view favorably.

The lower the stock price, the greater the number of shares issuable under the
Cornell agreement

The number of shares that Cornell will receive under its agreement with us is
determined by the market price of our common stock prevailing at the time of
each sale. The lower the market price, the greater the number of shares issuable
under the agreement. Upon issuance of the shares, to the extent that Cornell
will attempt to sell the shares into the market, these sales may further reduce
the market price of our common stock. This in turn will increase the number of
shares issuable under the agreement. This may lead to an escalation of lower
market prices and ever greater numbers of shares to be issued. A larger number
of shares issuable at a discount to a continuously declining stock price will
expose our shareholders to greater dilution and a reduction of the value of
their investment.

The sale of our stock under the Cornell agreement could encourage short sales by
third parties, which could contribute to the future decline of our stock price
and materially dilute existing stockholders' equity and voting rights.

The agreement with Cornell has the potential to cause significant downward
pressure on the price of our common stock. This is particularly the case if the
shares being placed into the market exceed the market's ability to absorb the
increased number of shares of stock or if we have not performed in such a manner
to show that the equity funds raised will be used by us to grow. Such an event
could place further downward pressure on the price of our common stock. Under
the terms of our agreement with Cornell, we may request regular drawdowns. Even
if we use the proceeds under the agreement to grow our revenues and profits or
invest in assets, which are materially beneficial to us, the opportunity exists
for short sellers and others to contribute to the future decline of our stock
price. If there are significant short sales of our stock, the price decline that
would result from this activity will cause the share price to decline more so,
which, in turn, may cause long holders of the stock to sell their shares thereby
contributing to sales of stock in the market. If there is an imbalance on the
sell side of the market for the stock, our stock price will decline. If this
occurs, the number of shares of our common stock that is issuable pursuant to
the Cornell agreement will increase, which will materially dilute existing
stockholders' equity and voting rights.

We may not be able to access sufficient funds under the Cornell agreement when
needed.

We are dependent on external financing to fund our operations. Our financing
needs will to some extent be provided from the agreement with Cornell. No
assurances can be given that such financing will be available in sufficient
amounts or at all when needed, in part, because we are limited to a maximum draw
down of $250,000 per advance. In addition, the Cornell agreement limits the
number of shares of our common stock that Cornell may own to 9.9% of our
outstanding common stock. As a result, Cornell may never complete the
$10,000,000 investment contemplated under the agreement.


                                       5


Cornell Capital Partners may sell shares of our common stock after we deliver an
advance notice during the pricing period, which could cause our stock price to
decline.

Cornell Capital Partners is deemed to beneficially own the shares of common
stock corresponding to a particular advance on the date that we deliver an
advance notice to Cornell Capital Partners, which is prior to the date the stock
is delivered to Cornell Capital Partners. Cornell Capital Partners may sell such
shares any time after we deliver an advance notice. Accordingly, Cornell Capital
Partners may sell such shares during the pricing period. Such sales may cause
our stock price to decline and if so would result in a lower stock price during
the pricing period, which would result in us having to issue a larger number of
shares of common stock to Cornell in respect of the advance.

The following risks relate principally to our common stock and its market value:

There is a limited market for our common stock which may make it more difficult
for you to dispose of your stock

Our common stock is quoted on the OTC Bulletin Board under the symbol "XSNX.OB."
There is a limited trading market for our common stock. Accordingly, there can
be no assurance as to the liquidity of any markets that may develop for our
common stock, the ability of holders of our common stock to sell our common
stock, or the prices at which holders may be able to sell our common stock.

Our stock price may be volatile

The market price of our common stock is likely to be highly volatile and could
fluctuate widely in price in response to various factors, many of which are
beyond our control, including:

      o     technological innovations or new products and services by us or our
            competitors;
      o     additions or departures of key personnel;
      o     sales of our common stock
      o     our ability to integrate operations, technology, products and
            services;
      o     our ability to execute our business plan;
      o     operating results below expectations;
      o     loss of any strategic relationship;
      o     industry developments;
      o     economic and other external factors; and
      o     period-to-period fluctuations in our financial results.

Because we have a limited operating history with no revenues to date, you may
consider any one of these factors to be material. Our stock price may fluctuate
widely as a result of any of the above listed factors.

In addition, the securities markets have from time to time experienced
significant price and volume fluctuations that are unrelated to the operating
performance of particular companies. These market fluctuations may also
materially and adversely affect the market price of our common stock.

We have not paid dividends in the past and do not expect to pay dividends in the
future. Any return on investment may be limited to the value of our common stock

We have never paid cash dividends on our common stock and do not anticipate
paying cash dividends in the foreseeable future. The payment of dividends on our
common stock will depend on earnings, financial condition and other business and
economic factors affecting it at such time as the board of directors may
consider relevant. If we do not pay dividends, our common stock may be less
valuable because a return on your investment will only occur if its stock price
appreciates.

Our common stock is deemed to be penny stock with a limited trading market

Our common stock is currently listed for trading on the OTC Bulletin Board which
is generally considered to be a less efficient market than markets such as
NASDAQ or other national exchanges, and which may cause difficulty in conducting
trades and difficulty in obtaining future financing. Further, our securities are
subject to the "penny stock rules" adopted pursuant to Section 15 (g) of the
Securities Exchange Act of 1934, as amended, or Exchange Act. The penny stock
rules apply to non-NASDAQ companies whose common stock trades at less than $5.00
per share or which have tangible net worth of less than $5,000,000 ($2,000,000
if the company has been operating for three or more years). Such rules require,
among other things, that brokers who trade "penny stock" to persons other than
"established customers" complete certain documentation, make suitability
inquiries of investors and provide investors with certain information concerning
trading in the security, including a risk disclosure document and quote
information under certain circumstances. Many brokers have decided not to trade
"penny stock" because of the requirements of the penny stock rules and, as a
result, the number of broker-dealers willing to act as market makers in such
securities is limited. In the event that we remain subject to the "penny stock
rules" for any significant period, there may develop an adverse impact on the
market, if any, for our securities. Because our securities are subject to the
"penny stock rules," investors will find it more difficult to dispose of our
securities. Further, for companies whose securities are traded in the OTC
Bulletin Board, it is more difficult: (i) to obtain accurate quotations, (ii) to
obtain coverage for significant news events because major wire services, such as
the Dow Jones News Service, generally do not publish press releases about such
companies, and (iii) to obtain needed capital.


                                       6


                           FORWARD-LOOKING STATEMENTS

Our representatives and we may from time to time make written or oral statements
that are "forward-looking," including statements contained in this prospectus
and other filings with the Securities and Exchange Commission, reports to our
stockholders and news releases. All statements that express expectations,
estimates, forecasts or projections are forward-looking statements within the
meaning of the Act. In addition, other written or oral statements which
constitute forward-looking statements may be made by us or on our behalf. Words
such as "expects," "anticipates," "intends," "plans," "believes," "seeks,"
"estimates," "projects," "forecasts," "may," "should," variations of such words
and similar expressions are intended to identify such forward-looking
statements. These statements are not guarantees of future performance and
involve risks, uncertainties and assumptions which are difficult to predict.
Therefore, actual outcomes and results may differ materially from what is
expressed or forecasted in or suggested by such forward-looking statements. We
undertake no obligation to update publicly any forward-looking statements,
whether as a result of new information, future events or otherwise. Important
factors on which such statements are based are assumptions concerning
uncertainties, including but not limited to uncertainties associated with the
following:

(a)   volatility or decline of our stock price;

(b)   potential fluctuation in quarterly results;

(c)   our failure to earn revenues or profits;

(d)   inadequate capital and barriers to raising the additional capital or to
      obtaining the financing needed to implement its business plans;

(e)   inadequate capital to continue business;

(f)   changes in demand for our products and services;

(g)   rapid and significant changes in markets;

(h)   litigation with or legal claims and allegations by outside parties;

(i)   insufficient revenues to cover operating costs.

                                 USE OF PROCEEDS

This prospectus relates to shares of our common stock that may be offered and
sold from time to time by Cornell Capital Partners LP. We will receive proceeds
from the sale of shares of our common stock to Cornell under the Standby Equity
Distribution Agreement. The purchase price of the shares purchased under that
agreement will be equal to 96% of the lowest bid price for the five trading days
following the day that we notify Cornell that we intend shares to it. We may
also receive proceeds from the exercise of the warrants.

For illustrative purposes, we have set forth below our intended use of proceeds
for the range of net proceeds indicated below to be received under the Standby
Equity Distribution Agreement assuming a sale of 10%, 25%, 50% and 100% of the
shares issuable under that agreement. We have the ability to draw down the full
$10,000,000 pursuant to the agreement, however we may draw down less than that
amount. The table assumes estimated offering expenses of $55,000, plus an mount
equal to 5% of the gross proceeds of each advance payable to Cornell as a fee.



                                    10%             25%             50%             100%
                                ----------      ----------      ----------      -----------
                                                                            
Gross Proceeds                  $1,000,000      $2,500,000      $5,000,000      $10,000,000
Net Proceeds after offering
expenses and fees               $  895,000      $2,320,000      $4,695,000      $ 9,445,000

Use of proceeds:
General Working Capital         $  895,000      $2,320,000      $4,695,000      $ 9,445,000
                                ==========      ==========      ==========      ===========



                                       7


            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

The following discussion should be read in conjunction with our condensed
financial statements and notes to those statements. In addition to historical
information, the following discussion and other parts of this quarterly report
contain forward-looking information that involves risks and uncertainties.

Overview

We are a development stage company engaged in developing Power Glass(TM). This
product is intended to allow glass windows, and other transparent substrates or
surfaces, to produce electricity from the power of the sun. Power Glass(TM) is
based on the science of capturing and converting solar energy into electricity,
also known as Photovoltaic or "PV." Using proprietary solar cell design and
manufacturing processes, we are specifically focused on the development of very
thin semi-transparent coatings on thin flexible films that create large area
monolithic solar cell structures without obstructing a person's view. We believe
that this semi-transparency makes Power Glass(TM) glazing desirable for placing
over glass, plastics, and other see-through materials.

We intend to commercialize Power Glass(TM) technology as a solution for
integrating renewable power generating properties onto modern architectural
glass and building facades. We anticipate that the majority of our future
revenues will be derived from the licensing of our technology.

We have limited assets, have not generated any revenue and at June 30, 2005, had
an accumulated deficit from inception of 4,980,694. As a result, our auditors,
in their report on our financial statement for the fiscal year ended September
30, 2004, have expressed substantial doubt about our ability to continue as a
going concern.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of
operations, including the discussion on liquidity and capital resources, are
based upon our financial statements, which have been prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires us to make estimates and judgments that
affect the reported amounts of assets, liabilities, revenues and expenses, and
related disclosure of contingent assets and liabilities. On an ongoing basis,
management re-evaluates its estimates and judgments, particularly those related
to the determination of the estimated recoverable amounts of trade accounts
receivable, impairment of long-lived assets, revenue recognition and deferred
tax assets.

Income taxes are accounted for under the asset and liability method. Under this
method, to the extent that we believe that the deferred tax asset is not likely
to be recovered, a valuation allowance is provided. In making this
determination, we consider estimated future taxable income and taxable timing
differences expected to reverse in the future. Actual results may differ from
those estimates.

Results Of Operations For The Fiscal Year Ended September 30, 2004, Compared To
Fiscal Year Ended September 30, 2003

We generated no revenues in 2004 or 2003. We incurred expenses totaling
$1,528,193 in 2004 compared to $145,890 in 2003. The increase of $1,382,303
resulted from an increase of $482,303 in normal and customary operational
expenses and $900,000 in non-reoccurring one time expenses as follows; research
and product development expenses increased by $129,493 as compared to $0
expenses incurred for the same period in 2003. Technical consulting expenses
increase by $194,700 during the twelve months ended September 30, 2004 to
$319,900 from $125,200. This included $300,000 in non-cash expenses associated
with the grant of in-the-money warrants as consideration for technical and
scientific consulting services for which we may make similar arrangements for in
future periods. There was a one-time expense of $900,000 associated with the
grant of in-the-money warrants as consideration for a technology sharing and
license agreement granting a royalty free license to us. General and
administrative expenses increased by $138,734 in the twelve months ended
September 30, 2004 to $178,800 from $20,690 in 2003. The increase of $158,110 in
general and administrative expenses was primarily the result of an increase to
operational expenses associated with the development of our business.

For the twelve months ended September 30, 2004, our net loss was $(1,509,068) as
compared to a net loss of $(145,868) for the same period ended September 30,
2003. $900,000 of this net loss was attributable to a one-time expense
associated with the grant of in-the-money warrants as consideration for a
technology sharing and license agreement granting a royalty free license to us.
The net loss per share was less than $(0.01) for the twelve month period ended
September 30, 2004.

Due to a change in our primary business focus and new business opportunities
these historical results may not necessarily be indicative of results to be
expected for any future period. As such, our future results may differ
significantly from previous periods. Since inception in 1997, we have
accumulated deficits totaling ($4,328,445) to September 30, 2004.


                                       8


Results of Operations for the Three-Month Period Ended June 30, 2005 Compared to
the Same Period in 2004

We generated no revenues in the period ended June 30, 2005 as well as for the
same period in 2004. We incurred operating expenses totaling $282,343 for the
three months ended June 30, 2005 compared to $122,213 for the same period in
2004. Primary sources for the increase to operating expense of $160,130 include:
an increase of $82,665 in Research and Development activities, an increase of
$42,295 in Public Relations activity, and an increase of $35,170 in General and
Administrative expenses related to an increase in legal, accounting and business
development expenses. The $282,343 operating expenses includes non-cash charges
of $22,950 for the issuance of unregistered stock for business development and
advisory services in lieu of cash payment for services.

The net loss for the three months ended June 30, 2005 was ($282,245) as compared
to a net loss of ($122,213) for the same period 2004. The increase of $160,032
includes (i) an increase in research and development expenditures of $82,665
which is anticipated to continue to increase for the foreseeable future as we
further our efforts to complete the commercial development of a licensable
process for the manufacture of semi-transparent solar electric glazing
technologies and (ii) an increase of $77,367 in General and Administrative
expenses attributed to our business development and investor awareness efforts.

These expenses are anticipated to continue to increase as we continue the
development of our business plan as a developer and provider of solar electric
technologies.

Results of Operations for the Nine Month Period Ended June 30, 2005 Compared to
Same Period ended June 30, 2004

We had no revenues in the nine-month period ended June 30, 2005 as well as for
the same period in 2004.

We incurred operating expenses totaling $652,765 in the nine-month period ended
June 30, 2005 compared to $228,355 in the same period ended June 30, 2004. The
major components of the expenses in the nine-month period were Contract R&D of
$357,646, salaries of $120,144, legal and accounting fees of $49,783, public
relations expenses of $81,871, and general and administrative expenses of
43,312. These expenses were all incurred in preparing to commercialize a
licensable process for the manufacture of semi-transparent solar electric
glazing technologies.

We incurred net loses of ($652,249) and ($228,355) in the nine-month period
ended June 30, 2005 and 2004 respectively. The associated net loss per share was
nominal in the nine-month period ended June 30, 2005 and 2004.

We expect the trend of losses to continue at an accelerated rate in future
quarters until we are able to begin sales of significance of which there is no
assurance

Liquidity and Capital Resources

We had cash at June 30, 2005 of $3,620 and prepaid expenses in the amount of
$43,500 equaling total current assets of $47,120 as compared to cash of $37,344
in cash and prepaid expenses in the amount of $20,000 equaling total current
assets of $57,344 as of September 30, 2004. We had a net working capital
(deficit) of ($306,173) as compared to a working capital (deficit) of ($38,819)
at September 30, 2004. There were no cash flows provided from operations during
the nine-month period ended June 30, 2004 and increases to general,
administrative, research and development expenses in these periods resulted in
an overall increase to working capital deficits.

Cash flow from financing activities used in operating activities during the
nine-month period ended, June 30, 2005, was ($380,894) as compared to using
($112,416) for the same period 2004. The increase of cash used in operations of
$268,478 included (i) an increase in research and development expenses of
$82,665 (ii) non-cash charges of $34,000 for un-registered stock issued for
investor relations and advisory services in lieu of cash payments (iii) and an
increase of $151,813 in general and administrative expenses in the commercial
development of our new business objectives. The value of the stock issued for
services was determined by using the value of the last sale closing price or a
monthly average closing price as quoted on the OTCBB on the date of issuance.

