As   filed  with  the  Securities  and  Exchange  Commission  on  July 25, 2003.

     Registration  Statement  No.  __________

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

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

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

                                 SPACEDEV, INC.
             (Exact name of registrant as specified in its charter)

         COLORADO                                          3761
84-1374613
-------------------------------                              ---------
----------------------
(State  or  other  jurisdiction  of         (Primary  standard  Industrial
(I.R.S.  Employer
incorporation  or  organization)         Classification  Code  Number)
Identification  Number)

                                13855 STOWE DRIVE
                             POWAY, CALIFORNIA 92064
                                 (858) 375-2000
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)
                            -------------------------

                                 JAMES W. BENSON
                CHAIRMAN OF THE BOARD AND CHIEF EXECUTIVE OFFICER
                                 SPACEDEV, INC.
                                13855 STOWE DRIVE
                             POWAY, CALIFORNIA 92064
                                 (858) 375-2020
       (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)
                            -------------------------

                                   Copies to:
                              GRETCHEN COWEN, ESQ.
                               WEINTRAUB DILLON PC
                        12520 HIGH BLUFF DRIVE, SUITE 260
                           SAN DIEGO, CALIFORNIA 92130
                                 (858) 259-2529

Approximate  date  of commencement of proposed sale to public: FROM TIME TO TIME
AFTER  THE  EFFECTIVE  DATE  OF  THIS  REGISTRATION  STATEMENT.



If  the only securities being registered on this form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box: |  |

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,  please  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  delivery of the prospectus is expected to be made pursuant to Rule 434 under
the  Securities  Act,  please  check  the  following  box:  |  |






CALCULATION OF REGISTRATION FEE
-------------------------------
                                                                                
                                                         PROPOSED MAXIMUM       PROPOSED MAXIMUM  AMOUNT
TITLE OF EACH CLASS OF           AMOUNT TO               OFFERING PRICE         AGGREGATE         OF REGISTRATION
SECURITIES TO BE REGISTERED      BE REGISTERED (1)       PER SHARE              OFFERING PRICE    FEE
-------------------------------  -----------------       ----------------       ----------------  ---------------

Common Stock, $0.001 par value,
underlying Convertible Note              1,818,182  (2)             0.550  (3)         1,000,000            80.90

Common Stock, $0.001 par value,
underlying Warrants                        125,000                  0.630  (3)            78,750             6.37

Common Stock, $0.001 par value,
underlying Warrants                         50,000                  0.690  (3)            34,500             2.79

Common Stock, $0.001 par value,
underlying Warrants                         25,000                  0.800  (3)            20,000             1.62

Common Stock, $0.001 par value,
underlying Warrants                        158,333                  0.750  (3)           118,750             9.61

Common Stock, $0.001 par value,
underlying Warrants                         23,419                  0.854  (3)            20,000             1.62

Common Stock, $0.001 par value,
underlying Warrants                        818,248                  0.490  (3)           400,942            32.44

Common Stock, $0.001 par value,
underlying Warrants                        196,079                  0.510  (3)           100,000             8.09
-------------------------------  -----------------       ----------------  ---  ----------------  ---------------
Total                                    3,214,261                                     1,772,941           143.43
===============================  =================                              ================  ===============



(1)    In  the  event  of  a stock split, stock dividend, or similar transaction
involving  common  stock  of  the  registrant, in order to prevent dilution, the
number  of  shares  registered  shall  be  automatically  increased to cover the
additional  shares in accordance with Rule 416(a) under the Securities Act. This
registration  statement  covers  an  aggregate  of  3,214,261  shares.

(2)    Represents  100%  of the good faith estimate of the number of shares that
are issuable to the selling security holder following the conversion of interest
on  and/or  principal of a convertible note held by the selling security holder.
If  our good faith estimate is incorrect and we determine that additional common
stock  will be required to cover all principal and interest payments, we will be
required  to  file  a new registration statement to register any such additional
shares.

(3)    Exercise  prices  fixed  in  each  warrant  agreement.

THE  REGISTRANT  HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
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


                                       ii



SECURITIES  ACT  OF  1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT SHALL
BECOME  EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING UNDER SECTION 8(a), MAY
DETERMINE.

THE  INFORMATION  IN  THIS  PROSPECTUS  IS NOT COMPLETE AND MAY BE CHANGED.  THE
SELLING  SECURITY  HOLDERS IDENTIFIED IN THIS PROSPECTUS MAY NOT SELL SECURITIES
UNDER  THIS PROSPECTUS UNTIL THE REGISTRATION STATEMENT OF WHICH THIS PROSPECTUS
IS  A  PART  BECOMES  EFFECTIVE.

SUBJECT  TO  COMPLETION,  DATED  July  25,  2003


                                      iii


PROSPECTUS

                                 SPACEDEV, INC.

                        3,214,261 SHARES OF COMMON STOCK

     This  prospectus  relates  to  the  resale  by  security  holders  of up to
3,214,261  shares  of  our  common  stock  underlying  (1) common stock purchase
warrants  issued  in  a  prior private placement of our securities to accredited
investors  representing  1,196,079  shares  (the  "Warrants"),  (2) a three-year
secured convertible note, or the Convertible Note, issued to Laurus Master Fund,
Ltd.  ("Laurus")  in  the principal amount of $1,000,000, and (3) a common stock
purchase  warrant  for  up  to  200,000  issued  to  Laurus  in  relation to the
Convertible Note (the "Laurus Warrant"). We will not receive any of the proceeds
from  the  sale  of  the  shares  by  the  selling security holders. We have not
retained  any underwriter in connection with the sale of the securities. We have
paid,  on  behalf  of the selling security holders, the expenses of the offering
estimated  to  be  $16,143.

     Our  common  stock  trades on The Over-the-Counter Bulletin Board under the
symbol  "SPDV."  The  last  reported  sale price of our common stock on July 17,
2003,  was  $0.85  per  share.

     Our  principal  offices are located at 13855 Stowe Drive, Poway, California
92064,  and  our  telephone  number  is  (858)  375-2000.

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

INVESTING IN OUR COMMON STOCK INVOLVES RISKS. AS YOU REVIEW THE PROSPECTUS, YOU
SHOULD CAREFULLY CONSIDER THE MATTERS DESCRIBED UNDER "RISK FACTORS" BEGINNING
                                   ON PAGE 6.

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

You  should  rely  only on the information contained in this prospectus. We have
not  authorized  anyone  to  provide  you  with  information different from that
contained  in  this  prospectus.

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

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  July  25,  2003.

                                       1





                                         TABLE OF CONTENTS
                                                                                    
                                                                                       Page
                                                                                       ------
PROSPECTUS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1
-------------------------------------------------------------------------------------
TABLE OF CONTENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2
-------------------------------------------------------------------------------------
PROSPECTUS SUMMARY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       3
-------------------------------------------------------------------------------------
RISK FACTORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       6
-------------------------------------------------------------------------------------
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS . . . . . . . . . . . . . . . . . .      15
-------------------------------------------------------------------------------------
SELLING SECURITY HOLDERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      16
-------------------------------------------------------------------------------------
PLAN OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      18
-------------------------------------------------------------------------------------
USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      20
-------------------------------------------------------------------------------------
DESCRIPTION OF BUSINESS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      21
-------------------------------------------------------------------------------------
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS      34
-------------------------------------------------------------------------------------
DESCRIPTION OF PROPERTY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      47
-------------------------------------------------------------------------------------
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . . . . . . . . . . . . . . . .      48
-------------------------------------------------------------------------------------
MARKET FOR COMMON EQUITY & RELATED STOCKHOLDER MATTERS. . . . . . . . . . . . . . . .      49
-------------------------------------------------------------------------------------
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS & CONTROL PERSONS. . . . . . . . . . . . . .      51
-------------------------------------------------------------------------------------
EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      57
-------------------------------------------------------------------------------------
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT. . . . . . . . . . . .      62
-------------------------------------------------------------------------------------
DESCRIPTION OF SECURITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      63
-------------------------------------------------------------------------------------
DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT LIABILITIES .      65
-------------------------------------------------------------------------------------
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS . . . . . . . . . . . . . . . . . . . .      65
-------------------------------------------------------------------------------------
EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      67
-------------------------------------------------------------------------------------
LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      67
-------------------------------------------------------------------------------------
WHERE YOU CAN FIND MORE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . .      68
-------------------------------------------------------------------------------------


                                       2


                               PROSPECTUS SUMMARY

     This  summary  highlights some information from this prospectus. Because it
is  a  summary, it necessarily does not contain all of the information necessary
to  your investment decision. To understand this offering fully, you should read
carefully the entire prospectus, especially the risks of investing in our common
stock  discussed  under  "Risk  Factors."