For the nine-months ended June 30, 2005, our capital needs have been met from
the proceeds of a series of private placements of Common Stock. We completed
private placements of our common stock pursuant to Regulation S totaling
$531,394.97 in the nine-months ended June 30, 2005 of which $40,260 was
completed in the quarter ended June 30, 2005 as compared to $179,212 for the
nine-months ended June 30, 2004. The proceeds from the above sales of
unregistered securities were used to fund our research and developments and
day-to-day operations and to pay the accrued liabilities associated with these
operations.

Cash and cash deposits at June 30, 2005 were $47,500, a decrease of $125,494
from March 31, 2005. We had , at June 30, 2005, a working capital (deficit) of
($306,173).We anticipate that there will not be sufficient cash generated from
operations in the current year necessary to fund our current and anticipated
cash requirements. We are currently engaged in efforts to obtain additional
financing from equity and debt placements as discussed immediately below.


                                       9


On July 14, 2005, we entered into a Standby Equity Distribution Agreement with
Cornell Capital Partners LP, a private equity fund, providing for the sale and
issuance to Cornell of up to $10,000,000 of our common stock over a period of up
to 24 months after the signing of the agreement. Under the agreement, we may
sell to Cornell up to $250,000 in shares of our common stock once every five
trading days at a price of 96% of the lowest closing bid price of our common
stock on the principal market where the common stock is traded for the five
consecutive trading days following our notice to Cornell of our intention to
sell shares. As a result of this variable price feature, the number of shares
issuable pursuant to that agreement will increase if the market price of our
stock decreases. In addition, there is no upper limit on the number of shares
that we may be required to issue under the Cornell agreement. Therefore, our
shareholders may be subject to significant dilution and face the prospect that
Cornell, which may own 40% or more of our common stock upon completion of the
purchases, may attempt to control us. The agreement also contains a provision
that limits Cornell's stockownership to 9.9%. Therefore, there can be no
assurance that it will invest the entire $10,00,000. If we do not receive these
funds, we will likely be required to curtail our research and development plans.

Also, in connection with the Cornell transaction, we issued to Cornell secured
convertible debentures pursuant to which we received funds in the amount of
$400,000 and $450,000 on July 14, 2005 and August 16, 2005, respectively. The
funds advanced pursuant to the debentures are secured by substantially all of
our assets. As additional security, we issued into escrow a total of 26,798,418
shares of our common stock. We also issued to (i) Cornell 2,609,263 shares of
common stock as a commitment fee min connection with Standby Equity Distribution
Agreement, and (ii) Newbridge Securities Corporation 65,232 shares of common
stock as a placement agent fee in connection with that agreement.

We believe that the funds received and to be received from Cornell will be
sufficient to fund and expand our business over the next 18 months. If for some
reason we are not able to draw down the entire $10,000,000, we may have to
obtain additional operating capital from other sources to enable us to execute
our business plan. We anticipate that we will obtain any additional required
working capital through the private placement of Common Stock to domestic
accredited investors pursuant to Regulation D of the Securities Act of 1933, as
amended (the "Act"), or to offshore investors pursuant to Regulation S of the
Act. There is no assurance that we will obtain the additional working capital
that we need through the private placement of Common Stock. In addition, such
financing may not be available in sufficient amounts or on terms acceptable to
us.

Net Operating Loss

For federal income tax purposes, we have net operating loss carry forwards of
approximately $4,328,445 as of September 30, 2004. These carry forwards will
begin to expire in 2010. The use of such net operating loss carry forwards to be
offset against future taxable income, if achieved, may be subject to specified
annual limitations.


                                       10


                                    BUSINESS

Company History

We were incorporated in Colorado on February 25, 1997, under the name Sun River
Mining Inc. Effective September 24, 2003, we completed a Plan of Reorganization
and Asset Purchase Agreement with Xoptix, Inc., a California corporation.
Pursuant to the Plan of Reorganization, we issued 110,530,000 (post reverse
split) common shares and changed our name to XsunX, Inc. Prior to the Plan we
had no tangible assets and insignificant liabilities.

Also pursuant to the Plan of Reorganization, we acquired the following three
patents for 70,000,000 shares (post reverse split one for twenty): No. 6,180,871
for Transparent Solar Cell and Method of Fabrication (Device), granted on
January 30, 2001; No. 6,320,117 for Transparent Solar Cell and Method of
Fabrication (Method of Fabrication), granted on November 20, 2001; and No.
6,509,204 for Transparent Solar Cell and Method of Fabrication (formed with a
Schottky barrier diode and method of its manufacture), granted on January 21,
2003.

General Overview

We are a development stage company developing Power Glass(TM) - an innovative
solar technology intended to allow glass windows to produce electricity from the
power of the sun. This process for producing electricity is known as
Photovoltaics. Photovoltaics ("PV"), is the science of capturing and converting
solar energy into electricity.

Using proprietary solar cell design and manufacturing processes, we are focused
on the development of very thin semi-transparent coatings on thin-film flexible
plastics that create large area monolithic solar cell structures that you can
see through. This semi-transparency makes Power Glass(TM) glazing desirable for
placing over glass, plastics, and other see-through structures.

Our development efforts are focused on the commercialization of the Power
Glass(TM) technology as a solution for integrating renewable power generating
properties onto modern architectural glass and building facades. The process of
integrating renewable power generating properties into building materials and
onto buildings is known as Building Integrated Photovoltaics or "BIPV."

We believe that Power Glass(TM) technology can provide a solution for the wide
scale integration of BIPV energy producing products into living and working
environments - all without causing disruptive and costly changes to lifestyles.
Upon the completion of our commercialization process we anticipate that the
majority of revenues will be derived from the licensing of our technology to
manufactures and integrators of glass and glass building products.

Building Integrated Photovoltaic (BIPV)

When using photovoltaic material in the form of photoelectric panels in
buildings, it becomes an integral part of the building: the walls, roof, and,
through the use of our Power Glass(TM) technology, the building's glass facades
and windows. Sunlight striking these photovoltaic components creates
electricity. This electricity flows into power channeling and conversion
equipment and into a building's electrical distribution system, sending
electricity to the building's electrical loads. In this application, the outer
shell of the building produces electricity for the building thereby reducing
dependency on other power sources. In virtually all of today's BIPV
installations, this influx of solar-produced electricity occurs in conjunction
with traditional electricity supplied by local energy companies and
municipalities.

Nature of Operations

We intend to commercialize our Power Glass(TM) technology and develop new
technology by contracting for research, development and commercialization
processes with certain qualified facilities that specialize in the development
of technology and manufacturing processes for the photovoltaics market. We
believe that this product development process is anticipated to provide us with
the fastest path to marketable products, the maximization of corporate
resources, and, the broadest access to cutting edge device, optical and material
engineering facilities and technical expertise.

In June 2004 we established a strategic relationship with Colorado based
MVSystems, Inc. ("MVSystems"). MVSystems designs, builds, and delivers
state-of-the-art manufacturing tools designed specifically for the thin film
semiconductor market. MVSystems is equipped with both the technical staff and
tools necessary for the development and commercialization of our thin-film
glazing process. The terms of the working relationship provide us with complete
R&D facilities without mark-up for profit on the use of staff and equipment. The
objective of this relationship is to maximize access to technical expertise and
facilities infrastructure while, minimizing capital expenditures necessary to
replicate similar facilities in house.

We plan to continue to make investments in the development of intellectual
property assets as part of our business plan. The purpose of these on going
investments is to acquire, develop and market patented and proprietary solar
cell design and manufacturing processes.


                                       11


Technology Sharing and License Agreement

In September 2004 we licensed the patent and technology portfolio of MVSystems,
Inc. ("MVSystems"). The license granted us the royalty free exclusive rights for
use in our pursuit to establish a commercially viable process for the
manufacture of semi-transparent solar cells and solar electric glazing processes
and, accordingly, included all MVSystems technology, know how, and resources
which are part of or related to the licensed patents and technology that was
then or may become applicable or beneficial to the furtherance of our business
objectives. The license was exclusive as to technology pertaining to our field
of use as it pertains to the business of developing, commercializing and
licensing processes for the manufacture of semi-transparent (greater than 5%
transparency) solar cells or photovoltaic glazing technologies.

The strategic relationship with MVSystems provides for the use of goods and
services of MVSystems in initiating research, development, consultation,
materials, and facilities. The term of technology sharing is five years, and is
automatically renewed for an additional two-year period unless extended by
written notice prior to the expiration of the original or renewed term. Unless
this relationship is extended, it is scheduled to expire September 17, 2009.

We have also licensed certain technologies and patents from MVSystems necessary
to the development of our products, and the eventual commercial viability for
manufacturing our products. The license to the technologies is perpetual and
self-renewing so long as we commercialize the technologies within the later of
either five years from the date of original license commencing on September 17,
2004, or ten years from the date placed into use under a commercially qualifying
sub license. A commercially qualifying sub license was defined by us and
MVSystems as the development of any licensed technology or combination of
technologies to the point of obtaining a marketable product, technology, or
process and the actual realization thereupon of $200,000 dollars cumulative
revenue by five (5) years from September 17, 2004 in a bona fide arms-length
commercial setting or relationship, or the execution of a bona fide binding
contract for over $200,000 with a company with assets over $1,000,000 within
that time period.

MVSystems was founded by Dr. Arun Madan, its President and CEO and a
shareholder. Dr. Madan entered into a Consulting and Advisory Agreement with us.
Under the terms of that Agreement, Dr. Madan is serving as chairman of our
Scientific Advisory Board for a period of five years continuing to and including
September 17, 2009. The provisions of the agreement between Dr. Madan and us
allow either party to terminate the relationship at any time upon ninety (90)
days prior written notice to the other. The agreement may also be terminated by
us for good cause at any time during the term of the agreement without notice.

The following are two of the patents licensed from MVSystems that management
believes to be beneficial to the development of scalable manufacturing processes
for Power Glass(TM) technology. Semiconductor Vacuum Deposition System And
Method Having A Reel-To-Reel Substrate Cassette: US6, 258,408 B1: July 10th,
2001. (Method of Fabrication); and US Provisional Patent Application serial
number 60/536,151- three terminal and four terminal solar cells, solar cell
panels, and method of manufacture. (Device and Method of Fabrication);

In September 2004 as part of the above-described transaction, we issued a total
of 6,000,000 warrants with an exercise price of $0.15 per share with a 5-year
exercise term. A License Stock Warrant in the amount of 5,000,000 shares was
issued for a royalty free license in the exclusive use of certain patents
applicable to our product development efforts. All warrants associated with the
License Stock Warrant vested upon issuance of the warrant. A separate Technology
Sharing Warrant in the amount of 1,000,000 shares was issued as considerations
for access to proprietary know how and the use of research and development
facilities at cost without mark-up for profit. The Technology Sharing Warrant
carries the following vesting provisions:

      (i)   250,000 shares upon the satisfactory completion of Phase 2 under the
            Phase 2 development plan.

      (ii)  250,000 shares upon the satisfactory completion, as reasonably
            determined by the XsunX Board of Directors, of any subsequent phase
            of development as may be defined under a subsequent and future
            development proposal.

      (iii) 500,000 shares upon the commercialization, meaning the attainment of
            revenues exceeding $200,000, of an XsunX process.

Product Strategy

The best inventions are often simple in nature and come from looking at a
problem from a different perspective. For the past 30 years, the solar industry
has made tremendous strides in improving the efficiency of solar products. A
great majority of the work done to improve solar cells has been with the goal of
improving energy production efficiency or reducing cost. Less effort has been
placed in adapting solar technologies into products that could be integrated
into larger portions of our environments. Ostensibly, with sunlight widely and
readily available, significant benefits of solar technologies may come from the
seamless incorporation of large amounts of solar cell technology into our
environments.


                                       12


We anticipate that Power Glass(TM) technology will be used primarily to
establish a viable process for the commercial manufacture of solar electric
glass. This proprietary process will allow manufacturers to apply a film to
glass, plastic and other materials, which is semi-transparent and photovoltaic.
Because XsunX Power Glass(TM) film is semi-transparent, the general appearance
of products manufactured using the XsunX process, which is in development, will
either not, or be minimally, affected. When Power Glass(TM) is exposed to light,
the light energy is converted into electrical energy for use as a power source.

Solar glazing technology may become a competitive alternative to non-energy
producing coating, or glazing that simply controls solar heat or light without
the added benefit of power production. In today's competitive glass industry we
anticipate that Power Glass(TM) may become a source of competitive advantage for
many glass manufacturers.

Applications for Solar Electric Glass and Glazings

Power Glass(TM) represents a new type of solar cell design that balances solar
cell efficiencies and manufacturing costs with broad applications and uses. By
balancing energy density, (or how much material is used to capture the sun's
energy) with energy efficiency, (the amount of energy converted into electricity
from the suns energy) along with product form factors (that cover large portions
of buildings), we anticipate that the our process may, in many ways, provide
more value and return than simply striving to improve efficiencies alone. In
other words, the greatest efficiency gains and immediate benefits may lie in how
and in which applications solar technologies are used and how these applications
promote wide scale use and adoption.

Our management anticipates that allowing the production of solar electricity to
become part of our environment as a natural use of space utilizing building
materials integrated with PV technologies makes more sense in how we use our
environments to draw the most from them. Power Glass(TM) has ubiquitous
applications, including but not limited to:

      Large Buildings - Architectural Glass:

      XsunX glazing could be applied to the windows of large buildings, turning
      these structures into virtual power plants. Electrical power generated may
      be used to run building systems, thereby augmenting other power sources.

      Industrial and Public Facilities - Canopy, Skylight, Roof Structures &
      Green Houses:

      XsunX glazing could be integrated into the various transparent surfaces of
      large manufacturing and public facilities to supply a clean and renewable
      portion of electrical power. We believe that these types of products and
      applications will provide economic incentives for the wide scale adoption
      of the integrated use of Power Glass(TM) technologies. Our Power Glass(TM)
      film produced by licensees using the XsunX process could be supplied to
      building material manufacturers worldwide for development and use in
      numerous applications.

Business Development Model

Our management believes that the primary business development opportunity for
our technology will be the makers and fabricators of glass and building
components. We believe that the most achievable path for us involves licensing
our process to companies with established manufacturing and distribution
facilities servicing these markets.

We plan to offer non-exclusive licensing and generate a royalty on gross sales.
By licensing the Power Glass(TM) technology to glass and building component
manufacturers, rather than manufacturing it ourselves, we anticipate limiting
future operating expenses through reduced capital expenditures in plant,
property and equipment. As a result, we may realize additional earnings, which
we may choose to retain for additional R&D, thereby continuously developing new
technologies intended to produce sustainable competitive advantages.

Revenue and Distribution Model

Our management believes that virtually all of our revenues will come from the
licensing of our proprietary Power Glass(TM) solar electric glazing technology.
This is intended to be used by manufacturers of glass and building components
that incorporate glass or transparent surfaces. We intend to offer non-exclusive
licensing rights. In this manner, it is anticipated that glass manufacturers
will incorporate the Power Glass(TM) technology into their manufacturing process
as an "original equipment manufacturer" (OEM) and sell the finished product(s)
to their consumers. Currently, we have no licenses or contracts with any
manufacturer. The following are the areas and manufacturing sectors that we
intend to focus on specifically:

      o     Nonresidential construction, primarily architectural glass
            manufactures for large edifices, such as office buildings,
            hospitals, schools, retail buildings, and industrial buildings;

      o     Industrial application manufactures for materials used in large
            glass enclosures, canopies, skylights, commercial green houses; and

      o     Automotive glass manufactures for applications in vehicles.


                                       13


There are no orders for sales at this time. We do not anticipate any orders,
sales, or revenues in this calendar year.

Market

We believe that our Power Glass(TM) technology can be applied to the established
glass industries. That is, semi-transparent photovoltaic glazing may enable
solar energy-production to enter mainstream markets because it can readily
become integral to the designs of buildings. Builders and manufacturers already
use glass, plastic and other transparent materials, so they may be attracted to
the economic or efficiency benefits of using the same materials to also produce
electrical energy.

According to the US Department of Energy, the global photovoltaic industry
reached $4.7 billion in worldwide sales in 2003 and is expected to grow at a
rate in excess of 15-20% per year over the next several decades. Management
believes the most compelling aspect to the solar electric opportunity is the
size and scope of the present energy marketplace.

Three key attributes of this electricity source are fueling the world interest
in photovoltaics "PV":

      o     Environment: PV is a clean, emission-free renewable electrical
            generation technology, with substantial potential and
            competitiveness in the world's future energy mix.

      o     Technology: PV is reliable, manufacturable, consumer-friendly, and
            can be deployed in a wide range of applications.

      o     National Interest: PV is critical to our energy security, strategic
            technology, and long-term economic growth. As a "distributed"
            generation source, this technology acts as a network--not a
            grid--and is much less susceptible to large-scale outages caused by
            disasters of natural or human origin. It mitigates our dependence on
            foreign energy supplies, while providing distinct benefits to our
            domestic economy.