     In  connection with a strategic financing with Laurus Master Fund, Ltd., or
simply  Laurus,  this  prospectus covers the resale of up to 1,818,182 shares of
our  common  stock  that  are  issuable  upon conversion of a three-year Secured
Convertible  Note,  or  the  Convertible  Note,  in  the   principal  amount  of
$1,000,000,  and up to 200,000 shares of common stock that are issuable upon the
exercise  by  Laurus of a warrant, called the Laurus Warrant in this prospectus,
that  we  provided  to  Laurus  in  connection  with the strategic financing. In
addition,  this prospectus covers the resale of up to 1,196,079 shares of common
stock  issuable  upon  exercise  of  outstanding  warrants  issued  in a private
placement  offering  from  November 2000 to February 2003, referred to herein as
the  Warrants.

     OUR  COMPANY

     We  are  engaged  in  the  conception,  design,  development,  manufacture,
integration  and  operations of space technology systems, products and services.
We   are   currently   focused   on  the   commercial  development  of  low-cost
micro-satellites,   nano-satellites  and  related   subsystems,   hybrid  rocket
propulsion  as  well  as  the  associated  engineering  technical  services   to
government,  aerospace  and  other  commercial  enterprises.  Our  products  and
solutions  are sold directly to these customers and include sophisticated micro-
and  nano-satellites,  hybrid  rocket-based  orbital  Maneuvering  and   orbital
Transfer  Vehicles  ("MTVs")  as  well  as  safe  sub-orbital and orbital hybrid
rocket-based propulsion systems. We are also developing commercial hybrid rocket
motors   and  small  high   performance   space  vehicles  and  subsystems.  See
"Description  of  Business"  for  more  information.

     THE  OFFERING

Common  stock  underlying  the
interest  and/or  principal  of  the
Convertible  Note                                          1,818,182  shares

Common  stock  underlying  the
Laurus  Warrant  and  the  Warrants                        1,396,079  shares

Common  Stock  Outstanding  after
Exercise  of  outstanding  Warrants,  the
Laurus  Warrant  and  the  Convertible
Note                                                      18,553,168  shares


                                       3

Termination  of  the Offering           The   offering  will conclude upon   the
                                        earlier  of  the  sale  of all 3,214,261
                                        shares  of   common  stock   registered,
                                        the  date  the  shares no longer need to
                                        be  registered  to be sold or the three-
                                        year  anniversary  of the effective date
                                        of  the  registration statement of which
                                        this  prospectus  is  a  part.

Use  of  Proceeds                       All  proceeds  from  the  sale of shares
                                        underlying the Warrants, the Convertible
                                        Note   and  the  Laurus  Warrant will be
                                        received by the selling security holders
                                        for  their  own  accounts.  See  "Use of
                                        Proceeds."

Risk Factors                            You   should   read  the  "Risk Factors"
                                        beginning  on  page 6,  as   well  other
                                        cautionary   statements  throughout this
                                        prospectus, before investing  in  shares
                                        of  our  common stock.

     SELECTED  CONSOLIDATED  FINANCIAL  DATA


     The  following  financial  data  is provided as of and for the fiscal years
ended  December 31, 2002 and 2001 and as of and for the three months ended March
31,  2003  and  2002.  The  financial  data as of and for the fiscal years ended
December  31,  2002  and 2001 is derived from, and is qualified by reference to,
the  audited  consolidated  financial  statements  and  the  notes  to  those
consolidated  financial  statements  which  are  a  part of this prospectus. The
financial  data  as of and for the three months ended March 31, 2003 and 2002 is
derived from, and is qualified by reference to, unaudited consolidated financial
statements,  which  are  a  part  of  this  prospectus.  In  the  opinion of our
management,  those  unaudited  consolidated  financial  statements  reflect  all
adjustments,  consisting  only  of  normal  recurring  adjustments, necessary to
present fairly the financial data as of and for the three months ended March 31,
2003 and 2002.  Our historical results are not necessarily indicative of results
to  be  expected  for  any  future  periods.





CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS DATA

                                                                                               
                                                      YEARS ENDING                  THREE MONTHS ENDING
                                                      DECEMBER 31,                  MARCH 31,
                                                               2002          2001                   2003          2002
                                                      --------------  ------------  ---------------------  ------------
Net revenues                                          $   3,370,118   $ 4,099,094   $            532,840   $   949,770
Loss from operations                                  $      13,920   $(1,551,620)  $           (363,728)  $    25,840
Net loss                                              $    (376,160)  $(1,855,871)  $           (505,087)  $   (29,320)
Basic loss per share                                  $       (0.03)  $     (0.13)  $              (0.03)  $         -
Weighted average shares outstanding, basic               14,744,423    14,440,354             15,092,489    14,825,377


                                       4







CONDENSED CONSOLIDATED BALANCE SHEET DATA (IN THOUSANDS):
                                                                      
                                       December 31, 2002   December 31, 2001   March 31, 2003    March 31, 2002
                                       ------------------  ------------------  ---------------  ---------------
Cash and cash equivalents                         27,648             211,637          210,856           310,269
                                       ------------------  ------------------  ---------------  ---------------
Working capital deficit                         (197,381)         (1,002,390)        (311,551)        (984,886)
                                       ------------------  ------------------  ---------------  ---------------
Total assets                                   3,811,957           3,013,651          917,532         2,806,807
                                       ------------------  ------------------  ---------------  ---------------
Long-term debt, net of current portion           661,314           2,986,270          608,895         2,971,229
                                       ------------------  ------------------  ---------------  ---------------
Stockholders' Deficit                         (1,767,459)         (1,489,235)      (1,846,605)      (1,498,557)
                                       ------------------  ------------------  ---------------  ---------------



                                       5


RISK  FACTORS

     AN INVESTMENT IN SHARES OF OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK.
IN  ADDITION  TO  THE OTHER INFORMATION CONTAINED IN THIS PROSPECTUS, YOU SHOULD
CAREFULLY  CONSIDER  THE  FOLLOWING  RISK  FACTORS  BEFORE DECIDING TO INVEST OR
MAINTAIN  AN INVESTMENT IN SHARES OF OUR COMMON STOCK.  THIS PROSPECTUS CONTAINS
CERTAIN  FORWARD-LOOKING  STATEMENTS  THAT INVOLVE RISKS AND UNCERTAINTIES.  OUR
ACTUAL  RESULTS  COULD  DIFFER  MATERIALLY  FROM  THOSE  ANTICIPATED  IN   THESE
FORWARD-LOOKING  STATEMENTS  AS A RESULT OF CERTAIN FACTORS, INCLUDING THOSE SET
FORTH IN THE FOLLOWING RISK FACTORS AND ELSEWHERE IN THIS PROSPECTUS.  IF ANY OF
THE  FOLLOWING  RISKS ACTUALLY OCCURS, IT IS LIKELY THAT OUR BUSINESS, FINANCIAL
CONDITION AND OPERATING RESULTS WOULD BE HARMED.  AS A RESULT, THE TRADING PRICE
OF  OUR  COMMON  STOCK  COULD  DECLINE,  AND  YOU COULD LOSE PART OR ALL OF YOUR
INVESTMENT.

     OUR  PLANS TO BECOME PROFITABLE DEPEND ON OUR ABILITY TO INCREASE REVENUES,
WHILE  CONTROLLING  COSTS  IN  A  VARIETY  OF  AREAS  AND  IMPROVING OUR PROJECT
MANAGEMENT  EXPERTISE.

     At  December  31,  2002 and 2001, our auditors expressed a formal auditors'
opinion  that our prior financial position raised "substantial doubt about [our]
ability  to  continue  as  a going concern." We incurred net losses of $376,160,
$1,855,871  and  $505,087  for the fiscal years ended December 31, 2002 and 2001
and  the  three-months  ending March 31, 2003, respectively.  We provided (used)
cash  in  operations  totaling  $706,973,  ($68,471) and $731,054 for the fiscal
years  ending  December  31, 2002 and 2001 and the three-months ending March 31,
2003,  respectively.  During  the  past  year  we have significantly reduced our
operating  expenses.  However,  in  order  to  achieve  profitability,  we  must
increase  our  revenues while continuing to control our expenses and improve our
project  management  expertise.  We are continuing to implement cost containment
measures in an effort to reduce our cash consumption from operations, and we are
working  to  increase  sales  by  taking  on  additional  design and development
projects.  The  results  of these combined efforts have reduced our cash used in
operations  to  approximately  $340,000  per  month.