We believe that solar energy production is intrinsically attractive both
environmentally and economically. Sunlight is readily, regularly, and widely
available; it is renewable; and it is easily accessible without the expense of
mining, drilling, or constructing dams or other facilities. Tapping the sun
directly for energy, rather than through the solar energy stored in fossil
fuels, wood, or ethanol, makes economic sense

Proprietary Technology, Patents, and Trademarks

We have acquired, and exclusively own, the following three patents from the
United States Patent and Trademark Office for use in the development and
commercialization of Power Glass(TM):

      o     Transparent Solar Cell and Method of Fabrication - United States
            Patent Number 6,180,871 - granted on January 30, 2001. (Device)

      o     Transparent Solar Cell and Method of Fabrication - United States
            Patent Number 6,320,117 - granted on November 20, 2001. (Method of
            Fabrication)

      o     Transparent Solar Cell and Method of Fabrication - United States
            Patent Number 6,509,204 - granted on January 21, 2003. (Formed with
            a Schottky barrier diode and method of its manufacture)

In addition, we licensed the patent and technology portfolio of MVSystems in
September 2004. The technologies licensed encompass both material and device
sciences that we believe provides us with key aspects to the commercial
viability of integrating electrical power generating properties on to modern
architectural glass facades. Further, MVSystems, as a strategic partner,
provides us with expertise in the design of manufacturing systems necessary for
the commercialization of the Power Glass(TM) technology. The following are two
of the patents licensed from MVSystems:

      o     Semiconductor Vacuum Deposition System And Method Having A
            Reel-To-Reel Substrate Cassette: US6, 258,408 B1: July 10th, 2001.
            (Method of Fabrication)

      o     US Provisional Patent Application serial number 60/536,151- three
            terminal and four terminal solar cells, solar cell panels, and
            method of manufacture. (Device and Method of Fabrication);


                                       14


We intend to continue to develop additional processes, techniques, and device
designs. These research and development efforts may provide us with additional
proprietary technology that may lead to the filing of new provisional and patent
applications.

We own the registered trademark "Power Glass(TM)" and Internet domain name
PowerGlass.com since May 2004. We have not been issued registered trademarks for
our "XsunX" trade name. We may file trademark and trade name applications with
the United States Office of Patents and Trademarks for our existing and proposed
trade names and trademarks. The terms of the agreement provided that the
purchase price for the trademark and the domain name shall be: (i) $10,000.00 if
paid within one year from the effective date of the agreement; (ii) the sum of
$20,000.00 if paid after the conclusion of the first year but prior to the
conclusion of the second year after the effective date; (iii) the sum of
$35,000.00 if paid after the conclusion of the second year but prior to the
conclusion of third year after the date of the agreement; or (iv) the sum of
$50,000.00 if paid after the conclusion of the third year but prior to the
conclusion of three years and six months after the effective date thereof. If
payment is not made prior to the conclusion of that period, we must re-assign
the trademark back to Western as set forth herein. As of the date hereof, we
have not paid any amounts against the purchase of the trademark and domain name.

Competitive Conditions

Currently, we are not aware of other products that are substantially similar to
ours, whether on the market or in development. However, larger existing firms
may be developing competitive products and may have extensive capital for
development work.

Overall the competitive conditions in the solar or photovoltaic systems market
exist in two primary areas. These are in the development of new materials or
components for the design of the solar cell structure and in the design of more
efficient manufacturing processes. The competitive nature of these efforts is to
either increase power production efficiencies or reduce overall manufacturing
costs per watt of power produced.

Due to the economic benefits of achieving increased power production from cells,
or the reduction of manufacturing costs, our management believes that many
larger firms have incentives to develop new products and more efficient
manufacturing techniques. These economic incentives may drive competition to
produce products of a similar nature to those of XsunX. We may not be able to
compete with larger, more established, and better-funded companies who choose to
enter the markets that we are focused at serving.

Company Sponsored Research and Development

We have engaged in on going development of its technology for the purpose of
commercializing our proprietary process for licensing to glass manufacturers. We
have established a plan under which we are commercializing our Power Glass(TM)
technology and developing new technology through research, development and
commercialization processes with certain qualified facilities that specialize in
the development of technology and manufacturing processes for the photovoltaics
market.

In June 2004 we established a strategic relationship with Colorado based
MVSystems, Inc., a company that designs, builds, and delivers state-of-the-art
manufacturing tools designed specifically for the thin film semiconductor
market. MVSystems is equipped with both the technical staff and tools necessary
for the development and commercialization of our thin-film glazing process. The
terms of the working relationship provide us with complete R&D facilities
without mark-up for profit on the use of staff and equipment. The objective of
this relationship was to maximize access to technical expertise and facilities
infrastructure while minimizing capital expenditures necessary to replicate
similar facilities in house.

We are currently further developing and optimizing our process for future
commercial applications. Areas of current process development include:

      o     Process development on thin-film sheet and rolled polymers and
            plastics;

      o     Characterize efficiency and transparency vs. thickness - curves for
            applications; and

      o     Engineer the integration of reel-to-reel and laser scribing process
            into manufacturing devices

Government Regulation

We are subject to government laws and regulations governing health, safety,
working conditions, employee relations, wrongful termination, wages, taxes and
other matters applicable to businesses in general.

Employees

As of August 12, 2005, we had one salaried employee. We anticipate that during
the next 12 months our workforce is likely to increase to eight, with three of
the new employees being in administrative and four in marketing and sales
positions. In addition to the retention of these new employees, we expect to
continue to use consultants, subcontract labor, attorneys and accountants as
necessary, and may find a need to engage additional full-time employees as
necessary.


                                       15


Seasonality

We do not anticipate that our business will be substantially affected by
seasonality.

                             DESCRIPTION OF PROPERTY

We currently lease administrative office facilities located at 65 Enterprise,
Aliso Viejo CA 92656 for approximately $750 per month pursuant to a six month
lease agreement and month to month thereafter.

                                LEGAL PROCEEDINGS

We are not currently party to any legal proceedings required to be disclosed
herein.


                                       16


                        DIRECTORS AND EXECUTIVE OFFICERS

Directors and Executive Officers

The following table sets forth current information regarding our executive
officers, senior managers and directors:

Name                           Age  Positions

Tom Djokovich................  48   President, Chief Executive Officer, 
                                     Chief Financial Officer and Director
Brian Altounian..............  42   Chairman and Secretary
Thomas Anderson..............  40   Director

Mr. Djokovich has been our Chief Executive Officer, President Chief Financial
Officer and a director since September 2003. From 2002 to September 2003, he
provided corporate consulting services as an independent consultant. He was the
founder and served from 1995 to 2002 as the Chief Executive Officer of
Accesspoint Corporation, a vertically integrated provider of electronic
transaction processing and e-business solutions for merchants. Under Mr.
Djokovich's guidance, Accesspoint became a member of the Visa/MasterCard
association, the national check processing association NACHA, and developed one
of the payment industry's most diverse set of network based transaction
processing, business management and CRM systems for both Internet and
conventional points of sale. Prior to Accesspoint, Mr. Djokovich founded TMD
Construction and Development in 1979. TMD provided management for
multimillion-dollar projects incorporating at times hundreds of employees,
subcontractors and international material acquisitions for commercial,
industrial and custom residential construction services as a licensed building
firm in California. In 1995 Mr. Djokovich developed an early Internet based
business-to-business ordering system for the construction industry. Mr.
Djokovich also currently serves as a Director and Chairman of the Audit
Committee for Roaming Messenger, Inc., a publicly reporting company that
provides a breakthrough software solution for delivering real-time actionable
information for Homeland Security, emergency response, military and enterprise
applications.

Brian Altounian has been our Secretary and a director since September 2003. He
currently serves as Chief Operating Officer of Platinum Studios, LLC. Platinum
Studios is an entertainment company that controls the world's largest
independent library of comic book characters, which it adapts and produces for
film, television and all other media. From May 2003 to June 2005, he served as a
Consultant to BKA Consulting Services, located in Culver City, California. From
January, 2000 to May, 2003, he served as Executive Vice President of Plyent,
Inc., a provider of a proprietary software solution that allows dynamic wireless
Web access by Web enabled wireless thin clients, such as cell phones and
personal digital assistants (PDAs). Form January, 1998 to December, 1999, Mr.
Altounian served as the Vice President of Finance for Lynch Entertainment, a
producer of family television series' for the Nickelodeon and Disney Channels.
Prior to joining Lynch Entertainment, Mr. Altounian held key management
positions at numerous entertainment companies including Director of Finance and
Administration at Time Warner Interactive (June 1995 - May, 1996) ; Finance
Manager for National Geographic Television (June, 1993 - June 1995); and Manager
of Business Services for WQED, the nation's first community-owned public
television station (May, 1989 - June, 1993). From May, 1996 through December,
1997, he also founded his own consulting company, BKA Enterprises, a firm that
supported and advised entertainment and multimedia companies in the areas of
financial and business management. Mr. Altounian holds an undergraduate degree
from UCLA (BA Psychology, 1987) and an MBA from Pepperdine University (1992).
Mr. Altounian also currently serves as a Director for both Cereplast, Inc. and
Machine Talker, Inc.

Thomas Anderson has been a director since October, 2003. During much of the last
ten years he has been working as a geologist in the environmental consulting
field. His primary focus has been stratigraphic, hydrogeologic, and geochemical
characterization, and remediation of hazardous waste sites. Mr. Anderson
completed an M.S. in Environmental Science and Engineering at the Colorado
School of Mines in 1998. Since 1998, he has provided consulting services to the
Department of Energy and Department of Defense for complex problems encountered
during characterization and remediation of radioactive and hazardous waste
sites. He has been a Senior Environmental Scientist at Concurrent Technologies
Corp. from November 2000 to date. From March 2000 to November 2000 he was
employed as a hydrologist at Stone & Webster Engineering, Inc. From January 1 to
present, he has served as Senior Scientist of Environmental Engineering at
Apogen Technologies in Los Alamos, New Mexico. . From November 2000 to January
2005, he has served as Senior Scientist of Environmental Engineering at
Concurrent Technologies in Denver, Colorado. From July 1998 to March 2000 he was
employed by advanced Integrated Management Services as an Environmental
Scientist/Engineer. From 1997 to 1998 he was a research assistant at Colorado
School of Mines in Graduate Program/Environmental Science.

Board Committees

We do not currently have any board committees.


                                       17


Advisory Board

In September 2004, we established a Scientific Advisory Board to attract
qualified specialists from the fields of material and device engineering, and,
industry specialists representing expertise in manufacturing, design,
certification and applications associated with glass, plastics and building
materials. It is anticipated that panel members will be engaged for a period of
two years. The advisory board retained a chairman, Dr. Arun Madan to lead the
panel, advise the development process and recommend additional candidates for
inclusion on the panel.

Effective September 17, 2004 our Board of Directors unanimously approved the
appointment of Dr. Arun Madan to chair the advisory board under the terms of a
5-year consulting agreement. As compensation for services rendered under the
terms of the agreement Dr. Madan was granted a Consulting and Advisory Warrant
for the purchase of up to 1,000,000 shares with an exercise price of $0.15 per
share, subject to the following vesting provisions:

      o     25,000 Shares per month during the first twenty- four months (24) of
            his engagement as a consultant;

      o     150,000 shares upon the satisfactory completion of the development
            of a semi-transparent thin film silicon solar cell module, and other
            technology ;

      o     250,000 shares upon the sale and/or licensure of one of our
            processes.

In addition, our Board of Directors has unanimously approved the appointment of
three additional scientists to our advisory board under the terms of 2-year
consulting agreements. They are Dr. Arokia Nathan on February 1, 2005, Dr.
Richard Rocheleau on February 1, 2005, and Dr. John Moore on March 8, 2005. As
compensation for services the above advisory board members were each granted
Consulting and Advisory Warrants for the purchase of up to 250,000 shares with
an exercise price of $0.20 per share. For of these persons, warrants to purchase
50,000 vested immediately Thereafter, the warrant to purchase 25,000 shares
become exercisable at each calendar quarter during the term of engagement .

Biographical Information Dr. Arun Madan

Dr. Madan is a Research Professor in the Department of Metallurgical and
Materials Engineering at The Colorado School of Mines, President of MVSystems
Inc. and an adjunct professor at The University of Waterloo, Canada. He became
one of the originators of Amorphous Silicon technologies in 1970 and fabricated
the first TFT (thin film transistor) as part of his Ph.D thesis. With over 30
years of leading edge scientific accomplishments he has published well over one
hundred scientific papers, published a textbook now in use at several
universities and holds fourteen patents on thin film semiconductor technology as
well as advanced vacuum semiconductor deposition systems. In addition to his
recognized leadership in the fields of thin film semiconductors and solar cells,
he is the founder of two firms, Glasstech Solar Inc. in 1985 and MVSystems, Inc.
in 1989. As founder of these firms he has gained over twenty years of
international business, marketing and management experience successfully
establishing technology sales exceeding $150 million dollars. Leveraging his
extensive scientific, business and leadership capabilities he has led teams of
scientists/engineers in multi-disciplinary programs providing contract research
and development work for a multitude of domestic and international agencies and
firms including the National Renewable Energy Laboratory (USA), BP-Solar (USA),
Shell (The Netherlands), Kovio (USA), Zettacore (USA), QinetiQ (UK), ENEA
(Italy) and Pacific Solar (Australia) etc. Dr Madan received his Ph.D. - Physics
from the University of Dundee, Scotland.

Biographical Information Dr. John Moore

Dr. John J. Moore is a Materials Scientist who holds the position of Trustees'
Professor and Head of Department of Metallurgical and Materials Engineering at
the Colorado School of Mines. Dr. Moore is also Director of the
interdisciplinary graduate program in Materials Science and Director of the
Advanced Coatings and Surface Engineering Laboratory, ACSEL, at the Colorado
School of Mines in Golden. Dr. Moore established the Advanced Coatings and
Surface Engineering Laboratory (ACSEL) at the Colorado School of Mines in 1994.
The main objective of ACSEL is to perform fundamental research in advanced PVD
and CVD systems that will aid the U.S. thin films, coatings and surface
engineering industry. ACSEL is a national and international leader in research
on advanced coatings, surface engineering and thin film processing. Dr. Moore
was awarded a B.Sc. in Materials Science and Engineering from the University of
Surrey, UK, in 1966, a Ph.D. in Industrial Metallurgy from the University of
Birmingham, UK, in 1969, and a D.Eng. from the School of Materials of the
University of Birmingham, UK, in 1996.

Biographical Information Dr. Arokia Nathan

Arokia Nathan (SM) is a Professor in Electrical and Computer Engineering,
University of Waterloo, and holds the Canada Research Chair in Nanoscale Elastic
Circuits. He is also the chief technology officer of Ignis Innovation Inc.,
Waterloo, Canada, a company he founded to commercialize technology on thin film
silicon backplanes and driving algorithms for active matrix organic light
emitting diode displays. Dr. Nathan has extensive experience in device physics
and modeling, and materials processing and integration. He has published
extensively in the field of sensor technology and CAD, and thin film transistor
electronics, and has over 15 patents filed/awarded. He is a co-author of two
books, Microtransducer CAD and CCD Image Sensors in Deep-Ultraviolet. He is a
Senior Member of the IEEE and a member of the American Physical Society,
Electrochemical Society, Materials Research Society, Society for Information
Displays, International Society for Optical Engineering, and the Institute of
Electrical Engineers (UK). He chairs the 2005 IEEE Lasers and Electro-Optics
Society Technical Committee on Displays and the Displays Sub-Committee in both
2004 and 2005. He serves as co-chair of the Fall 2005 Materials Research Society
Symposium M: Flexible and Printed Electronics, Photonics, and Biomaterials, and
is currently a Guest Editor for a Special Issue on Flexible Electronics
Technology in IEEE Proceedings. He received his PhD in Electrical Engineering
from the University of Alberta, Edmonton, Alberta, Canada, in 1988.