     We  intend  to  continue these combined efforts with the goal of generating
positive  cash flow from operations in the quarter ending December 31, 2003.  To
accomplish  this  goal,  we  are  tailoring  our  cost  containment measures and
focusing our short-term selling efforts on government contracts.  However, there
can  be  no  assurance  that  we  will  achieve  positive  cash flow during this
timeframe.  Furthermore,  because  some of the areas of expense cutting, such as
sales  and  marketing  and  research and development, involve activities that we
ordinarily  undertake  with  the expectation that they will contribute to future
revenues,  obtaining  and  maintaining profitability may be difficult, even with
reduced  expenses.  Even if near-term profitability can be achieved through cost
reductions,  it  will  not be sustainable if the effect of cost reductions is to
impede  future  revenue  growth.

                                       6


     If  adequate  funds  from operating activities are not available, we may be
required  to  delay,  scale  back  or  eliminate  portions of our operations and
product  development  efforts  or  to  obtain  funds  through  arrangements with
strategic partners or others that may require us to relinquish rights to certain
portions  of  our technologies or potential products or to consummate additional
funding.  This  funding  can come from a variety of sources, including public or
private  equity  markets, state and federal grants and government and commercial
customer  program  funding.  However,  there can be no assurance that we will be
able to obtain such funding as needed, or that such funding will be available on
terms favorable to us. The likelihood of our success must be considered in light
of  the  expenses,  difficulties and delays frequently encountered in connection
with  the  developing  businesses, those historically encountered by us, and the
competitive  environment  in  which  we  will  operate.

     IF  WE  ARE UNABLE TO RAISE CAPITAL IN THE FUTURE, WE MAY BE UNABLE TO FUND
OPERATING  CASH  SHORTFALLS.

     Our  future  capital  requirements will depend upon many factors, including
but  not limited to sales and marketing efforts, the development of new products
and  services,  the  successful completion of existing projects, possible future
strategic  acquisitions,  the  progress of our research and development efforts,
and  the  status  of  competitive  products  and services. As of March 31, 2003,
December  31,  2002  and  2001,  we  had  a working capital deficit of $311,551,
$197,381  and  $1,002,390,  respectively,   and  an   accumulated   deficit   of
$11,076,797,  $10,571,709  and  $10,195,547, respectively. As of those dates, we
had  $210,856,  $27,648 and $211,637, respectively, in cash and cash equivalents
and $220,841, $82,325 and $290,615, respectively, of accounts receivable, net of
allowance  for  doubtful  accounts.

     We  believe  that  current  and  future available capital resources will be
adequate  to  fund  our  operations  for  the  next   twelve  months.   However,
historically  we  have  not  been  able  to  generate  sufficient  cash from our
operating activities and have relied upon cash from financing activities to fund
part of the cash requirements of our operating and investing activities.  To the
extent we are in need of any additional financing, it may not be available to us
on  acceptable  terms,  or at all.  Our inability to obtain any needed financing
could  result  in  a  significant  loss  of  ownership  and/or  control  of  our
proprietary  technology  and  other  important  assets and could also hinder our
ability  to  fund  our  continued operations and our product development efforts
that  historically  have  contributed  significantly  to  our  competitiveness.

     Any  financing may cause significant dilution to existing stockholders. Any
debt  financing  or  other financing of securities senior to common stock likely
will  include  financial and other covenants that will restrict our flexibility.
Also,  we need to obtain the consent of Laurus for future equity financing. At a
minimum,  we  expect  covenants  to restrict our ability to pay dividends on our
common  stock.

     IF  A  SIGNIFICANT  PORTION  OF THE SECURED CONVERTIBLE NOTE WERE CONVERTED
INTO  SHARES  OF  OUR  COMMON STOCK, THE VOTING POWER OF YOUR INVESTMENT AND OUR
EARNINGS  PER  SHARE  COULD  BE  DILUTED.

     The Convertible Note in the amount of $1,000,000, that we issued to Laurus,
on  June  3,  2003,  is convertible by Laurus into up to 1,818,182 shares of our
common  stock  at  an  initial

                                       7


fixed  conversion  price  of  $0.55  per share, to the extent that we have drawn
funds  on  the credit facility and not repaid those funds. This number of shares
represented  approximately  11.9%  of  the 15,338,907 shares of our common stock
that  were  outstanding  on  July 17, 2003. As a result, if the entire principal
balance  of the Note were converted at the initial conversion price, dilution of
the  voting  power of your investment and of our earnings per share could occur.

     THE MARKET PRICE OF OUR COMMON STOCK AND THE VALUE OF YOUR INVESTMENT COULD
SUBSTANTIALLY  DECLINE  IF  ALL OR A SIGNIFICANT PORTION OF THE CONVERTIBLE NOTE
WERE  CONVERTED  INTO  COMMON  SHARES WHICH WERE RESOLD INTO THE MARKET, OR IF A
PERCEPTION  EXISTS  THAT  SUCH  SALES  COULD  OCCUR.

     If  the  conversion  prices  at which the Convertible Note is converted are
lower  than  the  price at which you made your investment, immediate dilution of
the  value  of  your investment will occur.  In addition, sales of a substantial
number of shares of common stock issued upon conversion of the Note, or even the
perception  that such sales could occur, could adversely affect the market price
of our common stock.  You could, therefore, experience a decline in the value of
your investment as a result of both the actual and potential conversion of Note.

     WE  CAN  GIVE  NO  ASSURANCE  OF  THE  SUCCESSFUL  OR TIMELY DEVELOPMENT OF
PRODUCTS.

     Despite  our  success  in  designing,  launching  and  monitoring our first
micro-satellite,  our  products  and  technologies  are  currently under various
stages  of  development,  including  our  hybrid   rocket   technology.  Further
development  and  testing  will  be  required  to  prove  additional performance
capability  beyond  current  tests  and  commercial viability. Additionally, the
final  cost  of  development cannot be determined until development is complete.
The  success, if any, will depend on the ability to timely complete our projects
within  estimated  cost  parameters  and  ultimately  deploy  the  product  in a
cost-effective  manner.

     THE  MARKETPLACE  FOR  OUR  TECHNOLOGY  AND  PRODUCTS  IS  UNCERTAIN.

     There  can  be no assurance that there will be a demand for our technology,
products  and  services  or that we will be successful in obtaining a sufficient
market  share  to sustain our business or to achieve profitable operations.  Our
business  plan  is  based  on  the  assumption that significant revenues will be
generated  in  connection with the government being early adopters and deploying
micro-satellites  in the near-term with a long-term commercial market developing
for private manned and unmanned space exploration.  Because micro-satellites and
commercial  space exploration are still relatively new concepts, it is difficult
to  accurately predict the ultimate size of the market.  We have a limited prior
operating  history,  and  there  can  be  no assurance that we will increase our
revenues  and  become  profitable.  Additionally,  if  either the demand for our
products  produced  or  services  rendered  or  if  general  economic conditions
deteriorate  significantly,  our  business  could  be  impacted to a substantial
degree  resulting  in lower profitability or losses as a direct result.  Many of
our  products  and services are new and unproven, and the true level of consumer
demand  is  uncertain. Lack of significant market acceptance of our products and
services,  delays  in  such  acceptance,  or failure of markets to develop could
negatively  affect our business, financial condition, and results of operations.
Many  of  the  factors,  which  affect us, and our business, are dictated by the
marketplace  and  are  beyond  our  control.

                                       8


     CONTRACTUAL  LIMITATIONS  THAT RESTRICT LAURUS' ABILITY TO CONVERT THE NOTE
MAY  NOT  NECESSARILY PREVENT SUBSTANTIAL DILUTION OF THE VOTING POWER AND VALUE
OF  YOUR  INVESTMENT.

     The  contractual  limitations  that restrict Laurus' ability to convert the
Note into shares of our common stock are limited in their application and effect
and  may  not  prevent  dilution  of  your  investment.  Laurus  is subject to a
contractual  4.99%  beneficial  ownership  limitation that prohibits Laurus from
converting  the  note  if  and to the extent that the conversion would result in
Laurus, together with its affiliates, beneficially owning more than 4.99% of our
outstanding  common  stock. However, this 4.99% limitation automatically becomes
void upon an event of default under the Note and can be waived by Laurus upon 75
days'  advance notice to us. In addition, this 4.99% limitation does not prevent
Laurus  from  converting the note into shares of common stock and then reselling
those  shares in stages over time where Laurus and its affiliates do not, at any
given  time,  beneficially  own  shares  in  excess  of  the  4.99%  limitation.
Consequently,  these  limitations  will  not necessarily prevent dilution of the
voting  power  and  value  of  your  investment.

     IF  WE  ARE  UNSUCCESSFUL  IN ACHIEVING AND MAINTAINING COMPLIANCE WITH OUR
REGISTRATION OBLIGATIONS WITH REGARD TO THE CONVERTIBLE NOTE AND LAURUS WARRANT,
WE  MAY  INCUR  SUBSTANTIAL  MONETARY  PENALTIES.

     The  agreements  we  entered  into  in  connection with our issuance of the
Convertible  Note  require  us  to,  among other things, register for resale the
shares  of  common  stock issued or issuable under the note and the accompanying
warrant  and  maintain  the  effectiveness  of the registration statement for an
extended  period  of time.  We are subject to liquidated damage assessment of 2%
of  the  outstanding  principal  amount of the note for each thirty (30) days of
non-compliance  thereafter, subject to pro ration for partial months.  If we are
unable  to  obtain  and  maintain  effectiveness  of  the  required registration
statement,  then we may be required to pay additional liquidated damages, to the
extent  that  any  amounts  are  drawn  under  the Convertible Note, which could
adversely  affect  our  business,  operating  results,  financial condition, and
ability  to  service  our  other  indebtedness  by negatively impacting our cash
flows.

     OUR LIMITED OPERATING HISTORY AND LACK OF EXPERIENCE IN OUR NEW OR PROPOSED
LINES  OF  BUSINESS  MAKES  IT  DIFFICULT  TO  PREDICT  OUR  FUTURE  SUCCESS.

     We  have only recently launched our first micro-satellite, CHIPSat, and are
developing  applications  for  our other technologies and products. We intend to
provide  micro-satellites  to  early  adopters, primarily the U.S. military, and
hybrid  rocket  motors  to government and commercial customers.  As a result, we
have limited or no operating histories in each of these new or proposed lines of
business.  Therefore,  our  historical financial information is of limited value
in  projecting  our  future  success  in  these  markets.

                                       9


OUR  PRODUCTS  AND  SERVICES  ARE  TECHNOLOGICALLY ADVANCED AND MAY NOT FUNCTION
UNDER  CERTAIN  CONDITIONS.

     Most  of  our  products  are  technologically  advanced and sometimes novel
systems that must function under demanding operating conditions.  Even though we
believe  that  we  employ  sophisticated  design,  manufacturing,   and  testing
practices,  there  can  be  no  assurance that our products will be successfully
launched or operated or that they will be developed or will perform as intended.
Like  most  organizations  that have launched satellite programs, we will likely
experience  some  product  and  service  failures,  schedule  delays,  and other
problems  in  connection  with  our  products  in  the future.  Our products and
services are and will continue to be subject to significant technological change
and  innovation.  Our  success will generally depend on our ability to penetrate
and  retain  markets  for  our existing products and services and to continue to
conceive,  design,  manufacture  and  market  new  products  and  services  on a
cost-effective  and  timely basis.  We anticipate that we will incur significant
expenses in the design and initial manufacture and marketing of new products and
services.  There  can  be  no  assurance  that  we  will  be able to achieve the
technological  advances necessary to remain competitive and profitable, that new
products  and  services  will be developed and manufactured on schedule and on a
cost-effective  basis,  that  anticipated  markets will exist or develop for new
products or services, or that our existing products and services will not become
technologically  obsolete.

     OUR  FAILURE  TO  LAUNCH  COULD  CAUSE  SERIOUS  ADVERSE  AFFECTS.

     A  launch  failure  could  adversely  affect  our  cash flow, since a large
portion  of  customer  payments  is  often  contingent upon a successful launch.
Micro-satellite  launches  are  subject  to significant risks, including causing
disabling  damage  to  or  loss of a micro-satellite. Delays in the launch could
also  adversely  affect  our revenues as a customer may have timing requirements
for  milestone  payments  or we may have guarantee requirements. Delays could be
caused  by  a number of factors, including designing, constructing, integrating,
or  testing  the  micro-satellite, micro-satellite components, or related ground
systems;   delays   in  receiving   the   license   necessary  to  operate   the
micro-satellite  systems;  delays  in  obtaining  the customer's payload; delays
related  to  the  launch  vehicle; weather; and other events beyond our control.
Delays  and  the  perception  of  potential  delay  could  negatively affect our
marketing  efforts.  There  is  no  assurance  that  we  will  be able to launch
micro-satellites  on  a  timely  basis and any delays in the launch could have a
material  adverse  effect  on  our  financial  position.

     OUR  EXPANSION  INTO  OTHER  NEW  LINES OF BUSINESS MAY DIVERT MANAGEMENT'S
ATTENTION  FROM  OUR  EXISTING  OPERATIONS  AND  PROVE  TO  BE  TOO  COSTLY.

     We  are  developing  our  technology into products for micro-satellites and
hybrid  rocket  motors.  In addition, we are investigating other applications of
our technology and other markets for our products.  Our expansion into new lines
of business may be difficult for us to manage because they may involve different
disciplines  and  require   different  expertise   than  our  core   businesses.
Consequently,  this  expansion  may detract management's time and attention away
from  our  core business, and we may need to incur significant expenses in order
to  develop  the expertise and reputation we desire, which could prevent us from
generating  revenues  from  these  lines  of  business  in amounts sufficient to
justify  the  expenses  we  incur  in  operating  them.

                                       10


     OUR  SUCCESS  DEPENDS  ON  OUR  ABILITY  TO  RETAIN  OUR  KEY  PERSONNEL.

     Our  success  is  dependent  upon the efforts of certain key members of our
management and engineering team, including our chief executive officer, James W.
Benson,  our  chief  financial  officer,  Richard B. Slansky and our director of
engineering,  Jeffrey  Janicik.  Each of these individuals has substantial prior
business  experience  and  we  have added other experienced key personnel to our
staff.  The loss of any of these persons could have a material adverse effect on
us  if  suitable  replacements  are  not  found. Our future success is likely to
depend  substantially  on  our  continued  ability  to attract and retain highly
qualified  personnel.  The  competition  for  such personnel is intense, and our
inability  to  attract  and  retain such personnel could have a material adverse
effect  on  us.  We do not have current key man life insurance on any of our key
personnel.

     THE  U.S. FEDERAL GOVERNMENT MAY INCREASE REGULATION, WHICH COULD CAUSE OUR
BUSINESS  TO  HAVE  SERIOUS  ADVERSE  EFFECTS.

     Our  business  activities are regulated by various agencies and departments
of the U.S. federal government and, in certain circumstances, the governments of
other  countries.  Several  government agencies, including NASA and the U.S. Air
Force,  maintain  Export  Control  Offices  to  ensure  that  any  disclosure of
Scientific  and  Technical  Information  ("STI")   complies   with  the   Export
Administration  Regulations  and  the  International Traffic in Arms Regulations
("ITAR").  Exports  of  our products, services and technical information require
either  Technical  Assistance  Agreements  ("TAAs")  or  licenses  from the U.S.
Department of State depending on the level of technology being transferred. This
includes  recently  published  regulations restricting the ability of U.S.-based
companies  to  complete  offshore  launches,  or  to  export  certain  satellite
components  and  technical  data  to  any country outside the United States. The
export  of  information  with  respect   to  ground-based  sensors,   detectors,
high-speed  computers,  and  national  security and missile technology items are
controlled  by  the  Department  of Commerce. The government is very strict with
respect to compliance and has served notice that failure to comply with the ITAR
and/or  the  Commerce Department regulations may subject guilty parties to fines
of  up to US$1 million and/or up to 10 years imprisonment per violation. Failure
to comply with any of the above mentioned regulations could have serious adverse
effects  as  dictated  by  the  rules  associated  with  compliance  to the ITAR
regulations.  Our  conservative  position  is  to  consider  any material beyond
standard  marketing  material  to  be  regulated  by  ITAR  regulations.

     In  addition  to  the   standard  local,  state  and  national   government
regulations  that all businesses must adhere to, the space industry has specific
regulations.  Command and telemetry frequency assignments for space missions are
regulated internationally by the International Telecommunications Union ("ITU").
In  the  United  States,  the  Federal Communications Commission ("FCC") and the
National  Telecommunications  Information  Agency ("NTIA") regulates command and
telemetry  frequency  assignments.  All launch vehicles that are launched from a
launch  site  in  the  United  States  must  pass  certain  launch  range safety
regulations  that  are  administered  by  the  U.S.  Air Force. In addition, all
commercial  space  launches  that  we  would  perform require a license from the
Department of Transportation. Satellites that are launched must obtain approvals
for  command  and  frequency  assignments.  For   international  approvals,  the

                                       11


FCC and NTIA obtain these approvals from the ITU. These regulations have been in
place  for  a  number  of  years  to  cover  the  large number of non-government
commercial space missions that have been launched and put into orbit in the last
15 to 20 years. Any commercial deep space mission that we would perform would be
subject  to  these  regulations. These regulations are well understood by us. At
the  present  time,  we  are  not  aware  of any additional or unique government
regulations  related  to  commercial  space  missions.