                                       18


Biographical Information Dr. Richard Rocheleau

Dr. Rocheleau is the director of the Hawaii Natural Energy Institute (HNEI) of
the University of Hawaii designated as a US Department of Energy Center of
Excellence. At HNEI Dr. Rocheleau has established the HNEI Thin Films Laboratory
and developed a research program focused on thin film photovoltaics and
renewable hydrogen production having near-term applications in both the
commercial and military sectors. Dr. Rocheleau also serves as the PI of several
programs including the Hawaii Energy and Environmental Technology Initiative;
and the Hawaii Hydrogen Center for the Development and Deployment of Distributed
Energy Systems. He is the author of over 30 publications in peer reviewed
journals and over 20 conference proceedings in the areas of photovoltaics, photo
electrochemical hydrogen production, and thin-film electronic materials. Dr.
Rocheleau also holds six patents and three patent disclosures. Leveraging his
extensive scientific and leadership capabilities he has led teams of
scientists/engineers in multi-disciplinary programs providing contract research
and development of PV and semiconductor manufacturing processes for a number of
domestic and international firms including, Chronar Corporation, Solarex, First
Solar, Trex Enterprises, and Global Solar Inc. Dr. Rocheleau received his BChE
and PhD (1980) in Chemical Engineering from the University of Delaware and a
M.S. in Ocean Engineering (1977) from the University of Hawaii.


                                       19


                             EXECUTIVE COMPENSATION

The following summary compensation table sets forth certain information
concerning compensation paid to our Chief Executive Officer, Tom Djokovich. He
was the only person who received any compensation during the periods indicated.

                              Annual Compensation*
                              --------------------
                                                                 Other Annual 
                                        Salary       Bonus       Compensation 
Name and Principal Position   Year        ($)         ($)             ($)     
---------------------------   ----      ------       -----       ------------
Tom Djokovich(1)              2004     $130,000         -0-
President, Chief Financial    2003          -0-         -0-           -0-
Officer                       2002          -0-         -0-           -0-

----------
*     In accordance with the rules and regulations of the Securities and
      Exchange Commission, this table omits columns pertaining to compensation
      that was not awarded.
(1)   As of January 2005, we have agreed to pay Mr. Djokovich $2,885 per week
      for services provided as Chief Executive Officer up to and until we
      determine executive compensation pursuant to an employment agreement as
      determined by the Board. If necessitated by our financial condition, Mr.
      Djokovich has agreed to the deferment of his monthly salary up to and
      until such time that we obtain the funds to pay these amounts. In the year
      ended September 30, 2004 Mr. Djokovich agreed to the deferment of $65,000
      dollars of his salary until such time that we have the funds to pay him.
      As of July 28, 2005 the remaining balance of unpaid deferred salary due
      Mr. Djokovich was $35,192.28.

Employment Agreements

We do not have any employment agreements with our executive officers to date. We
may enter into employment agreements in the future.


                                       20


            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

Our common stock has been quoted on the OTC Bulletin Board under the symbol
"XSNX.OB." The following table shows the reported high and low closing bid
quotations per share for our common stock based on information provided by the
OTC Bulletin Board. Particularly since our common stock is traded infrequently,
such over-the-counter market quotations reflect inter-dealer prices, without
markup, markdown or commissions and may not necessarily represent actual
transactions or a liquid trading market.

             Year Ended September 30, 2005          High           Low
                                                    ----           ---

First Quarter ended December 31, 2004               $ .51          $ .33
Second Quarter ended March 31, 2005                 $ .23          $ .08
Third Quarter ended June 30, 2005                   $ .21          $ .08

             Year Ended September 30, 2004          High           Low
                                                    ----           ---

First Quarter ended December 31, 2003               $2.00          $.51
Second Quarter ended March 31, 2004                 $1.25          $.25
Third Quarter ended June 30, 2004                   $1.01          $.34
Fourth Quarter ended September 30, 2004             $ .75          $.30

             Year Ended September 30, 2003          High           Low
                                                    ----           ---

First Quarter ended December 31, 2002               $.017          $.005
Second Quarter ended March 31, 2003                 $.012          $.007
Third Quarter ended March 31, 2003                  $.025          $.01
Fourth Quarter ended June 30, 2003                  $.07           $.007

Number of Stockholders

As of August 12, 2005, there were approximately 536 holders of record of our
common stock.

Dividend Policy

Historically, we have not paid any dividends to the holders of our common stock
and we do not expect to pay any such dividends in the foreseeable future as we
expect to retain our future earnings for use in the operation and expansion of
our business.


                                       21


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table indicates beneficial ownership of our common stock as of
August 12, 2005 by each person or entity known by us to beneficially own more
than 5% of the outstanding shares of our common stock; each of our executive
officers and directors; and all of our executive officers and directors as a
group. Unless otherwise indicated, the address of each beneficial owner listed
below is c/o XsunX, Inc., 65 Enterprise, Aliso Viejo, California 92656.

                                                           Percentage of Shares
Name of Beneficial Owner                Number of Shares   Beneficially Owned(1)
------------------------                ----------------   ---------------------
Tom Djokovich (2)                         17,903,000            14.45%
Brian Altounian                            3,650,000             2.95%
Thomas Anderson                               11,925                *
All Directors and Executive Officers
  as a group (3 persons)                  21,914,900            17.69%

----------
*     less than 1%

(1)   Applicable percentage ownership is based on 123,854,733 shares of common
      stock outstanding as of August 12, 2005. Beneficial ownership is
      determined in accordance with the rules of the Securities and Exchange
      Commission and generally includes voting or investment power with respect
      to securities. Shares of common stock that are currently exercisable or
      exercisable within 60 days of August 12, 2005 are deemed to be
      beneficially owned by the person holding such securities for the purpose
      of computing the percentage of ownership of such person, but are not
      treated as outstanding for the purpose of computing the percentage
      ownership of any other person.

(2)   Includes 16,978,000 shares owned by the Djokovich Limited Partnership. Mr.
      Djokovich shares voting and dispositive power with respect to these
      shares.


                                       22


                              SELLING SHAREHOLDERS

The following table presents information regarding the selling shareholders.



                                                                 Shares to be Acquired      Shares Beneficially  
                                 Shares Beneficially Owned      Under the Standby Equity       Owned After  
                                     Prior to Offering          Distribution Agreement         the Offering(2)   
                                 -------------------------    ---------------------------   -------------------- 
Selling Stockholder                Number        Percent(1)      Number       Percent(1)    Number    Percent(1)
-------------------                ------        ----------      ------       ----------    ------    ----------
                                                                                          
Cornell Capital Partners LP.(3)  18,984,263(3)     13.30%       70,000,000      36.11%       -0-          --
Newbridge Securities              65,232               *


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

(1)   Applicable percentage ownership is based on 123,854,733 shares of common
      stock outstanding as of August 12, 2005. Beneficial ownership is
      determined in accordance with the rules of the Securities and Exchange
      Commission and generally includes voting or investment power with respect
      to securities. Shares of common stock that are currently exercisable or
      exercisable within 60 days of August 12, 2005 are deemed to be
      beneficially owned by the person holding such securities for the purpose
      of computing the percentage of ownership of such person, but are not
      treated as outstanding for the purpose of computing the percentage
      ownership of any other person.

(2)   Assumes that all securities registered will be sold and that all shares of
      common stock underlying the Standby Equity Distribution Agreement will be
      issued.

(3)   Includes up to 10,000,000 shares issuable upon conversion of secured
      convertible debentures and 6,375,000 shares issuable upon exercise of
      warrants. Assumes waiver of the provision in the Cornell agreement
      limiting Cornell's ownership of our common stock to 9.9%.

The following is a description of the selling shareholders relationship to us
and how each the selling shareholder acquired the shares to be sold in this
offering:

On July 14, 2005, we entered into a Standby Equity Distribution Agreement with
Cornell Capital Partners LP, a private equity fund, providing for the sale and
issuance to Cornell of up to $10,000,000 of our common stock over a period of up
to 24 months after the effective date of the registration statement of which
this prospectus forms a part. Under the agreement, we may sell to Cornell up to
$250,000 in shares of our common stock once every five trading days at a price
of 96% of the lowest closing bid price of our common stock for the five
consecutive trading days following our notice to Cornell of our intention to
sell shares under the agreement. Newbridge Securities, a registered
broker-dealer, will act as the exclusive placement agent for the shares to be
issued under our agreement with Cornell.

In connection with the Cornell agreement, on July 14, 2005, we also entered into
a Securities Purchase Agreement with Cornell providing for the sale to Cornell
of our 12% secured convertible debentures in the aggregate principal amount of
$850,000 (the "Debentures") of which $400,000 was advanced immediately and the
balance was advanced on August 16, 2005. Holders of the debentures may convert,
at any time, the principal amount outstanding under the debentures into shares
of common stock, at a conversion price per share equal to $0.10, subject to
adjustment. Upon three-business day advance written notice, we may redeem the
debentures, in whole or part. In the event that the closing bid price of the
common stock on the date that we provides advance written notice of redemption
or on the date redemption is made exceeds the conversion price then in effect,
the redemption will be calculated at 120% of the debentures face value.

Under the Securities Purchase Agreement, we also issued to Cornell five-year
warrants to purchase 4,250,000 and 2,125,000 shares of Common Stock at $0.15 and
$0.20, respectively.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

During the past two years, there has not been, nor is there currently proposed,
any transaction or series of similar transactions to which we were or are to be
a party in which the amount involved exceeded or exceeds $60,000 and in which
any director, executive officer, holder of more than 5% of our common stock or
any member of the immediate family of any of the foregoing persons had or will
have a direct or indirect material interest.


                                       23


Pledge by Officers

In July 2005, Tom Djokovich, our Chief Executive Officer, deposited into escrow
925,000 shares of common stock owned by him. These shares are additional
security for our obligations under the $850,000 principal amount secured
convertible debentures that were issued to Cornell Capital Partners LP. Mr.
Djokovich received no compensation for this transaction.

Issuance of Shares

On September 30, 2003, we issued 20,800,000 shares of common stock to Brian
Altounian immediately before he became one our directors. These shares were
issued for corporate development services rendered to Xoptix, Inc. pursuant to a
Corporate Services Development Agreement dated May 1st, 2003 and were valued at
a price of $.004 per share for a total valuation of $83,200. As described under
Business--Company History, we entered into a Plan of Reorganization and Asset
Purchase Agreement with Xoptics, Inc. in September 2003.


                                       24


                            DESCRIPTION OF SECURITIES

The following description of our capital stock and provisions of our articles of
incorporation and bylaws, each as amended, is only a summary. You should also
refer to the copies of our articles of incorporation and bylaws which are
included as exhibits to our Report on 10-KSB for the fiscal year ended September
30, 2004. Our authorized capital stock consists of 500,000,000 shares of common
stock, no par value, and 50,000,000 shares of preferred stock $0.01 par value
per share. As of August12, 2005, there are 123,854,733 shares of common stock
issued and outstanding and no shares of preferred stock issued and outstanding.

Common Stock

Holders of our common stock are entitled to one vote for each share held on all
matters submitted to a vote of our stockholders. Holders of our common stock are
entitled to receive dividends ratably, if any, as may be declared by the board
of directors out of legally available funds, subject to any preferential
dividend rights of any outstanding preferred stock. Upon our liquidation,
dissolution or winding up, the holders of our common stock are entitled to
receive ratably our net assets available after the payment of all debts and
other liabilities and subject to the prior rights of any outstanding preferred
stock. Holders of our common stock have no preemptive, subscription, redemption
or conversion rights. The outstanding shares of common stock are fully paid and
nonassessable. The rights, preferences and privileges of holders of our common
stock are subject to, and may be adversely affected by, the rights of holders of
shares of any series of preferred stock which we may designate and issue in the
future without further stockholder approval.

Preferred Stock

Our board of directors is authorized without further stockholder approval, to
issue from time to time up to a total of 50,000,000 shares of preferred stock in
one or more series and to fix or alter the designations, preferences, rights and
any qualifications, limitations or restrictions of the shares of each series,
including the dividend rights, dividend rates, conversion rights, voting rights,
term of redemption, redemption price or prices, liquidation preferences and the
number of shares constituting any series or designations of these series without
further vote or action by the stockholders. The issuance of preferred stock may
have the effect of delaying, deferring or preventing a change in control of our
management without further action by the stockholders and may adversely affect
the voting and other rights of the holders of common stock. The issuance of
preferred stock with voting and conversion rights may adversely affect the
voting power of the holders of common stock, including the loss of voting
control to others. Currently, there are no shares of preferred stock outstanding
and we have no present plans to issue any shares of preferred stock.

Warrants

As of August 12, 2005, we had the following warrants outstanding:

Warrants to purchase 4,250,000 shares of common stock at $0.20 that expire in
July 2010;

Warrants to purchase 2,125,000 shares of common stock at $0.15 that expire in
July 2010;

Warrants to purchase 6,000,000 shares of common stock at $0.15 that expire in
September 2009;

Warrants to purchase 1,000,000 shares of common stock at $0.15 that expire in
September 2009;

Warrants to purchase 1,000,000 shares of common stock at $0.15 that expire in
September 2007;

Warrants to purchase 250,000 shares of common stock at $0.20 that expire in
February 2008;

Warrants to purchase 250,000 shares of common stock at $0.20 that expire in
February 2008; and

Warrants to purchase 250,000 shares of common stock at $0.20 that expire in
March 2008;

Transfer Agent and Registrar

The transfer agent and registrar for our common stock is Mountain Share
Transfer, located at 1625 Abilene Drive, Broomfield, Colorado 80020.


                                       25


                              PLAN OF DISTRIBUTION

The selling stockholder, or its pledgees, donees, transferees, or any of its
successors in interest selling shares received from the named selling
stockholder as a gift, partnership distribution or other non-sale-related
transfer after the date of this prospectus (all of whom may be a selling
stockholder) may sell the common stock offered by this prospectus from time to
time on any stock exchange or automated interdealer quotation system on which
the common stock is listed or quoted at the time of sale, in the
over-the-counter market, in privately negotiated transactions or otherwise, at
fixed prices that may be changed, at market prices prevailing at the time of
sale, at prices related to prevailing market prices or at prices otherwise
negotiated. The selling stockholder may sell the common stock by one or more of
the following methods, without limitation:

      o     Block trades in which the broker or dealer so engaged will attempt
            to sell the common stock as agent but may position and resell a
            portion of the block as principal to facilitate the transaction;

      o     An exchange distribution in accordance with the rules of any stock
            exchange on which the common stock is listed;

      o     Ordinary brokerage transactions and transactions in which the broker
            solicits purchases;

      o     Privately negotiated transactions;

      o     In connection with short sales of company shares;

      o     Through the distribution of common stock by any selling stockholder
            to its partners, members or stockholders;

      o     By pledge to secure debts of other obligations;

      o     In connection with the writing of non-traded and exchange-traded
            call options, in hedge transactions and in settlement of other
            transactions in standardized or over-the-counter options;

      o     Purchases by a broker-dealer as principal and resale by the
            broker-dealer for its account; or

      o     In a combination of any of the above.

These transactions may include crosses, which are transactions in which the same
broker acts as an agent on both sides of the trade. The selling stockholders may
also transfer the common stock by gift. We do not know of any arrangements by
the selling stockholders for the sale of any of the common stock.

The selling stockholders may engage brokers and dealers, and any brokers or
dealers may arrange for other brokers or dealers to participate in effecting
sales of the common stock. These brokers or dealers may act as principals, or as
an agent of a selling stockholder. Broker-dealers may agree with a selling
stockholder to sell a specified number of the stocks at a stipulated price per
share. If the broker-dealer is unable to sell common stock acting as agent for a
selling stockholder, it may purchase as principal any unsold shares at the
stipulated price. Broker-dealers who acquire common stock as principals may
thereafter resell the shares from time to time in transactions in any stock
exchange or automated interdealer quotation system on which the common stock is
then listed, at prices and on terms then prevailing at the time of sale, at
prices related to the then-current market price or in negotiated transactions.
Broker-dealers may use block transactions and sales to and through
broker-dealers, including transactions of the nature described above. The
selling stockholders may also sell the common stock in accordance with Rule 144
or Rule 144A under the Securities Act, rather than pursuant to this prospectus.
In order to comply with the securities laws of some states, if applicable, the
shares of common stock may be sold in these jurisdictions only through
registered or licensed brokers or dealers.

From time to time, one or more of the selling stockholders may pledge,
hypothecate or grant a security interest in some or all of the shares owned by
them. The pledgees, secured parties or person to whom the shares have been
hypothecated will, upon foreclosure in the event of default, be deemed to be
selling stockholders. The number of a selling stockholder's shares offered under
this prospectus will decrease as and when it takes such actions. The plan of
distribution for that selling stockholder's shares will otherwise remain
unchanged. In addition, a selling stockholder may, from time to time, sell the
shares short, and, in those instances, this prospectus may be delivered in
connection with the short sales and the shares offered under this prospectus may
be used to cover short sales.