     We are required to obtain permits, licenses, and other authorizations under
federal,  state,  local  and  foreign  statutes,  laws  or  regulations or other
governmental  restrictions  relating   to  the  environment  or  to   emissions,
discharges  or  releases  of  pollutants,  contaminants,  petroleum or petroleum
products,  chemicals or industrial, toxic or hazardous substances or wastes into
the  environment  including,  without  limitation,  ambient  air, surface water,
ground  water,  or  land,  or otherwise relating to the manufacture, processing,
distribution,  use,  treatment,  storage,  disposal,  transport  or  handling of
pollutants,  contaminants,   petroleum  or  petroleum  products,  chemicals   or
industrial,  toxic  or  hazardous  substances or wastes or the clean-up or other
remediation  thereof.  At  the  present  time,  we  do not have a requirement to
obtain  any  special  environmental  licenses  or  permits.

     Our  failure  to  comply  with any of the above-mentioned regulations could
have  serious  adverse  effects.

     OUR  STOCK  PRICE  HAS  BEEN  AND  MAY CONTINUE TO BE VOLATILE, WHICH COULD
RESULT  IN  SUBSTANTIAL  LOSSES  FOR  INVESTORS  PURCHASING SHARES OF OUR COMMON
STOCK.

     The  market  prices  of securities of technology-based companies like ours,
are  highly  volatile.  The  market  price  of  our  common stock has fluctuated
significantly  in  the  past.  In fact, during the 52-week period ended July 17,
2003,  the  high  and low closing price of a share of our common stock was $0.85
and  $0.29,  respectively.  Our market price may continue to exhibit significant
fluctuations  in  response to a variety of factors, many of which are beyond our
control.  These  factors  include,  among  others,  deviations in our results of
operations  from  estimates,  changes in estimates of our financial performance,
changes  in  market  valuations  of similar companies and stock market price and
volume fluctuations generally.  Additionally, until the full effects of our cost
reduction  efforts  become  clear, including whether those cuts have a long-term
negative  impact  on  revenues,  it  is  likely   that   our  quarter-to-quarter
performance  will  be  unpredictable  and our stock price particularly volatile.

     OUR NET OPERATING LOSS CARRYFORWARDS MAY BE SUBJECT TO AN ANNUAL LIMITATION
ON THEIR UTILIZATION, WHICH MAY INCREASE OUR TAXES AND DECREASE AFTER-TAX INCOME
AND  CASH  FLOWS.

     As  of March 31, 2003, we had available net operating loss carryforwards of
$2,900,000  for  federal income tax purposes and $1,672,000 for state income tax
purposes. California net operating loss carryforwards are suspended from use for
2003  and there is no guarantee that the suspension will not be extended. Due to
the  "change  in  ownership"  provisions  of the Tax Reform Act of 1986, our net
operating  loss  carryforwards  may  be  subject  to an annual limitation on the
utilization of these carryforwards against taxable income in future periods if a
cumulative

                                       12


change in ownership of more than 50% occurs within any three-year period. To the
extent  we  are  unable  to  fully use these net operating loss carryforwards to
offset  future  taxable  income,  we  will  be subject to income taxes on future
taxable  income,  which  will  decrease  our  after-tax  income  and cash flows.
Deferred  income  taxes  are  provided  for temporary differences in recognizing
certain  income  and expense items for financial and tax reporting purposes. The
deferred  tax  asset  of  approximately $1.1 million, consisted primarily of the
income  tax  benefits  from  net  operating  loss carryforwards, amortization of
goodwill  and  research  and  development  credit carryforwards. The federal and
state  tax  loss  carry  forwards  will  expire  through  2022 unless previously
utilized.  A  valuation allowance has been recorded to fully offset the deferred
tax  asset  as  it is more likely than not that the assets will not be utilized.
The  valuation  allowance  decreased approximately $300,000 during quarter ended
March  31, 2003, from $1.4 million at December 31, 2002 to $1.1 million at March
31,  2003.  Please  refer  to our consolidated financial statements, which are a
part of  this  prospectus,  for  further information regarding our liquidity and
capital  resources.

     THE  CONCENTRATION OF OWNERSHIP OF OUR COMMON STOCK GIVES A FEW INDIVIDUALS
SIGNIFICANT  CONTROL  OVER IMPORTANT POLICY DECISIONS AND COULD DELAY OR PREVENT
CHANGES  IN  CONTROL.

     As of July 17, 2003, our executive officers  and directors and their family
members  together  beneficially  owned  approximately  74.8%  of  the issued and
outstanding  shares  of  our  common stock.  As a result, these persons have the
ability  to  exert  significant  control  over  matters  that  could include the
election  of  directors,  changes  in  the  size and composition of the board of
directors,  and  mergers  and  other  business  combinations  involving  us.  In
addition,  through  control of the board of directors and voting power, they may
be  able  to  control  certain  decisions,  including  decisions  regarding  the
qualification  and  appointment  of officers, dividend policy, access to capital
(including  borrowing  from  third-party  lenders and the issuance of additional
equity  securities),  and  the  acquisition  or  disposition  of our assets.  In
addition,  the  concentration  of voting power in the hands of those individuals
could  have  the  effect  of  delaying  or preventing a change in control of our
company,  even  if  the  change  in  control  would benefit our stockholders.  A
perception  in  the  investment community of an anti-takeover environment at our
company  could  cause  investors to value our stock lower than in the absence of
such  a  perception.

     OUR ABILITY TO PROTECT OUR INTELLECTUAL PROPERTY IS ESSENTIAL TO THE GROWTH
AND  DEVELOPMENT  OF  OUR  PRODUCTS  AND  SERVICES.

     We  rely,  in  part,  on patents, trade secrets and know-how to develop and
maintain  our  competitive  position  and  technological advantage. We intend to
protect  our  intellectual property through a combination of license agreements,
trademark,  service  mark,  copyright,  trade  secret  laws and other methods of
restricting  disclosure and transferring title.  There is no guarantee that such
applications  will  be  granted.  We  have  and intend to continue entering into
confidentiality agreements with our employees, consultants and vendors; entering
into  license  agreements  with  third parties; and generally seeking to control
access  to  and  distribution  of  our  intellectual  property.

                                       13


OUR  ABILITY  TO SOURCE AND OBTAIN COMPONENTS AND RAW MATERIALS COULD AFFECT OUR
ABILITY  TO  SATISFY  CUSTOMER  ORDERS  OR  CONTRACTS.

     We  purchase  a significant percentage of our product components, including
structural  assemblies,  electronic  equipment,  and  computer chips, from third
parties.  We  also  occasionally  obtain  from  the  U.S.  Government  parts and
equipment that are used in the production of our products or in the provision of
our  services.  We have not experienced material difficulty in obtaining product
components or necessary parts and equipment and believe that alternative sources
of supply would be available, although increased costs and possible delays could
be  incurred  in  securing  alternative  sources  of  supply.

     OUR  ABILITY  TO  OBTAIN  ONLY  LIMITED  INSURANCE MAY NOT COVER ALL RISKS.

     We  may  find  it  difficult  to  insure  certain  risks  involved  in  our
operations.   Insurance  market  conditions or factors outside of our control at
the  time  the  insurance  is purchased could cause premiums to be significantly
higher  than  current estimates.  Additionally, the U.S. Department of State has
published  regulations, which could significantly affect the ability of brokers
and  underwriters  to  place  insurance  for  certain  launches.   These factors
could  cause other terms to be significantly less favorable than those currently
available,  may  result  in limits on amounts of coverage that we can obtain, or
may  prevent  us  from  obtaining  insurance  at  all.  Furthermore, there is no
assurance  that  proceeds  from  insurance  that we are able to purchase will be
sufficient  to  cover  losses.

     OUR  GROWTH  MAY  NOT  BE  MANAGEABLE.

     Even  if we are successful in obtaining new business, failure to manage the
growth  could adversely affect our condition. We may experience extended periods
of  very  rapid  growth.  This  growth  could  place a significant strain on our
management,  operating,  financial  and  other resources. Our future performance
will  depend  in part on our ability to manage growth effectively including, but
not  limited  to,  recruiting  engineering  talent  quickly  and  financing  the
increased  costs  associated  with  rapid  growth.  We  must  develop management
information  systems, including operating, financial, and accounting systems and
expand,  train,  and manage employees to keep pace with growth. Our inability to
manage  growth effectively could negatively affect results of operations and the
ability  to  meet  obligations  as  they  come  due.

     OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED  BY  TERRORIST  ATTACKS.

     Our  business partially depends on activities regulated by various agencies
and  departments  of  the  U.S.  government and other companies that rely on the
government.  In  the  recent  past,  in  response  to terrorists' activities and
threats  aimed  at the United States, transportation, mail, financial, and other
services  have been slowed or stopped altogether. Further delays or stoppages in
transportation, mail, financial, or other services could have a material adverse
effect  on  our  business,  results  of  operations,  and  financial  condition.
Furthermore,  we  may  experience  a  small increase in operating costs, such as
costs  for transportation, insurance, and security as a result of the activities
and  potential  activities.  The  U.S.  economy  in  general  has been adversely
affected  by the terrorist activities and potential activities, and any economic
downturn   could   adversely  impact   our   results   of   operations,   impair

                                       14


our  ability to raise capital, or otherwise adversely affect our ability to grow
our  business.  Conversely,  because of the nature of our products and services,
there  may be opportunities for us to offer solutions to the government that may
address  some  of  the  problems  that  the  country  faces  at  this  time.

     OUR  INVESTORS  MAY  NOT  RECEIVE  DIVIDENDS.

     We  have  not  paid  dividends  since  our  inception and do not anticipate
issuing  them in the foreseeable future.  There can be no guarantee or assurance
that  dividends will ever be paid.  In fact, our goal is to reinvest earnings in
an  effort  to  complete  development  of  our technologies and products, and to
increase  sales  and  long-term  profitability  and  value.  In  addition,   the
revolving  credit  facility  with Laurus or other bank lines of credit, which we
may  establish  in  the  future  or  other  credit or borrowing arrangements may
significantly  impact  our  ability  to  pay  dividends  to  our  shareholders.

     OUR  SHAREHOLDERS  MAY  EXPERIENCE DILUTION IF OUR OUTSTANDING WARRANTS AND
OPTIONS  ARE  EXERCISED.

     We  are  obligated  to issue 1,557,941 shares of our common stock if all of
our  outstanding  warrants,  outside  of  the  warrants  in  this  offering, are
exercised.  In  addition, as of July 17, 2003, we have outstanding stock options
to  purchase  an  aggregate  of  7,398,387 shares of our common stock, including
currently  unvested  options  issued  to our Chief Executive Officer.  The total
number  of  shares  which  could be issued upon the exercise of currently vested
warrants  and  options  (5,099,347 shares) represents approximately 33.2% of our
issued  and  outstanding  shares of common stock as of July 17, 2003.  Shares of
common  stock  issued  as  a result of the exercise of stock options will have a
dilutive  effect,  which  could  be  substantial,  on  the  currently  and  then
outstanding  shares  of  common  stock.

     OUR  COMMON  STOCK  IS  SUBJECT  TO  PENNY  STOCK  RULES.

     Our  common  stock  is  subject  to  Rule  15g-1  through  15g-9  under the
Securities  Exchange  Act  of  1934,  as  amended,  which  imposes certain sales
practice  requirements  on broker-dealers which sell our common stock to persons
other  than  established  customers   and  "accredited  investors"   (generally,
individuals  with net worths in excess of $1,000,000 or annual incomes exceeding
$200,000 (or $300,000 together with their spouses)). For transactions covered by
this rule, a broker-dealer must make a special suitability determination for the
purchaser  and  have received the purchaser's written consent to the transaction
prior  to the sale. This rule adversely affects the ability of broker-dealers to
sell our common stock and purchasers of our common stock to sell their shares of
such  common  stock.

     Additionally,  our  common  stock is subject to the Securities and Exchange
Commission  regulations  for  "penny stock." Penny stock includes any non-Nasdaq
equity security that has a market price of less than $5.00 per share, subject to
certain  exceptions.  The  regulations  require  that  prior  to  any non-exempt
buy/sell  transaction  in  a penny stock, a disclosure schedule set forth by the
Securities  and  Exchange  Commission relating to the penny stock market must be
delivered to the purchaser of such penny stock. This disclosure must include the
amount  of  commissions  payable  to  both  the broker-dealer and the registered
representative  and  current  price  quotations  for  the   common  stock.   The
regulations  also  require  that  monthly statements be sent to holders of penny
stock  which  disclose  recent  price  information  for  the  penny  stock   and
information of the limited market for penny stocks. These requirements adversely
affect  the  market  liquidity  of  our  common  stock.

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     This  prospectus  contains  certain  forward-looking  statements within the
meaning  of  Section  27A  of  the  Securities  Act  of 1933, as amended, or the
Securities  Act,  and  Section  21E  of  the Securities Exchange Act of 1934, as
amended,  or  the Exchange Act.  We intend that those forward-looking statements
be subject to the safe harbors created by those sections.  These forward-looking
statements  generally  include the plans and objectives of management for future
operations,  including  plans  and  objectives  relating  to our future economic
performance,  and can generally be identified by the use of the words "believe,"
"intend,"  "plan,"  "expect,"  "forecast,"  "project," "may," "should," "could,"
"seek,"  "pro  forma," "estimates," "continues," "anticipate" and similar words.
The  forward-looking  statements and associated risks may include, relate to, or
be  qualified  by  other  important  factors,  including,  without   limitation:

     our  ability  to  return  to  profitability  and  obtain additional working
     capital,  if  required;
     our  ability  to  successfully  implement  our  future  business  plans;
     our  ability  to  attract  strategic  partners,  alliances and advertisers;
     our  ability  to  hire  and  retain  qualified  personnel;
     the  risks  of  uncertainty  of  trademark  protection;

                                       15


     risks  associated with existing and future governmental regulation to which
     we  are  subject;  and,
     uncertainties  relating  to  economic conditions in the markets in which we
     currently  operate  and  in  which  we  intend  to  operate in the  future.

     These  forward-looking  statements  necessarily depend upon assumptions and
estimates  that  may  prove  to  be  incorrect.  Although  we  believe  that the
assumptions  and  estimates  reflected  in  the  forward-looking  statements are
reasonable,  we  cannot  guarantee that we will achieve our plans, intentions or
expectations.  The  forward-looking  statements involve known and unknown risks,
uncertainties  and  other  factors  that  may  cause actual results to differ in
significant  ways  from  any  future  results  expressed   or  implied  by   the
forward-looking statements. We do not undertake to update, revise or correct any
forward-looking  statements.

     Any  of  the factors described above or in the "Risk Factors" section above
could  cause our financial results, including our net income (loss) or growth in
net  income (loss) to differ materially from prior results, which in turn could,
among  other  things,  cause  the  price  of  our  common  stock  to  fluctuate
substantially.

                            SELLING SECURITY HOLDERS

     Laurus  may  sell,  from  time  to  time  under  this  prospectus, up to an
aggregate  of 2,018,182 shares of our common stock consisting of up to 1,818,182
shares  of  our  common  stock,  representing 100% of the shares that may become
issuable  upon  conversion  of  the principal of and interest on the Convertible
Note  at  the fixed conversion price of $0.55 per share and up to 200,000 shares
of  our  common  stock  issuable upon exercise of the Laurus Warrant. Laurus may
convert  principal  and  interest  on the Convertible Note into our common stock
only to the extent that there are amounts outstanding under the revolving credit
facility  described under "Description of Business - The Laurus Master Fund Ltd.
Revolving  Credit Facility" below and only if we have not repaid the outstanding
amounts  before  Laurus  exercises  its  conversion  rights.

     The following table sets forth, to our knowledge, certain information about
Laurus  as  of  July 17, 2003.  Beneficial ownership is determined in accordance
with  the  rules of the Commission, and includes voting or investment power with
respect to the securities.  In computing the number of shares beneficially owned
by  a holder and the percentage ownership of that holder, shares of common stock
subject  to  options  or  warrants  or underlying convertible notes held by that
holder  that  are  currently  exercisable  or  convertible or are exercisable or
convertible  within  60 days after the date of the table are deemed outstanding.
To  our  knowledge,  Laurus has sole voting and investment power with respect to
all shares of common stock shown as beneficially owned by it, except that Laurus
Capital  Management,  LLC, a Delaware limited liability company, may be deemed a
control  person  of  the shares owned by Laurus.  David Grin and Eugene Grin are
the principals of Laurus Capital Management, LLC.  The address for Messrs. David
Grin  and  Eugene  Grin  is  152  West  57th  Street,  New  York,  NY  10019.