To the extent required under the Securities Act, the aggregate amount of selling
stockholders' shares being offered and the terms of the offering, the names of
any agents, brokers, dealers or underwriters, any applicable commission and
other material facts with respect to a particular offer will be set forth in an
accompanying prospectus supplement or a post-effective amendment to the
registration statement of which this prospectus is a part, as appropriate. Any
underwriters, dealers, brokers or agents participating in the distribution of
the common stock may receive compensation in the form of underwriting discounts,
concessions, commissions or fees from a selling stockholder and/or purchasers of
selling stockholders' shares, for whom they may act (which compensation as to a
particular broker-dealer might be less than or in excess of customary
commissions). Neither we nor any selling stockholder can presently estimate the
amount of any such compensation.


                                       26


The selling stockholders and any underwriters, brokers, dealers or agents that
participate in the distribution of the common stock may be deemed to be
"underwriters" within the meaning of the Securities Act, and any discounts,
concessions, commissions or fees received by them and any profit on the resale
of the securities sold by them may be deemed to be underwriting discounts and
commissions. If a selling stockholder is deemed to be an underwriter, the
selling stockholder may be subject to certain statutory liabilities including,
but not limited to Sections 11, 12 and 17 of the Securities Act and Rule 10b-5
under the Exchange Act. Selling stockholders who are deemed underwriters within
the meaning of the Securities Act will be subject to the prospectus delivery
requirements of the Securities Act. The SEC staff is of a view that selling
stockholders who are registered broker-dealers or affiliates of registered
broker-dealers may be underwriters under the Securities Act. We will not pay any
compensation or give any discounts or commissions to any underwriter in
connection with the securities being offered by this prospectus. Cornell Capital
Partners LP is an "underwriter' as defined under the Securities Act with respect
to the sale of the shares of common stock issuable under the Standby Equity
Distribution Agreement.

A selling stockholder may enter into hedging transactions with broker-dealers
and the broker-dealers may engage in short sales of the common stock in the
course of hedging the positions they assume with that selling stockholder,
including, without limitation, in connection with distributions of the common
stock by those broker-dealers. A selling stockholder may enter into option or
other transactions with broker-dealers, who may then resell or otherwise
transfer those common stock. A selling stockholder may also loan or pledge the
common stock offered hereby to a broker-dealer and the broker-dealer may sell
the common stock offered by this prospectus so loaned or upon a default may sell
or otherwise transfer the pledged common stock offered by this prospectus.

The selling stockholders and other persons participating in the sale or
distribution of the common stock will be subject to applicable provisions of the
Exchange Act, and the rules and regulations under the Exchange Act, including
Regulation M. This regulation may limit the timing of purchases and sales of any
of the common stock by the selling stockholders and any other person. The
anti-manipulation rules under the Exchange Act may apply to sales of common
stock in the market and to the activities of the selling stockholders and their
affiliates. Regulation M may restrict the ability of any person engaged in the
distribution of the common stock to engage in market-making activities with
respect to the particular common stock being distributed for a period of up to
five business days before the distribution. These restrictions may affect the
marketability of the common stock and the ability of any person or entity to
engage in market-making activities with respect to the common stock.

We have agreed to indemnify the selling stockholder and any brokers, dealers and
agents who may be deemed to be underwriters, if any, of the common stock offered
by this prospectus, against specified liabilities, including liabilities under
the Securities Act. The selling stockholder has agreed to indemnify us against
specified liabilities.

The issued and outsanding common stock, as well as the common stock to be issued
offered by this prospectus was originally, or will be, issued to the selling
stockholders pursuant to an exemption from the registration requirements of the
Securities Act, as amended. We agreed to register the common stock issued or to
be issued to the selling stockholders under the Securities Act, and to keep the
registration statement of which this prospectus is a part effective until all of
the securities registered under this registration statement have been sold. We
have agreed to pay all expenses incident to the registration of the common stock
held by the selling stockholders in connection with this offering, but all
selling expenses related to the securities registered shall be borne by the
individual holders of such securities pro rata on the basis of the number of
shares of securities so registered on their behalf.

We cannot assure you that the selling stockholders will sell all or any portion
of the common stock offered by this prospectus. In addition, we cannot assure
you that a selling stockholder will not transfer the shares of our common stock
by other means not described in this prospectus.

In the event Cornell Capital Partners holds more than 9.9% of our
then-outstanding common stock, we will be unable to obtain a cash advance under
the Standby Equity Distribution Agreement. A possibility exists that Cornell
Capital Partners may own more than 9.9% of our outstanding common stock at a
time when we would otherwise plan to request an advance under the Standby Equity
Distribution Agreement. In that event, if we are unable to obtain additional
external funding, we could be forced to curtail or cease our operations.

                                  LEGAL MATTERS

The validity of the common stock has been passed upon by Sichenzia Ross Friedman
Ference LLP, New York, New York.


                                       27


                                     EXPERTS

The September 30, 2004 financial statements included in the Prospectus have been
audited by Michael Johnson & Co., LLC., a limited liability company of certified
public accountants to the extent and for the periods set forth in their report
appearing elsewhere herein and are included in reliance upon such report given
upon the authority of said firm as experts in auditing and accounting.

                       WHERE YOU CAN FIND MORE INFORMATION

We filed with the SEC a registration statement on Form SB-2 under the Securities
Act for the common stock to be sold in this offering. This prospectus does not
contain all of the information in the registration statement and the exhibits
and schedules that were filed with the registration statement. For further
information with respect to the common stock and us, we refer you to the
registration statement and the exhibits and schedules that were filed with the
registration statement. Statements made in this prospectus regarding the
contents of any contract, agreement or other document that is filed as an
exhibit to the registration statement are not necessarily complete, and we refer
you to the full text of the contract or other document filed as an exhibit to
the registration statement. A copy of the registration statement and the
exhibits and schedules that were filed with the registration statement may be
inspected without charge at the public reference facilities maintained by the
SEC in Room 1024, 450 Fifth Street, NW, Washington, DC 20549. Copies of all or
any part of the registration statement may be obtained from the SEC upon payment
of the prescribed fee. Information regarding the operation of the public
reference rooms may be obtained by calling the SEC at 1-800-SEC-0330. The SEC
maintains a web site that contains reports, proxy and information statements and
other information regarding registrants that file electronically with the SEC.
The address of the site is http://www.sec.gov.

DISCLOSURE OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES

Under Section 7-109-102 of the Colorado Business Corporations Act (the "Colorado
Act") a corporation may indemnify a person made a party to a proceeding because
the person is or was a director, against liability incurred in the proceeding.
Indemnification permitted under this section in connection with a proceeding by
or in the right of the corporation is limited to reasonable expenses incurred in
connection with the proceeding.

Indemnification is only possible under this section 7-109-102, however, if: (a)
the person conducted him/herself in good faith; and (b) the person reasonably
believed: (i) in the case of conduct in an official capacity with the
corporation, that his or her conduct was in the corporation's best interests;
and (ii) in all other cases, that his or her conduct was at least not opposed to
the corporation's best interests; and (c) in the case of any criminal
proceeding, the person had no reasonable cause to believe his or her conduct was
unlawful.

It should be noted, however, that under Section 7-109-102(4), a corporation may
not indemnify a director: (i) in connection with a proceeding by or in the right
of the corporation in which the director is adjudged liable to the corporation;
or (ii) in connection with any other proceeding in which a director is adjudged
liable on the basis that he or she derived improper personal benefit.

Under Section 7-109-103 a director is entitled to mandatory indemnification,
when he/she is wholly successful in the defense of any proceeding to which the
person was a party because the person is or was a director, against reasonable
expenses incurred in connection to the proceeding.

Under Section 7-109-105, unless restricted by a corporation's Articles of
Incorporation, a director who is or was a party to a proceeding may apply for
indemnification to a court of competent jurisdiction. The court, upon receipt of
the application, may order indemnification after giving any notice the court
considers necessary. The court, however, is limited to awarding the reasonable
expenses incurred in connection with the proceeding and reasonable expenses
incurred to obtain court-ordered indemnification.

Under Section 7-109-107, unless restricted by the corporation's Articles of
Incorporation, an officer of a corporation is also entitled to mandatory
indemnification and to apply for court-ordered indemnification to the same
extent as a director.

A corporation may also indemnify an officer, employee, fiduciary or agent of the
corporation to the same extent as a director.

Under Section 7-109-108 a corporation may purchase and maintain insurance on
behalf of a person who is or was a director, officer, employee, fiduciary or
agent of the corporation against liability asserted against or incurred by the
person in that capacity, whether or not the corporation would have the power to
indemnify such person against the same liability under other sections of the
Colorado Act.


                                       28


Our officers and directors are accountable to our shareholders as fiduciaries,
which means such officers and directors are required to exercise good faith and
integrity in handling our affairs. A shareholder may be able to institute legal
action on behalf of himself and all other similarly situated shareholders to
recover damages where we have failed or refused to observe the law. Shareholders
may, subject to applicable rules of civil procedure, be able to bring a class
action or derivative suit to enforce their rights, including rights under
certain federal and state securities laws and regulations. Shareholders who have
suffered losses in connection with the purchase or sale of their interest in us
due to a breach of a fiduciary duty by one of our officers or directors in
connection with such sale or purchase including, but not limited to, the
misapplication by any such officer or director of the proceeds from the sale of
any securities, may be able to recover such losses from us. We and our
affiliates may not be liable to its shareholders for errors in judgment or other
acts or omissions not amounting to intentional acts.


                                       29


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

We have no agreements with any of its directors or executive officers providing
for indemnification of any such persons with respect to liability arising out of
their capacity or status as officers and directors.

At present, there is no pending litigation or proceeding involving a director or
executive officers as to which indemnification is being sought.


                                       30


                                   XSUNX, INC.
                                   (Restated)

                          (A DEVELOPMENT STAGE COMPANY)
                              FINANCIAL STATEMENTS

                           SEPTEMBER 30, 2004 AND 2003

                                TABLE OF CONTENTS

                                                                            PAGE

INDEPENDENT AUDITORS REPORT                                                  F-2
                                                                           
BALANCE SHEETS                                                               F-3
                                                                           
STATEMENT OF OPERATIONS                                                      F-4
                                                                           
STATEMENT OF CASH FLOWS                                                      F-5
                                                                     
STATEMENT OF SHAREHOLDERS DEFICIT                                            F-6

NOTES TO FINANCIAL STATEMENTS                                         F-7 - F-11


                                      F-1



                          INDEPENDENT AUDITOR'S REPORT

Board of Directors
XSUNX, INC.
Aliso Viejo, CA

We have audited the accompanying balance sheets of XSUNX, Inc., (formerly Sun
River Mining, Inc). (A Development Stage Company) as of September 30, 2004 and
2003, and the related statements of operations, cash flows, and stockholders'
equity for the years ended September 30, 2004 and 2003 and for the period from
February 25, 1997 (inception) to September 30, 2004. 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.

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. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of XSUNX, INC., (formerly Sun
River Mining, Inc.) at September 30, 2004 and 2003 and the results of their
operations and their cash flows for the years ended September 30, 2004 and 2003
and for the period from February 25, 1997 (inception) to September 30, 2004 in
conformity with accounting principles generally accepted in the United States.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 3 to the
financial statements, conditions exist which raise substantial doubt about the
Company's ability to continue as a going concern unless it is able to generate
sufficient cash flows to meet its obligations and sustain its operations.
Management's plans in regard to these matters are also described in Note 3. The
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.


Michael Johnson & Co., LLC
Denver, Colorado
February 24, 2005
May 5, 2005


                                      F-2


                                   XSUNX, INC.
                          (A Development Stage Company)
                                 Balance Sheets
                                  September 30,
                                   (Restated)



                                                                June 30,      September 30,
                                                                 2005            2004
                                                              -----------     -----------
                                                                                
ASSETS:
Current assets:
   Cash                                                       $     3,620     $    37,344
   Prepaid Expenses                                                43,500          20,000
                                                              -----------     -----------

      Total current assets                                         47,120          57,344
                                                              -----------     -----------

Fixed assets:
   Office Equipment (Net)                                           2,270           2,270
   R&D Equipment                                                  173,000              --
                                                              -----------     -----------

      Total fixed assets                                          175,270           2,270
                                                              -----------     -----------

Other assets:
    Patents                                                        20,000          10,000
    Deposit - Lease                                                    --           2,500
                                                              -----------     -----------

      Total other assets                                           20,000          12,500
                                                              -----------     -----------

TOTAL ASSETS                                                  $   242,390     $    72,114
                                                              ===========     ===========


LIABILITIES AND STOCKHOLDERS' EQUITY:
Current Liabilities:
   Accounts Payable                                           $   345,809     $    89,030
   Accrued Expenses                                                 7,484           5,908
   Notes Payable                                                       --           1,225
                                                              -----------     -----------

     Total current liabilities                                    353,293          96,163
                                                              -----------     -----------

Stockholders' Equity:
Preferred Stock, par value $0.01 per share; 50,000,000
 shares authorized; no shares issued and outstanding                   --              --
Common Stock, no par value; 500,000,000 shares authorized;
  121,196,239 shares issued and outstanding at June 30,
  2005 and  114,036102 outstanding at September 30, 2004        3,669,791       3,104,396
Common stock warrants                                           1,200,000       1,200,000
Deficit accumulated during the exploratory stage               (4,980,694)     (4,328,445)
                                                              -----------     -----------
      Total stockholders' equity (deficit)                       (110,903)        (24,049)
                                                              -----------     -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $   242,390     $    72,114
                                                              ===========     ===========


                         See Accountant's Review Report


                                      F-3


                                   XSUNX, INC.
                          (A Development Stage Company)
                            Statements of Operations
                                   (Restated)



                                            Three-Months Ended                  Nine-Months Ended          Feb. 25, 1997  
                                                 June 30,                           June 30,               (Inception) to 
                                    ---------------------------------      --------------------------         June 30,   
                                         2005                2004             2005            2004              2005
                                    -------------       -------------       ---------       ---------       -----------
                                                                                                     
Revenue                             $          --       $          --       $      --       $      --       $        --

Expenses:
   Abandoned Equipment                         --                  --              --              --               808
   Advertising                              1,344                  --           3,754              --             3,754
   Bank Charges                                71                 193             372             255             2,485
   Consulting                              10,000               9,700          10,000           9,700         1,034,039
   Contract R&D                           144,310              61,645         357,646          74,495           487,139
   Depreciation                                --                  --              --              --             3,178
   Directors' Fees                             --                  29              --              29            11,983
   Due Diligence                               --                  --              --              --            45,832
   Equipment Rental                            --                  --              --              --             6,295
   Impairment loss                             --                  --              --              --           923,834
   Legal & Accounting                      31,150               6,462          49,783          21,807           238,143
   Licenses & Fees                             --                  --              25              --             6,435
   Meals & Entertainment                      551                  30             551             142             4,670
   Office Expenses                            587               4,488           3,135           7,247            22,334
   Other Operating Expenses                 2,098                  --           2,098              --             2,098
   Salaries                                41,032              33,108         120,144          98,108           620,230
   Postage & Shipping                         377                 122             849             424             4,066
   Printing                                 1,219                  57           1,721             191             7,301
   Public Relations                        42,645                 350          81,871           1,190           192,837
   Rent                                     3,290               2,250           7,040           7,423            24,003
   Subscriptions                              104                  --             104              --               104
   Taxes                                       --                  --              --              --             4,657
   Telephone                                1,342               1,271           3,675           2,814            38,490
   Transfer Agent Expense                     319                 843           3,413           2,643            19,738
   Travel                                   1,904               1,665           6,584           1,887            69,517
   Warrant Option Expense                      --                  --              --              --         1,200,000
                                    -------------       -------------       ---------       ---------       -----------
Total Operating Expenses                  282,343             122,213         652,765         228,355         4,969,408
                                    -------------       -------------       ---------       ---------       -----------

Other Income (Expense)
   Interest Expense                            --                  --                                             71,597
   Returned Merchandise                       (98)                 --            (516)             --              (516)
   Interest Income                             --                  --                                               (22)
   Forgiveness of Debt                         --                  --                                           (59,773)
                                    -------------       -------------       ---------       ---------       -----------

Net (Loss)                          $    (282,245)      $    (122,213)      $(652,249)      $(228,355)      $(4,980,694)
                                    -------------       -------------       ---------       ---------       -----------

Per Share Information:

   Weighted average number of
     common shares outstanding        121,196,239         111,479,898      
                                    -------------       -------------      

Net Loss per Common Share                       *                   *      
                                    -------------       -------------      


* Less than $.01

                         See Accountant's Review Report


                                      F-4


                                   XSUNX, INC.
                          (A Development Stage Company)
                            Statements of Cash Flows