                                       16


     Percentage  of  beneficial  ownership  is  based  on  presumed ownership of
2,018,182  shares  of  common  stock  outstanding  as  of  July 17, 2003. Actual
ownership  of  the  shares  is subject to conversion of the Convertible Note and
exercise  of  the  Warrant.






                                                                                
                          SHARES OF COMMON                                   SHARES OF COMMON
                          STOCK BENEFICIALLY                   SHARES OF     STOCK BENEFICIALLY
                          OWNED PRIOR                          COMMON STOCK  OWNED AFTER
                          TO OFFERING                          BEING         OFFERING (1)
                          ------------------                                 -------------------
SELLING SECURITY HOLDER   NUMBER                   PERCENTAGE  REGISTERED    NUMBER               PERCENTAGE
------------------------  ------------------       ----------  ------------  -------------------  ----------

LAURUS MASTER FUND, LTD.           2,018,182  (2)         1.3     2,018,182                    0         N/A



(1)   The  amount  assumes  the  sale  of  all  shares being offered under  this
prospectus.
(2)  The  number  and  percentage  of shares beneficially owned is determined in
accordance  with  Rule  13d-3  of  the  Securities Exchange Act of 1934, and the
information  is not necessarily indicative of beneficial ownership for any other
purpose.  For  purposes  of  this  table,  we assume Laurus converts the full $1
million  under  the  Secured Convertible Note. Under such Rule 13d-3, beneficial
ownership  includes  any shares as to which the selling security holder has sole
or  shared  voting  power  or  investment  power  and also any shares, which the
selling  stockholder  has the right to acquire within 60 days. The actual number
of shares of common stock issuable upon the conversion or payment of the Secured
Convertible Note is subject to the amount drawn under the note and, if less than
$1  million  is  drawn  and  converted, the number of shares available to Laurus
could  be  materially  less but not more than the number estimated in the table.
Furthermore,  the  selling stockholder has contractually agreed, absent an event
of  default  under  the  revolving  credit  facility, to restrict its ability to
convert  the convertible note or exercise its warrants and receive shares of our
common  stock  if  the  number  of  shares  of  common  stock held by it and its
affiliates  after  such conversion or exercise does not exceed 4.99% of the then
issued  and outstanding shares of common stock. Laurus may void this restriction
upon  seventy-five  days  prior  written  notice  to  us.

     All other selling security holders named in this prospectus are offering up
to 1,196,079 shares of common stock through this prospectus, subject to exercise
of  warrants  issued  to  them  in  a  private  placement  that  was exempt from
registration  under  Section  4(2)  and  Rule 506 of the Securities Act of 1933.

     The following table sets forth, as of the date of this prospectus, the name
of  each  selling  security  holder,  the  number  of  selling  security holders
(excluding  Laurus),  to  our knowledge, the aggregate number of shares owned by
each  selling  security  holder,  and the number of shares each selling security
holder  will  own  after  the  completion  of the offering made pursuant to this
prospectus.  For  purposes of establishing ownership and shares offered, we have
assumed  the  exercise  of  all of the outstanding Warrants under this offering:

                                       17







                                                          
                                          Total Number
                                          Of Shares To    Total Shares   Percentage of
                                          Be Offered For  to Be Owned    Shares Owned
Name Of                    Shares Owned   Selling         Upon           Upon
Selling                    Prior To This  Shareholders    Completion of  Completion of
Stockholder                Offering       Account         This Offering  This Offering (6)

Charles H. Lloyd      (1)         50,000          25,000         25,000              0.13%
Lunar Enterprises                133,334          66,667         66,667              0.36%
Craig Haffner                     66,666          33,333         33,333              0.18%
Alex Duncan                       95,166          33,333         61,833              0.33%
Arthur Benson         (2)        128,470          64,235         64,235              0.35%
Curt Dean Blake       (3)         61,224          30,612         30,612              0.16%
John Gross                        61,224          30,612         30,612              0.16%
Edward Cuthbert                  102,040          51,020         51,020              0.27%
J. Mark Grosvenor     (4)      1,330,376         665,188        665,188              3.59%
Christopher McKellar  (5)        392,158         196,079        196,079              1.06%



(1)     Mr.  Lloyd  acted as Chief Financial Officer and Chief Operating Officer
of  SpaceDev,  Inc.,  and  Chief  Executive Officer of Integrated Space Systems,
Inc.,  our wholly owned subsidiary, during the period from November 1999 to June
2002.  In  addition  to the Warrants, Mr. Lloyd owns 25,000 shares of our common
stock  and  holds  options  to  purchase  1,000,000  shares of our common stock,
250,000  of  which  expires in 2004 and 750,000 shares of which expires in 2005.
(2)     Mr.  Arthur  Benson is the brother of our Chief Executive Officer, James
W. Benson. In addition to the Warrants, Arthur Benson holds 64,235 shares of our
common  stock.
(3)     Mr.  Blake is a current member of our board of directors. In addition to
the  Warrants,  Mr. Blake holds 30,612 shares of our common stock and options to
purchase  an  additional  79,706  shares  of  our  common  stock.
(4)     Mr.  Grosvenor  is  a  current  member  of  our  board of directors. Mr.
Grosvenor was appointed to the board of directors after he acquired Warrants and
common  shares  in  our private placement offering. In addition to the Warrants,
Mr.  Grosvenor  holds 665,188 shares of our common stock and options to purchase
an  additional  19,615  common  shares.
(5)     Mr.  McKellar  is  the  owner of our principal business facilities. Upon
sale  of  the  building to Mr. McKellar, we executed a leaseback of the building
for  a term of 10 years. In addition to the Warrants, Mr. McKellar holds 196,079
shares  of  our  common  stock.
(6) For purposes of calculating percentage of ownership, we assumed the exercise
of  all of the warrants, the Convertible Note and the Laurus Warrant. We did not
assume  exercise  of  all  other outstanding derivative securities. Ownership is
based  on  the  total  outstanding  shares of common stock on July 17, 2003 plus
shares  issuable  upon  exercise  of  the Warrants, the Convertible Note and the
Laurus  Warrant,  or  18,553,168  shares.

     All  costs,  expenses and fees incurred in connection with the registration
of  the  selling  security  holders'  shares  will be borne by us. All brokerage
commissions,  if  any,  attributable  to  the sale of shares by selling security
holders  will  be  borne  by  selling  security  holders.

                              PLAN OF DISTRIBUTION

     The  selling security holders, and any of their donees, pledgees, assignees
and  other  successors-in-interest,  may,  from time to time, sell any or all of
their  shares  of  common stock being offered under this prospectus on any stock
exchange,  market  or  trading  facility  on  which  the shares are traded or in
private transactions.  These sales, which may include block

                                       18


transactions, may be at fixed or negotiated prices. The selling security holders
may  use  any  one  or  more  of  the  following  methods  when  selling shares:

  o  ordinary brokerage transactions and transactions in which the broker-dealer
     solicits  purchasers;

  o  block  trades in which the broker-dealer will attempt to sell the shares as
     agent  but  may  position and  resell  a  portion of the block as principal
     to facilitate  the  transaction;

  o  purchases  by a broker-dealer as principal and resales by the broker-dealer
     for  its  own  account;

  o  an  exchange  distribution  in  accordance with the rules of the applicable
     exchange;

  o  privately  negotiated  transactions;

  o  broker-dealers  may  agree  with  the  selling  security  holder  to sell a
     specified  number  of  shares  at  a  stipulated  price  per  share;
     a  combination  of  any  of  these  methods  of  sale;  or

  o  any other method permitted by applicable law, except that Laurus has agreed
     that it has not engaged and will not engage or cause, advise, ask or assist
     any  person or entity, directly or indirectly, or engage, in short sales or
     our  common stock, which are contracts for the sale of shares of stock that
     the  seller does not own, or certificates which are not within the seller's
     control,  so  as  to  be  available  for  delivery  at the time when, under
     applicable  rules,  delivery  must  be  made.

     The  sale  price  to  the  public  may  be:

  o  the  market  price  prevailing  at  the  time  of  sale;

  o  a  price  related  to  the  prevailing  market  price;

  o  at  negotiated  prices;  or

  o  a  price  the  selling  security  holder  determines  from  time  to  time.

     Laurus  has  agreed, pursuant to the Securities Purchase Agreement, that it
has  not  engaged and will not engage or cause, advise, ask or assist any person
or  entity,  directly  or  indirectly,  to  engage, in short sales of our common
stock.