                               (Indirect Method)



                                                                                       
                                                            Nine-Months Ended           Feb. 25, 1997 
                                                                 June 30,              (Inception) to 
                                                         ------------------------          June 30,   
                                                           2005             2004             2005
                                                         ---------       ---------       -----------
                                                                                         
Cash Flows from Operating Activities:
Net Loss                                                 $(652,249)      $(228,355)      $(4,980,694)
  Adjustments to reconcile net loss to cash used in
    operating activities:
   Issuance of Common Stock for Services                    34,000              --         1,295,557
   (Increase) Decrease in Deposits                           2,500         (22,500)               --
   (Increase) in Prepaid Expenses                          (23,500)             --           (43,500)
   Increase in Accrued Expenses & Taxes                      1,576          98,831             7,484
   Increase in Accounts Payable                            256,779          39,608           345,809
                                                         ---------       ---------       -----------

Net Cash Flows Used for Operating Activities              (380,894)       (112,416)       (3,375,344)
                                                         ---------       ---------       -----------

Cash Flows from Investing Activities:
    Purchase of Fixed Assets                              (173,000)             --          (175,270)
    Purchase of Intangible Assets                          (10,000)             --           (20,000)
                                                         ---------       ---------       -----------

Net Cash Flows Used for Investing Activities              (183,000)             --          (195,270)
                                                         ---------       ---------       -----------

Cash Flows from Financing Activities:
   Payment of Note Payable                                  (1,225)             --                --
   Proceeds from Notes Payable                                  --           4,368                --
   Issuance of Common Stock for Warrants                        --              --         1,200,000
   Issuance of Common Stock                                531,395         174,844         2,374,234
                                                         ---------       ---------       -----------

Net Cash Flows Provided by Financing Activities            530,170         179,212         3,574,234
                                                         ---------       ---------       -----------

Net Increase (Decrease) in Cash                            (33,724)         66,796             3,620
                                                         ---------       ---------       -----------

Cash and cash equivalents - Beginning of period             37,344           2,346                --
                                                         ---------       ---------       -----------

Cash and cash equivalents - End of period                $   3,620       $  69,142       $     3,620
                                                         =========       =========       ===========

Supplemental Disclosure of Cash Flow Information
   Cash Paid During the Year for:
      Interest                                           $      --       $      --       $    71,346
                                                         =========       =========       ===========
      Income Taxes                                       $      --       $      --       $        --
                                                         =========       =========       ===========

NON-CASH TRANSACTIONS
    Common stock issued in exchange for services         $  34,000       $      --       $ 1,295,557
                                                         =========       =========       ===========


                         See Accountant's Review Report


                                      F-5


                                   XSUNX, INC.
                          (A Development Stage Company)
                          Shareholders Equity (Deficit)
                               September 30, 2004



                                                                           Deficit     
                                                                          Accumulated  
                                          Common Stock          Common    During the   
                                     -----------------------    Stock     Exploration  
                                     # of Shares    Amount     Warrants      Stage        Totals
                                     -----------  ----------  ----------  -----------   -----------
                                                                                  
Balance - September 30, 1999             753,148  $1,894,419  $       --  $(2,475,441)  $  (581,022)
                                     -----------  ----------  ----------  -----------   -----------

Issuance of stock for cash 9/00           15,000      27,000          --           --        27,000
Net Loss for year                             --          --          --     (118,369)     (118,369)
                                     -----------  ----------  ----------  -----------   -----------

Balance - September 30, 2000             768,148   1,921,419          --   (2,593,810)     (672,391)
                                     -----------  ----------  ----------  -----------   -----------

Extinquishment of debt                        --     337,887          --           --       337,887
Net Loss for year                             --          --          --      (32,402)      (32,402)
                                     -----------  ----------  ----------  -----------   -----------

Balance - September 30, 2001             768,148   2,259,306          --   (2,626,212)     (366,906)
                                     -----------  ----------  ----------  -----------   -----------

Net Loss for year                             --          --          --      (47,297)      (47,297)
                                     -----------  ----------  ----------  -----------   -----------

Balance - September 30, 2002             768,148   2,259,306          --   (2,673,509)     (414,203)
                                     -----------  ----------  ----------  -----------   -----------

Issuance of stock for Assets 7/03     70,000,000           3          --           --             3
Issuance of stock for Cash 8/03        9,000,000     225,450          --           --       225,450
Issuance of stock for Debt 9/03          115,000     121,828          --           --       121,828
Issuance of stock for Accruals 9/03      115,000      89,939          --           --        89,939
Issuance of stock for Services 9/03   31,300,000     125,200          --           --       125,200
Net Loss for year                             --          --          --     (145,868)     (145,868)
                                     -----------  ----------  ----------  -----------   -----------

Balance - September 30, 2003         111,298,148   2,821,726          --   (2,819,377)        2,349
                                     -----------  ----------  ----------  -----------   -----------

Issuance of stock for cash               181,750      21,071          --           --        21,071
Issuance of stock for cash               217,450      22,598          --           --        22,598
Issuance of stock for cash               254,956      34,669          --           --        34,669
Issuance of stock for cash               694,649      96,306          --           --        96,306
Issuance of stock for cash               157,649      21,421          --           --        21,421
Issuance of stock for cash                57,000       5,133          --           --         5,133
Issuance of stock for cash             1,174,500      81,472          --       81,472
Issuance of common stock warrants             --          --   1,200,000           --     1,200,000
Net Loss for period                           --          --          --   (1,509,068)   (1,509,068)
                                     -----------  ----------  ----------  -----------   -----------

Balance - September 30, 2004         114,036,102   3,104,396   1,200,000   (4,328,445)      (24,049)
                                     -----------  ----------  ----------  -----------   -----------

Issuance of stock for cash             5,907,537     471,068          --           --       471,068
Issuance of stock for cash               300,600      20,067          --           --        20,067
Issuance of stock for services           300,000      24,000          --           --        24,000
Issuance of stock for cash               527,000      40,260          --           --        40,260
Issuance of stock for services           125,000      10,000          --           --        10,000
Net Loss for Period                           --          --          --     (652,249)     (652,249)
                                     -----------  ----------  ----------  -----------   -----------

Balance - June 30, 2005              121,196,239  $3,669,791  $1,200,000  $(4,980,694)  $  (110,903)
                                     ===========  ==========  ==========  ===========   ===========


All shares have been adjusted for the 1 for 20 reverse split in Fiscal Year 2003

                         See Accountant's Review Report


                                      F-6


                                   XSUNX, INC.
                                   (RESTATED)
                          (A Development Stage Company)
                          Notes to Financial Statements
                               September 30, 2004


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

      ORGANIZATION:

      On February 25, 1997, Sun River Mining, Inc. (the Company) was
      incorporated under the laws of Colorado. The Company is in the business of
      raising capital to acquire or merge with any entity which has an interest
      in being acquired by, or merging into the company. In May 1999 management
      decided to write-off the Sun River Bolivian subsidiaries and to take the
      subsequent loss, of all investments associated with the subsidiaries. On
      July 9, 2003 Sun River Mining, Inc. signed a Plan of Reorganization and
      Asset Purchase with Xoptix, Inc.. This was a purchase agreement for the
      intangible assets of Xoptix, Inc. and the name was then changed to Xsunx,
      Inc.

      BASIS OF PRESENTATION - DEVELOPMENT STAGE COMPANY:

      The Company has not earned significant revenues from planned principal
      operations or raising capital for exploration and acquisition of mining
      property. Accordingly, the Company's activities have been accounted for as
      those of a "Development Stage Enterprise" as set forth in Financial
      Accounting Standards Board Statement No. 7 ("SFAS 7"). Among the
      disclosures required by SFAS 7 are that the Company's financial statements
      be identified as those of a development stage company, and that the
      statements of operations, stockholders' equity (deficit) and cash flows
      disclose activity since the date of the Company's inception.

      BASIS OF ACCOUNTING:

      The accompanying financial statements have been prepared on the accrual
      basis of accounting in accordance with accounting principles generally
      accepted in the United States.

      CASH AND CASH EQUIVALENTS:

      For purposes of the statements of cash flows, cash and cash equivalents
      include cash in banks and money markets with an original maturity of three
      months or less.

      USE OF ESTIMATES:

      The preparation of financial statements in conformity with accounting
      principles generally accepted in the United States requires management to
      make estimates and assumptions that affect certain reported amounts and
      disclosures. Accordingly, actual results could differ from those
      estimates.

      NET LOSS PER SHARE:

      Net loss per share is based on the weighted average number of common
      shares and common shares equivalents outstanding during the period.


                                      F-7


                                   XSUNX, INC.
                                   (RESTATED)
                          (A Development Stage Company)
                          Notes to Financial Statements
                               September 30, 2004


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT):


      OTHER COMPREHENSIVE INCOME

      The Company has no material components of other comprehensive income
      (loss) and accordingly, net loss is equal to comprehensive loss in all
      periods.

NOTE 2 - FEDERAL INCOME TAX:

      The Company accounts for income taxes under SFAS No. 109, which requires
      the asset and liability approach to accounting for income taxes. Under
      this approach, deferred income taxes are determined based upon differences
      between the financial statement and tax bases of the Company's assets and
      liabilities and operating loss carryforwards using enacted tax rates in
      effect for the year in which the differences are expected to reverse.
      Deferred tax assets are recognized if it is more likely than not that the
      future tax benefit will be realized.

      Significant components of the Company's deferred tax liabilities and
      assets are as follows:

                                                     2004           2003
                                                  ----------     ----------

      Deferred Tax Liability                      $4,328,445     $2,829,377
      Deferred Tax Assets
        Net Operating Loss Carryforwards
        Book/Tax Differences in Bases of Assets            0              0
                                                  ----------     ----------
      Valuation allowance                         $4,328,445     $2,829,377
                                                  ----------     ----------
      Net Deferred tax assets                     $        0     $        0
                                                  ==========     ==========

      At September 30, 2004, the Company had net operating loss carryforwards of
      approximately, $4,328,445 for federal income tax purposes. These
      carryforwards if not utilized to offset taxable income will begin to
      expire in 2010.


                                      F-8


                                   XSUNX, INC.
                                   (RESTATED)
                          (A Development Stage Company)
                          Notes to Financial Statements
                               September 30, 2004


NOTE 3 - GOING CONCERN:

      The financial statements of the Company have been presented on the basis
      that they are a going concern, which contemplates the realization of
      assets and the satisfaction of liabilities in the normal course of
      business. The Company has no assets, generated no revenue and has an
      accumulated deficit at September 30, 2004 of $4,328,445.

      The future success of the Company is likely dependent on its ability to
      attain additional capital, or to find an acquisition to add value to its
      present shareholders and ultimately, upon its ability to attain future
      profitable operations. There can be no assurance that the Company will be
      successful in obtaining such financing, or that it will attain positive
      cash flow from operations. Management believes that actions presently
      being taken to revise the Company's operating and financial requirements
      provide the opportunity for the Company to continue as a going concern.

      The Company has made substantial investments this last year in the
      development of intellectual property assets as part of a
      business-restructuring plan. The purpose of these investments was to
      acquire patented solar electric glass technology. The Company believes
      that its patented solar electric glass technology has a number of market
      opportunities in the multi-billion dollar worldwide architectural glass
      markets.

NOTE 4 - CAPITAL STOCK TRANSACTIONS:

      The authorized capital stock of the Company was established at 500,000,000
      with no par value. On September 29, 2003 the Board of Directors authorized
      a reverse split of 1 for 20 shares of stock. The stocks issued in 2003
      were for accrued directors fees and salaries and to paid off past debt to
      investors. 70,000,000 shares of stock were issued to obtain the patent
      rights from Xoptix, Inc. Also shares of stock were issued in 2003 for
      consulting fees in arranging the formation of the new Corporation. In 2004
      2,737,954 shares of stock were issued for cash and consulting fees.

NOTE 5 - TRADEMARK TRANSFER AGREEMENT:

      On May 6, 2004 a Trademark transfer agreement was signed with Western Gas
      and Electric Company of California. Western solely owns all rights and
      interest in and to the registered trademark consisting of printed words
      styled as "POWERGLASS' as more fully set forth herein ("Trademark") and
      desires to assign and transfer, subject to the terms and conditions set
      forth herein, all rights and interest in the Trademark to XsunX in
      exchange for the payment set forth in this Agreement. The purchase price
      for the Trademark shall be: (1) the sum of $10,000 if paid within one (1)
      year from the effective date; (2) the sum of $20,000 if paid after the
      conclusion of the first (1st) year but prior to the conclusion of the
      second (2nd) year after the effective date of this Agreement; (3) the sum
      of $35,000 if paid after the conclusion of the second (2nd) year but prior
      to the conclusion of the third (3rd) year after the effective date of this
      Agreement; or (4) the sum of $50,000 if paid after the conclusion of the
      third (3rd) year but prior to the conclusion of three (3) years and six
      (6) months after the effective date of this Agreement. If payment is not
      made prior to the conclusion of three (3) years and six (6) months after
      the effective date of this Agreement, XsunX shall re-assign the Trademark
      back to Western as set forth herein.


                                      F-9


                                   XSUNX, INC.
                                   (RESTATED)
                          (A Development Stage Company)
                          Notes to Financial Statements
                               September 30, 2004


NOTE 6 - WARRANT FOR PURCHASE OF SHARES:

      License stock warrant - As consideration for the grant of the License,
      XsunX shall, grant MVS a warrant ("License Stock Warrant") for the
      purchase of up to Five Million (5,000,000) shares of common stock of XsunX
      (the "License Stock Warrant Shares"), the warrant to expire five (5) years
      after the date of the grant. The License Stock Warrant shall be in the
      form of that Warrant to Purchase Common Stock of XsunX, Inc. instrument
      attached hereto as Exhibit "D" and incorporated herein by this reference.

      Technology Sharing Warrant - As consideration for access to MVS know how
      and Service at Cost pursuant to the technology sharing set forth above,
      XsunX shall grant to MVS a warrant to purchase up to One Million shares
      (1,000,000) of common stock of XsunX ("Technology Sharing Warrant
      Shares"). The Technology Sharing Warrant shall be in the form of that
      Warrant Purchase Common Stock of XsunX, Inc. instrument attached hereto as
      Exhibit "E" and incorporated herein by this reference. The Technology
      Sharing Warrant shall be for a five (5) year term and subject to
      conditional vesting in accordance with the following provisions:

            (1)   The Technology Sharing Warrant shall become exercisable in the
                  amount of 250,000 shares upon the satisfactory completion of
                  Phase 2 under the MVS Phase 2 Development Agreement.

            (2)   The Technology Sharing Warrant shall become exercisable in the
                  amount of 250,000 shares upon the satisfactory completion, as
                  reasonably determined by the XsunX Board of Directors, of any
                  subsequent phase of development as may be defined under the
                  MVS future development proposal.

            (3)   The Technology Sharing Warrant shall become exercisable in the
                  amount of 500,000 shares upon the Commercialization of an
                  XsunX process.

      Consultancy Warrant - In September 2004 the Company granted James Bentley
      a consultancy and advisory warrant in the amount of 1,000,000 shares with
      an exercise price of $.15 per share. Mr. Bentley has worked with the
      Company in its initial stage helping to establish a plan for the
      development of working samples and the review and selection process for
      engaging qualified research and development firms to initiate development
      efforts. Mr. Bentley has also assisted the Company in continued efforts to
      expand research efforts and business development opportunities. The
      warrant was issued for the conversion of $15,000 in accrued consultancy
      fees, and as part of a Consultancy and Advisory Agreement and carries a 3
      year exercise term and the following vesting provisions:

            (1)   500,000 shares upon the effective date of the warrant.
                  Thereafter, the warrant shall become exercisable at the rate
                  of 125,000 shares per calendar quarter up to the full amount
                  of the warrant.


                                      F-10


                                   XSUNX, INC.
                                   (RESTATED)
                          (A Development Stage Company)
                          Notes to Financial Statements
                               September 30, 2004


NOTE 6 - WARRANT FOR PURCHASE OF SHARES (CONT):

      Consultancy and Advisory Warrant - Pursuant to the offer of consultancy
      and advisory services for the position of Chairman of the XsunX Scientific
      Advisory Board as set forth herein, XsunX shall, as compensation for Dr.
      Madan's advice and consultation efforts in the furtherance of XsunX
      business initiatives, offer to Dr. Madan the grant of a warrant
      ("Consultancy and Advisory Warrant") to purchase up to One Million
      (1,000,000) shares of common stock of XsunX ("Consultancy and Advisory
      Stock Warrant Shares") in the form attached hereto as Exhibit "G" and
      incorporated herein by this reference. This Warrant shall be for a five
      (5) year term and shall be subject to conditional vesting in accordance
      with the following provisions:

            (1)   The Consultancy and Advisory Warrant shall become exercisable
                  at the rate of 250,000 Shares per month during and up to the
                  first twenty-four months (24) of services.

            (2)   The Consultancy and Advisory Warrant shall become exercisable
                  in the amount of 150,000 shares upon the satisfactory
                  completion of Phase 2 under the MVS Phase 2 Development
                  Agreement.


            (3)   The Consultancy and Advisory Warrant shall become exercisable
                  in the amount of 250,000 shares upon the Commercialization of
                  an XsunX process.

NOTE 7 - STOCK OPTION PLAN:

      On July 15, 2004,the Board of Directors of XsunX resolved to establish the
      2004 Stock Option Plan. The plan was adopted to provide equity incentives
      to employees, consultants and suppliers of the Company. No stocks were
      issued at September 30, 2004.

NOTE 8 - RESTATEMENT OF FINANCIALS:

      These financials have been restated to explain the warrants and the
      expenses of them per the Black-Shoals method. Also to explain the
      valuation of the asset purchased per purchase agreement.


                                      F-11


                                   XSUNX, INC.

                          (A DEVELOPMENT STAGE COMPANY)
                              FINANCIAL STATEMENTS

                                  JUNE 30, 2005
                                   (UNAUDITED)

                                TABLE OF CONTENTS

                                                                            PAGE

BALANCE SHEETS                                                              F-13
                                                                          
STATEMENT OF OPERATIONS                                                     F-14
                                                                          
STATEMENT OF CASH FLOWS                                                     F-15
                                                                     
STATEMENT OF SHAREHOLDERS DEFICIT                                           F-16

NOTES TO FINANCIAL STATEMENTS                                        F-17 - F-18

                                      F-12



                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                         (A Development Stage Company)
                                 Balance Sheets
                                   (Unaudited)



                                                                June 30,      September 30,
                                                                  2005             2004
                                                             -------------    -------------
                                                                        
ASSETS:
Current assets:
   Cash                                                      $       3,620    $      37,344
   Prepaid Expenses                                                 43,500           20,000
                                                             -------------    -------------

      Total current assets                                          47,120           57,344
                                                             -------------    -------------

Fixed assets:
   Office Equipment (Net)                                            2,270            2,270
   R&D Equipment                                                   173,000               --
                                                             -------------    -------------

      Total fixed assets                                           175,270            2,270
                                                             -------------    -------------

Other assets:
    Patents                                                         20,000           10,000
    Deposit - Lease                                                     --            2,500
                                                             -------------    -------------

      Total other assets                                            20,000           12,500
                                                             -------------    -------------

TOTAL ASSETS                                                 $     242,390    $      72,114
                                                             =============    =============


LIABILITIES AND STOCKHOLDERS' EQUITY:
Current Liabilities:
   Accounts Payable                                          $     345,809    $      89,030
   Accrued Expenses                                                  7,484            5,908
   Notes Payable                                                        --            1,225
                                                             -------------    -------------

     Total current liabilities                                     353,293           96,163
                                                             -------------    -------------

Stockholders' Equity:
Preferred Stock, par value $0.01 per share; 50,000,000
 shares authorized; no shares issued and outstanding                    --               --
Common Stock, no par value; 500,000,000 shares authorized;
  121,196,239 shares issued and outstanding at June 30,
  2005 and  114,036102 outstanding at September 30, 2004         3,669,791        3,104,396
Common stock warrants                                            1,200,000        1,200,000
Deficit accumulated during the exploratory stage                (4,980,694)      (4,328,445)
                                                             -------------    -------------
      Total stockholders' equity (deficit)                        (110,903)         (24,049)
                                                             -------------    -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $     242,390    $      72,114
                                                             =============    =============


                         See Accountants' Review Report


                                      F-13


                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                         (A Development Stage Company)
                      Consolidated Statements of Operations
                                   (Unaudited)




                                       Three-Months Ended                 Nine-Months Ended          Feb. 25, 1997
                                            June 30,                          June 30,               (Inception) to
                                 ------------------------------    ------------------------------       June 30,
                                      2005            2004               2005            2004             2005
                                 -------------    -------------    -------------    -------------    -------------

                                                                                      
REVENUE                          $          --    $          --    $          --    $          --    $          --


EXPENSES:
  Abandoned Equipment                       --               --               --               --              808
  Advertising                            1,344               --            3,754               --            3,754
  Bank Charges                              71              193              372              255            2,485
  Consulting                            10,000            9,700           10,000            9,700        1,034,039
  Contract R&D                         144,310           61,645          357,646           74,495          487,139
  Depreciation                              --               --               --               --            3,178
  Directors' Fees                           --               29               --               29           11,983
  Due Diligence                             --               --               --               --           45,832
  Equipment Rental                          --               --               --               --            6,295
  Impairment loss                           --               --               --               --          923,834
  Legal & Accounting                    31,150            6,462           49,783           21,807          238,143
  Licenses & Fees                           --               --               25               --            6,435
  Meals & Entertainment                    551               30              551              142            4,670
  Office Expenses                          587            4,488            3,135            7,247           22,334
  Other Operating Expenses               2,098               --            2,098               --            2,098
  Salaries                              41,032           33,108          120,144           98,108          620,230
  Postage & Shipping                       377              122              849              424            4,066
  Printing                               1,219               57            1,721              191            7,301
  Public Relations                      42,645              350           81,871            1,190          192,837
  Rent                                   3,290            2,250            7,040            7,423           24,003
  Subscriptions                            104               --              104               --              104
  Taxes                                     --               --               --               --            4,657
  Telephone                              1,342            1,271            3,675            2,814           38,490
  Transfer Agent Expense                   319              843            3,413            2,643           19,738
  Travel                                 1,904            1,665            6,584            1,887           69,517
  Warrant Option Expense                    --               --               --               --        1,200,000
                                 -------------    -------------    -------------    -------------    -------------

TOTAL OPERATING EXPENSES               282,343          122,213          652,765          228,355        4,969,408
                                 -------------    -------------    -------------    -------------    -------------

OTHER INCOME (EXPENSE)
  Interest Expense                          --               --                                             71,597
  Returned Merchandise                     (98)              --             (516)              --             (516)
  Interest Income                           --               --                                                (22)
  Forgiveness of Debt                       --               --                                            (59,773)
                                 -------------    -------------    -------------    -------------    -------------

NET (LOSS)                       $    (282,245)   $    (122,213)   $    (652,249)   $    (228,355)   $  (4,980,694)
                                 -------------    -------------    -------------    -------------    -------------

PER SHARE INFORMATION:

  Weighted average number of
    common shares outstanding      121,196,239      111,479,898
                                 -------------    -------------

NET LOSS PER COMMON SHARE                    *                *
                                 -------------    -------------


* Less than $.01

                         See Accountants' Review Report


                                      F-14


                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                         (A Development Stage Company)
                            Statements of Cash Flows
                                   (Unaudited)

                                Indirect Method



                                                           Nine-Months Ended        Feb. 25, 1997
                                                                June 30,            (Inception) to
                                                      ----------------------------     June 30,
                                                           2005           2004           2005
                                                      -------------  -------------  -------------

                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Loss                                              $    (652,249) $    (228,355) $  (4,980,694)
  Adjustments to reconcile net loss to cash used in
    operating activities:
  Issuance of Common Stock for Services                      34,000             --      1,295,557
  Issuance of Common Stock for Warrants                          --             --      1,200,000
  (Increase) Decrease in Deposits                             2,500        (22,500)            --
  (Increase) in Prepaid Expenses                            (23,500)            --        (43,500)
  Increase in Accrued Expenses & Taxes                        1,576         98,831          7,484
  Increase in Accounts Payable                              256,779         39,608        345,809
                                                      -------------  -------------  -------------

Net Cash Flows Used for Operating Activities               (380,894)      (112,416)    (2,175,344)
                                                      -------------  -------------  -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of Fixed Assets                                 (173,000)            --       (175,270)
  Purchase of Intangible Assets                             (10,000)            --        (20,000)
                                                      -------------  -------------  -------------

Net Cash Flows Used for Investing Activities               (183,000)            --       (195,270)
                                                      -------------  -------------  -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of Note Payable                                    (1,225)            --             --
  Proceeds from Notes Payable                                    --          4,368             --
  Issuance of Common Stock for cash                         531,395        174,844      2,374,234
                                                      -------------  -------------  -------------

Net Cash Flows Provided by Financing Activities             530,170        179,212      2,374,234
                                                      -------------  -------------  -------------

Net Increase (Decrease) in Cash                             (33,724)        66,796          3,620
                                                      -------------  -------------  -------------

Cash and cash equivalents - Beginning of period              37,344          2,346             --
                                                      -------------  -------------  -------------

CASH AND CASH EQUIVALENTS - END OF PERIOD             $       3,620  $      69,142  $       3,620
                                                      =============  =============  =============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Cash Paid During the Year for:
    Interest                                          $          --  $          --  $      71,346
                                                      =============  =============  =============
    Income Taxes                                      $          --  $          --  $          --
                                                      =============  =============  =============

NON-CASH TRANSACTIONS
  Common stock issued in exchange for services        $      34,000  $          --  $   1,295,557
                                                      =============  =============  =============


                         See Accountants' Review Report


                                      F-15


                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                          (A Development Stage Company)
             Consolidated Statements of Stockholders' Equity Deficit
                                  June 30, 2005
                                   (Unaudited)



                                                                                   Deficit
                                                                                 Accumulated
                                             Common Stock            Common       During the
                                      --------------------------     Stock       Exploration
                                      # of Shares      Amount       Warrants        Stage          Totals
                                      ------------  ------------  ------------  ------------   ------------

                                                                                          
Balance - September 30, 1999          $    753,148  $  1,894,419  $         --  $ (2,475,441)  $   (581,022)
                                      ------------  ------------  ------------  ------------   ------------

Issuance of stock for cash 9/00             15,000        27,000            --            --         27,000
Net Loss for year                               --            --            --      (118,369)      (118,369)
                                      ------------  ------------  ------------  ------------   ------------

Balance - September 30, 2000               768,148     1,921,419            --    (2,593,810)      (672,391)
                                      ------------  ------------  ------------  ------------   ------------

Extinquishment of debt                          --       337,887            --            --        337,887
Net Loss for year                               --            --            --       (32,402)       (32,402)
                                      ------------  ------------  ------------  ------------   ------------

Balance - September 30, 2001               768,148     2,259,306            --    (2,626,212)      (366,906)
                                      ------------  ------------  ------------  ------------   ------------

Net Loss for year                               --            --            --       (47,297)       (47,297)
                                      ------------  ------------  ------------  ------------   ------------

Balance - September 30, 2002               768,148     2,259,306            --    (2,673,509)      (414,203)
                                      ------------  ------------  ------------  ------------   ------------

Issuance of stock for Assets 7/03       70,000,000             3            --            --              3
Issuance of stock for Cash 8/03          9,000,000       225,450            --            --        225,450
Issuance of stock for Debt 9/03            115,000       121,828            --            --        121,828
Issuance of stock for Accruals 9/03        115,000        89,939            --            --         89,939
Issuance of stock for Services 9/03     31,300,000       125,200            --            --        125,200
Net Loss for year                               --            --            --      (145,868)      (145,868)
                                      ------------  ------------  ------------  ------------   ------------

Balance - September 30, 2003           111,298,148     2,821,726            --    (2,819,377)         2,349
                                      ------------  ------------  ------------  ------------   ------------

Issuance of stock for cash                 181,750        21,071            --            --         21,071
Issuance of stock for cash                 217,450        22,598            --            --         22,598
Issuance of stock for cash                 254,956        34,669            --            --         34,669
Issuance of stock for cash                 694,649        96,306            --            --         96,306
Issuance of stock for cash                 157,649        21,421            --            --         21,421
Issuance of stock for cash                  57,000         5,133            --            --          5,133
Issuance of stock for cash               1,174,500        81,472            --        81,472
Issuance of common stock warrants               --            --     1,200,000            --      1,200,000
Net Loss for period                             --            --            --    (1,509,068)    (1,509,068)
                                      ------------  ------------  ------------  ------------   ------------

Balance - September 30, 2004           114,036,102     3,104,396     1,200,000    (4,328,445)       (24,049)
                                      ------------  ------------  ------------  ------------   ------------

Issuance of stock for cash               5,907,537       471,068            --            --        471,068
Issuance of stock for cash                 300,600        20,067            --            --         20,067
Issuance of stock for services             300,000        24,000            --            --         24,000
Issuance of stock for cash                 527,000        40,260            --            --         40,260
Issuance of stock for services             125,000        10,000            --            --         10,000
Net Loss for Period                             --            --            --      (652,249)      (652,249)
                                      ------------  ------------  ------------  ------------   ------------

Balance - June 30, 2005               $121,196,239  $  3,669,791  $  1,200,000  $ (4,980,694)  $   (110,903)
                                      ============  ============  ============  ============   ============

All shares have been adjusted for
  the 1 for 20 reverse split in
  Fiscal Year 2003


                         See Accountants' Review Report


                                      F-16


                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                          Notes to Financial Statements
                                  June 30, 2005
                                   (Unaudited)


Note 1 - Presentation of Interim Information:

In the opinion of the management of XSUNX, Inc., the accompanying unaudited
financial statements include all normal adjustments considered necessary to
present fairly the financial position as of June 30, 2005 and the results of
operations for the three and nine-months ended June 30, 2005 and 2004 and for
the period February 25, 1997 (inception) to June 30, 2005, and cash flows for
the nine-months ended June 30, 2005 and 2004 and the for the period February 25,
1997 (inception) to June 30, 2005. Interim results are not necessarily
indicative of results for a full year.

The financial statements and notes are presented as permitted by Form 10-Q, and
do not contain certain information included in the Company's audited financial
statements and notes for the fiscal year ended September 30, 2004.

Note 2 - Going Concern:

The Company's financial statements have been presented on the basis that it is a
going concern, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.

The Company is in the exploration state and has not earned any revenue from
operations. The Company's ability to continue as a going concern is dependent
upon its ability to develop additional sources of capital or locate a merger
candidate and ultimately, achieve profitable operations. The accompanying
financial statements do not include any adjustments that might result from the
outcome of these uncertainties. Management is seeking new capital to revitalize
the Company.

Note 3 - Commitment:

On May 13, 2004, the Company issued a letter of intent with MVSystems, to enter
into a definitive asset license and cooperative venture agreement for the
development and commercialization of cooperative uses of core technologies as
supplemental enhancements to the commercial application of their respective
technologies and business initiatives.


                                      F-17


                                   XSUNX, INC.
                        (FORMERLY SUN RIVER MINING, INC.)
                          Notes to Financial Statements
                                  June 30, 2005
                                   (Unaudited)

Note 4 - Stock Option Plan:

Effective June 30, 2004, the Company adopted the 2004 Xsunx, Inc. Option Plan
(the "Plan") to provide incentives for obtaining and retaining the services of
eligible Employees, Consultants and Directors who are anticipated to contribute
to the Company's long range success and insure to the benefit of all
stockholders of the Company. The Plan authorizes the issuance of up to
30,000,000 shares of the Company's common stock pursuant to the grant and
exercise of up to 30,000,000 stock options. The Plan was approved by unanimous
written consent of the Board of Directors of Xsunx, Inc. The adoption of the
Plan is subject to ratification by a majority of the Company's stockholders,
which approval must be obtained within 12 months from the date the Plan was
adopted by the Board. No shares of stock have been issued in Fiscal Year 2005.
The Plan was cancelled by the Board due to non-approval in August 2005.

Note 5 - Material Definitive Agreement:

On July 14, 2005, the Company issued a secured convertible debenture to Cornell
Capital Partners, LLP for aggregate proceeds of $850,000. In connection with
this transaction, the Company also issued 2,609,263 shares of common stock and
five-year warrants to purchase 4,250,000 shares and 2,125,000 shares at $0.15
and $0.20, respectively. All securities were issued pursuant to Section 4(2) of
the Securities Act of 1933, as amended.


                                      F-18


                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 24. INDEMNIFICATION OF OFFICERS AND DIRECTORS

LIMITATION OF LIABILITY: INDEMNIFICATION

Under Section 7-109-102 of the Colorado Business Corporations Act (the "Colorado
Act") a corporation may indemnify a person made a party to a proceeding because
the person is or was a director, against liability incurred in the proceeding.
Indemnification permitted under this section in connection with a proceeding by
or in the right of the corporation is limited to reasonable expenses incurred in
connection with the proceeding.

Indemnification is only possible under this section 7-109-102, however, if: (a)
the person conducted him/herself in good faith; and (b) the person reasonably
believed: (i) in the case of conduct in an official capacity with the
corporation, that his or her conduct was in the corporation's best interests;
and (ii) in all other cases, that his or her conduct was at least not opposed to
the corporation's best interests; and (c) in the case of any criminal
proceeding, the person had no reasonable cause to believe his or her conduct was
unlawful. However, under Section 7-109-102(4), a corporation may not indemnify a
director: (i) in connection with a proceeding by or in the right of the
corporation in which the director is adjudged liable to the corporation; or (ii)
in connection with any other proceeding in which a director is adjudged liable
on the basis that he or she derived improper personal benefit.

Under Section 7-109-103 a director is entitled to mandatory indemnification,
when he/she is wholly successful in the defense of any proceeding to which the
person was a party because the person is or was a director, against reasonable
expenses incurred in connection to the proceeding.

Under Section 7-109-105, unless restricted by a corporation's Articles of
Incorporation, a director who is or was a party to a proceeding may apply for
indemnification to a court of competent jurisdiction. The court, upon receipt of
the application, may order indemnification after giving any notice the court
considers necessary. The court, however, is limited to awarding the reasonable
expenses incurred in connection with the proceeding and reasonable expenses
incurred to obtain court-ordered indemnification.

Under Section 7-109-107, unless restricted by the corporation's Articles of
Incorporation, an officer of a corporation is also entitled to mandatory
indemnification and to apply for court-ordered indemnification to the same
extent as a director. A corporation may also indemnify an officer, employee,
fiduciary or agent of the corporation to the same extent as a director.

Under Section 7-109-108 a corporation may purchase and maintain insurance on
behalf of a person who is or was a director, officer, employee, fiduciary or
agent of the corporation against liability asserted against or incurred by the
person in that capacity, whether or not the corporation would have the power to
indemnify such person against the same liability under other sections of the
Colorado Act.

Our officers and directors are accountable to our shareholders as fiduciaries,
which means such officers and directors are required to exercise good faith and
integrity in handling our affairs. A shareholder may be able to institute legal
action on behalf of him and all other similarly situated shareholders to recover
damages where we have failed or refused to observe the law. Shareholders may,
subject to applicable rules of civil procedure, be able to bring a class action
or derivative suit to enforce their rights, including rights under certain
federal and state securities laws and regulations. Shareholders who have
suffered losses in connection with the purchase or sale of our securities due to
a breach of a fiduciary duty by our officers or directors in connection with
such sale or purchase including, but not limited to, the misapplication by any
such officer or director of the proceeds from the sale of any securities, may be
able to recover such losses from us. We and our affiliates may not be liable to
shareholders for errors in judgment or other acts or omissions not amounting to
intentional acts.

Our Articles of Incorporation provide for indemnification as permitted by the
Colorado Act in all material respects.

Insofar as indemnification for liabilities arising under the Securities Act of
1933 may be permitted to our directors, officers, and controlling persons
pursuant to the foregoing provisions or otherwise, we have been advised that in
the opinion of the Securities Exchange Commission, such indemnification is
against public policy as expressed in the Securities Act of 1933, and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by us of expenses incurred or paid by
our director, officer, or controlling person in the successful defense of any
action, suit or proceeding) is asserted by such director, officer, or
controlling person in connection with the securities being registered hereunder,
we will, unless in the opinion of its counsel the matter has been settled by
controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by it is against public policy as
expressed in the Securities Act of 1933 and will be governed by the final
adjudication of such issue.


                                      II-1


ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The following table sets forth an estimate of the costs and expenses
payable by XsunX, Inc. in connection with the offering described in this
registration statement. All of the amounts shown are estimates except the
Securities and Exchange Commission registration fee:

Securities and Exchange Commission Registration Fee                  $ 1,571
Accounting Fees and Expenses                                         $15,000*
Legal Fees and Expenses                                              $40,000*
                                                                     -------
Total                                                                $56,571
                                                                     =======
----------
*     Estimated

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES

In September 2003, XsunX, Inc. (the "Company") issued 70,000 shares as part of a
Plan of Reorganization and Asset Purchase Agreement with Xoptix, Inc. The offer
and sale of these shares was exempt pursuant to Section 4(2) of the Act, and
Regulation D promulgated thereunder ("Regulation D").

During August and September 2003, the Company sold 9,000,000 shares (post
reverse split one for twenty) of common stock, which raised gross proceeds of
approximately $225,000. The sales were made pursuant to Rule 506 of Regulation D
of the Securities Act of 1933, as amended (the "Act"). These offers and sales
were exempt pursuant to Section 4(2) of the Act, and Regulation D.

In September 2003, the Company issued 115,000 (post reverse split one for
twenty) shares of common voting stock in exchange for services provided valued
at $121,828. The offer and sale was exempt pursuant to Section 4(2) of the Act,
and Regulation D.

In September 2003, the Company issued 115,000 (post reverse split one for
twenty) shares of common voting stock in exchange for services provided valued
at $89,939. The offer and sale was exempt pursuant to Section 4(2) of the Act,
and Regulation D.

In September 2003, the Company issued 20,800,000 shares of common voting stock
in exchange for services rendered valued at $83,200. The offer was exempt
pursuant to Section 4(2) of the Act, Regulation D under the Act.

In September 2003, the Company issued 10,500,000 shares of common voting stock
in exchange for consulting services rendered valued at $42,000. The offer was
exempt pursuant to Section 4(2) of the Act, Regulation D under the Act.

From March through December 2004, XsunX, Inc. (the "Company") issued a total of
2,620,550 shares of common stock for a total consideration of $210,863. These
shares were issued pursuant to Regulation S promulgated under the Securities Act
of 1933, as amended (the "Securities Act").

In September 2004, the Company issued warrants to purchase a total of 2,000,000
shares exercisable at price of $0.15 per share in connection with consulting
services provided. The warrants were issued pursuant to Section 4(2) of the
Securities Act.

In September 2004, as part of a technology sharing and license agreement the
Company issued warrants to purchase a total of 6,000,000 shares exercisable at a
price of $0.15 per share. The warrants were issued pursuant to Section 4(2) of
the Securities Act.

From April through September 2004, the Company issued 724,204 shares of common
stock for an aggregate consideration of $105,803. The shares were issued
pursuant to Regulation S promulgated under the Securities Act.

In June 2004, the Company issued 30,000 shares of common stock for aggregate
proceeds of $4,500. The shares were issued to an accredited investor in a
transaction exempt under Rule 506 of Regulation D promulgated under Section 4(2)
of the Securities Act.

From August through December 2004, the Company issued 3,727,337 shares of common
stock for total consideration of $192,764. The shares were issued pursuant to
Regulation S promulgated under the Securities Act.

During August and September 2004, the Company issued 2,294,110 shares of common
stock for aggregate proceeds of $162,967. The shares were issued pursuant to
Regulation S promulgated under the Securities Act.


                                      II-2


During November 2004, the Company issued 1,543,500 shares of common stock for
aggregate proceeds of $169,785. The shares were issued pursuant to Regulation S
promulgated under the Securities Act.

In January 2005, the Company issued 66,600 shares at a price of $.0944 per
share, raising gross proceeds of $6,284. The shares were issued pursuant to
Regulation S promulgated under the Securities Act.

On or about February 4, 2005 the Company issued 300,000 shares of common stock
for consulting services. The shares were valued at the market price of the
Company's common stock at the time of issuance which was $0.08 per share for a
total value of $24,000. The shares were issued pursuant to Section 4(2) of the
Securities Act.

In February 2005, the Company issued 234,000 shares, raising gross proceeds of
$13,783. The shares were issued pursuant to Regulation S promulgated under the
Securities Act.

During the quarter period ending March 31, 2005 the Company issued three-year
warrants to purchase 250,000 shares of common stock to each of three individuals
for consulting and advisory services Warrants to 3 individuals as compensation
for 2 years exercisable at $0.20 per share. The warrants were issued pursuant to
Section 4(2) of the Securities Act.

In April 2005, the Company issued 327,000 shares at a price of $.0764, raising
gross proceeds of $24,980. The shares were issued pursuant to Regulation S
promulgated under the Securities Act.

On or about May 5, 2005 the Company issued 125,000 shares of common stock for
consulting services. The shares were valued at the market price of the Company's
common stock at the time of issuance, which was $0.08 per share for a total
value of $10,000. The shares were issued pursuant to Section 4(2) of the
Securities Act.

On or about May 12, 2005, the Company accepted an offer for the sale of 200,000
shares at a price of $.0764 per share through a private placement, raising gross
proceeds of $15,280.

On or about July 21, 2005 the Company issued 49,231 shares of common stock in
exchange for services rendered valued at $6,000. The shares were issued pursuant
to Section 4(2) of the Securities Act.

In July 2005, the Company issued secured convertible debentures for aggregate
proceeds of $850,000. In connection with this transaction, the Company also
issued 2,609,263 shares of common stock and five-year warrants to purchase
4,250,000 shares and 2,125,000 shares at $0.15 and $0.20, respectively. All
securities were issued pursuant to Section 4(2) of the Securities Act of 1933,
as amended.

ITEM 27. EXHIBITS

Exhibit  Description
-------  -----------

3.1      Articles of Incorporation (1)
3.2      Bylaws (1)
3.3      Amendment to Articles of Incorporation (2)
4.1      Specimen Certificate for Common Stock (1)
4.2      Form of Warrant (3)
4.3      Non-Qualified Employee Stock Option Plan (2)
5.1      Opinion of Sichenzia Ross Friedman Ference LLP*
10.1     Technology Sharing and License Agreement dated January 18, 2005 between
         the Company and MVSystems (4)
10.2     Consultancy and Advisory Warrant to Purchase Common Stock of XsunX,
         Inc. dated September 17, 2004 (MVSystems, Inc.) (4)
10.3     Consultancy and Advisory Warrant to Purchase Common Stock of XsunX,
         Inc. dated September 17, 2004 (James Bentley) (4)
10.4     Consulting and Advisory Agreement dated September 17, 2004 between the
         Company and Dr. Arun Madan (4)
10.5     License Agreement Warrant to Purchase Common Stock of XsunX, Inc dated
         September 17, 2004 (4)
10.6     Technology Sharing Warrant to Purchase Common Stock of XsunX, Inc.
         dated September 17, 2004 (4)
10.7     Transfer of Trademark Agreement between the Company and Western dated
         May 6, 2004 (4)
10.8     Securities Purchase Agreement dated July 14, 2005 between the Company
         and Cornell (3)
10.9     Standby Equity Distribution Agreement dated July 14, 2005 between the
         Company and Cornell (3)
10.10    Investor Registration Rights Agreement dated July 14, 2005 between the
         Company and Cornell (3)
10.11    Registration Rights Agreement dated July 14, 2005 between the Company
         and Cornell (3)
10.12    Pledge and Escrow Agreement dated July 14, 2005 by and among the
         Company, Cornell and David Gonzalez as escrow agent (3)


                                      II-3


Exhibit  Description
-------  -----------

10.13    Security Agreement dated July 14, 2005 by and between the Company and
         Cornell (3)
23.1     Consent of Sichenzia Ross Friedman Ference LLP (included in exhibit
         5.1)
23.2     Consent of Michael Johnson & Co., LLC.*

----------
(1)   Incorporated by reference to Registration Statement on Form 10-SB filed
      February 18, 2000
(2)   Incorporated by reference to Current Report on Form 8-K filed October 29,
      2003
(3)   Incorporated by reference to Current Report on Form 8-K filed July 18,
      2005
(4)   Incorporated by reference to Annual Report on Form 10-KSB filed January
      18, 2005
*     Filed herewith

ITEM 28. UNDERTAKINGS

(a) The undersigned Registrant hereby undertakes to:

      (1) file, during any period in which it offers or sells securities, a
post-effective amendment to this registration statement to: 

            (i)   Include any prospectus required by section 10(a)(3) of the
                  Securities Act;

            (ii)  reflect in the prospectus any facts or events which,
                  individually or together, represent a fundamental change in
                  the information in the registration statement; and
                  Notwithstanding the forgoing, any increase or decrease in
                  volume of securities offered (if the total dollar value of
                  securities offered would not exceed that which was registered)
                  and any deviation From the low or high end of the estimated
                  maximum offering range may be reflected in the form of
                  prospects filed with the Commission pursuant to Rule 424(b)
                  if, in the aggregate, the changes in the volume and price
                  represent no more than a 20% change in the maximum aggregate
                  offering price set forth in the "Calculation of Registration
                  Fee" table in the effective registration statement.

            (iii) Include any additional or changed material information on the
                  plan of distribution.

      (2) For determining liability under the Securities Act, treat each
post-effective amendment as a new registration statement of the securities
offered, and the offering of the securities at that time to be the initial bona
fide offering.

      (3) File a post-effective amendment to remove from registration any of the
securities that remain unsold at the end of the offering.


                                      II-4


                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all the
requirements for filing on Form SB-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Aliso Viejo, California, on this 16th day of August,
2005.

                                        XSUNX, INC.


                                        By: /s/ Tom Djokovich
                                           -------------------------------------
                                           Tom Djokovich
                                           Chief Executive Officer

                                POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below
constitutes and appoints Tom Djokovich 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
(including post-effective amendments) to this Registration Statement, and any
subsequent registration statements pursuant to Rule 462 of the Securities Act of
1933 and to file the same, with all 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 in and about the
premises, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that attorney-in-fact or his
substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1933, this registration
statement has been signed by the following persons in the capacities and on the
dates indicated.



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

/s/ Tom Djokovich             Chief Executive Officer, President, Chief   August 16, 2005
---------------------------   Financial Officer, Secretary, and                          
Tom Djokovich                 Director                                                   


/s/ Brian Altounian           Chairman                                    August 16, 2005
--------------------------
Brian Altounian


/s/ Thomas Anderson           Director                                    August 16, 2005
--------------------------
Thomas Anderson



                                      II-5


                                INDEX TO EXHIBITS

Exhibit  Description
-------  -----------

3.1      Articles of Incorporation (1)
3.2      Bylaws (1)
3.3      Amendment to Articles of Incorporation (2)
4.1      Specimen Certificate for Common Stock (1)
4.2      Form of Warrant (3)
4.3      Non-Qualified Employee Stock Option Plan (2)
5.1      Opinion of Sichenzia Ross Friedman Ference LLP*
10.1     Technology Sharing and License Agreement dated January 18, 2005 between
         the Company and MVSystems (4)
10.2     Consultancy and Advisory Warrant to Purchase Common Stock of XsunX,
         Inc. dated September 17, 2004 (MVSystems, Inc.) (4)
10.3     Consultancy and Advisory Warrant to Purchase Common Stock of XsunX,
         Inc. dated September 17, 2004 (James Bentley) (4)
10.4     Consulting and Advisory Agreement dated September 17, 2004 between the
         Company and Dr. Arun Madan (4)
10.5     License Agreement Warrant to Purchase Common Stock of XsunX, Inc dated
         September 17, 2004 (4)
10.6     Technology Sharing Warrant to Purchase Common Stock of XsunX, Inc.
         dated September 17, 2004 (4)
10.7     Transfer of Trademark Agreement between the Company and Western dated
         May 6, 2004 (4)
10.8     Securities Purchase Agreement dated July 14, 2005 between the Company
         and Cornell (3)
10.9     Standby Equity Distribution Agreement dated July 14, 2005 between the
         Company and Cornell (3)
10.10    Investor Registration Rights Agreement dated July 14, 2005 between the
         Company and Cornell (3)
10.11    Registration Rights Agreement dated July 14, 2005 between the Company
         and Cornell (3)
10.12    Pledge and Escrow Agreement dated July 14, 2005 by and among the
         Company, Cornell and David Gonzalez as escrow agent (3)
10.13    Security Agreement dated July 14, 2005 by and between the Company and
         Cornell (3)
23.1     Consent of Sichenzia Ross Friedman Ference LLP (included in exhibit
         5.1)
23.2     Consent of Michael Johnson & Co., LLC.*

----------
(1)   Incorporated by reference to Registration Statement on Form 10-SB filed
      February 18, 2000
(2)   Incorporated by reference to Current Report on Form 8-K filed October 29,
      2003
(3)   Incorporated by reference to Current Report on Form 8-K filed July 18,
      2005
(4)   Incorporated by reference to Annual Report on Form 10-KSB filed January
      18, 2005
*     Filed herewith


                                      II-6