     Broker-dealers  engaged  by  the  selling  security holders may arrange for
other  broker-dealers  to  participate  in  sales.  Broker-dealers  may  receive
commissions  or  discounts   from  the  selling  security  holder  (or,  if  any
broker-dealer  acts as agent for the purchaser of shares, from the purchaser) in
amounts  to  be  negotiated.  The  selling security holder does not expect these
commissions  and  discounts  to  exceed  what  is  customary  in  the  types  of
transactions  involved.

     The  selling  security  holders  and  any broker-dealers or agents that are
involved  in  selling  the  shares may be deemed to be "underwriters" within the
meaning  of  the  Securities  Act  in  connection with these sales.  Commissions
received  by  these broker-dealers or agents and any profit on the resale of the
shares  purchased  by  them  may  be  deemed  to  be underwriting commissions or
discounts  under  the Securities Act.  Any broker-dealers or agents that are not
deemed  to  be  underwriters  may  not sell shares offered under this prospectus
unless  and  until  we  set forth the names of the underwriters and the material
details  of  their  underwriting arrangements in a supplement to this prospectus

                                       19


or,  if  required,  in  a  replacement  prospectus  included in a post-effective
amendment  to  the  registration  statement  of which this prospectus is a part.

     In  the  event  sales are made to broker-dealers as principals, we would be
required  to  file  a  post-effective amendment to the registration statement of
which  the  prospectus forms a part.  In such post-effective amendment, we would
be  required  to  disclose the names of any participating broker-dealers and the
compensation arrangements relating to such sales.  In addition, if any shares of
common  stock  or  warrants  offered  for  sale  pursuant to this prospectus are
transferred,  subsequent  holders  could  not  use  this  prospectus  until  a
post-effective  amendment  is  filed,  naming  such  holder.

     The  selling  security  holders, alternatively, may sell all or any part of
the  shares  offered  under  this  prospectus  through  an  underwriter.  To our
knowledge, the selling security holders have not entered into any agreement with
a  prospective  underwriter,  and  we  cannot  assure you as to whether any such
agreement  will  be entered into. If any selling security holder informs us that
it  has  entered into such an agreement or agreements, any material details will
be  set  forth  in  a  supplement  to  this  prospectus  or,  if  required, in a
replacement   prospectus  included   in   a  post-effective  amendment  to   the
registration  statement  of  which  this  prospectus  is  a  part.

     This  prospectus  does  not  cover  the  sale  or  other  transfer  of  the
Convertible  Note,  the Laurus Warrant or the Warrants.  If the selling security
holders  transfer  any  such  securities  prior  to  conversion or exercise, the
transferee  of  those  derivative  securities  may not sell the shares of common
stock  issuable upon conversion or exercise of those derivative securities under
the  terms  of  this prospectus unless we amend or supplement this prospectus to
cover  such  sales.

     For  the  period  a  holder  holds  the  Convertible Note and/or the Laurus
Warrant,  with  respect  to  Laurus,  or the Warrants, with respect to all other
selling  security  holders, the holder has the opportunity to profit from a rise
in  the  market  price  of our common stock.  The terms on which we could obtain
additional capital during the period in which those derivative securities remain
outstanding may be adversely affected.  The holders of the derivative securities
are  most  likely to voluntarily convert or exercise those derivative securities
when  the  conversion  price or exercise price is less than the market price for
our  common  stock.  However,  we  cannot  assure you as to whether any of those
derivative  securities  will  be  converted  or  exercised.

     We have agreed with Laurus to keep the registration statement of which this
prospectus  constitutes a part effective until the earlier of three years or the
termination  of  the  Securities  Purchase  Agreement.

                                 USE OF PROCEEDS

     We  will not receive any proceeds from the sale of the shares of our common
stock offered by Laurus under this prospectus.  Upon exercise of the Warrant, we
will  receive proceeds from the Warrant holder; however, upon selling the common
stock  underlying  the  Secured Convertible Note and/or the Warrant, the selling
security  holder  will  receive  all  proceeds  directly.

                                       20


                             DESCRIPTION OF BUSINESS

     FORWARD  LOOKING  STATEMENTS

     The  following  discussion   should  be  read   in  conjunction  with   our
consolidated  financial statements and the notes thereto and the other financial
information  appearing  elsewhere  in  this  document. Readers are also urged to
carefully  review  and consider the various disclosures made by us which attempt
to advise interested parties of the factors which affect our business, including
without  limitation  the  disclosures  made  under  the  caption   "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and in
our  General  Registration  Statement  on Form 10SB12G/A filed January 28, 2000.

     In  addition  to historical information, the following discussion and other
parts  of this document may contain forward-looking statements. These statements
relate  to future events or our future financial performance. In some cases, you
can  identify  forward-looking  statements by terminology such as "may," "will,"
"should,"  "expect,"  "plan,"  "anticipate,"  "believe,"  "estimate," "predict,"
"potential,"  or  "continue,"  the  negative  of  such terms or other comparable
terminology.  These  statements  are  only  predictions.

     Although  we believe that the expectations reflected in the forward-looking
statements  are  reasonable,  we  cannot  guarantee  future  results,  levels of
activity, performance or achievements. Moreover, neither we nor any other person
assumes  responsibility for the accuracy and completeness of the forward-looking
statements.  We  undertake  no  obligation  to   publicly  update  any  of   the
forward-looking  statements  after  the  date of this prospectus to conform such
statements  to  actual  results  or  to  changes  in  our  expectations.

     Actual  results  could  differ  materially  from  those anticipated by such
forward-looking  statements.  Factors  that  could  cause  or contribute to such
differences  include,  but  are  not  limited  to,  the  level  of  sales to key
customers;   the  economic   conditions  affecting  our   industry;  actions  by
competitors;  fluctuations  in  the  price of raw materials; the availability of
outside  contractors  at prices favorable to us; our dependence on single-source
or  a  limited  number  of  suppliers;  our  ability  to protect our proprietary
technology;  market conditions influencing prices or pricing; an adverse outcome
in  potential  litigation,   claims  and  other   actions  by  or  against   us,
technological  changes  and introductions of new competing products; the current
recession;  terrorist  attacks  or  acts  of war, particularly given the acts of
terrorism  against  the  United  States  on  September  11,  2001 and subsequent
military  responses  by the United States; mission disasters such as the loss of
the  space shuttle Columbia on February 1, 2003 during its re-entry into earth's
atmosphere;  ability to retain key personnel; changes in market demand; exchange
rates; productivity; weather; and market and economic conditions in the areas of
the world in which we operate and market our products. These are factors that we
think  could  cause  our  actual  results to differ materially from expected and
historical  events.

     GENERAL

     SpaceDev,  Inc. (the "Company," "SpaceDev," "we," "us" or "our") is engaged
in  the conception, design, development, manufacture, integration and operations

                                       21


of space  technology systems, products and services. We are currently focused on
the  commercial  development  of  low-cost micro-satellites, nano-satellites and
related  subsystems,  hybrid  rocket  propulsion  as  well  as  the   associated
engineering  technical  services  to  government, aerospace and other commercial
enterprises. Our products and solutions are sold directly to these customers and
include  sophisticated  micro-  and nano-satellites, hybrid rocket-based orbital
Maneuvering  and  orbital Transfer Vehicles ("MTVs") as well as safe sub-orbital
and  orbital  hybrid  rocket-based  propulsion  systems.  We are also developing
commercial  hybrid  rocket  motors and small high performance space vehicles and
subsystems.

     Our  approach  is to provide smaller spacecraft -(generally 250 kg mass and
less)  and  compatible  small  hybrid  propulsion  space  systems to commercial,
university  and  domestic  government  customers.  We  are   developing  smaller
spacecraft  and  miniaturized  subsystems using proven, lower cost, high-quality
off-the-shelf components. Our space products are modular and reproducible, which
allows  us  to create affordable space solutions for our customers. By utilizing
our  innovative  technology  and  experience,  and  space-qualifying  commercial
industry-standard  hardware,  software  and  interfaces,  we  provide  increased
reliability  at  reduced  costs.

     We  have  been  awarded,  have  successfully  concluded or are successfully
concluding  contracts  from  such esteemed government, university and commercial
customers as the Air Force Research Laboratory ("AFRL"), The Boeing Company, the
California  Space  Authority  ("CSA"),  the  Jet  Propulsion Laboratory ("JPL"),
Lockheed  Martin, the National Reconnaissance Office ("NRO"), and the University
of  California  at  Berkeley  ("UCB")  via  NASA.

     We  were  incorporated  under the laws of the State of Colorado on December
23,  1996 as Pegasus Development Group, Inc. ("PDGI"). SpaceDev, LLC of Colorado
was  originally formed in 1997 for commercial space exploration and was the sole
owner of shares of common stock of SpaceDev (a Nevada corporation) ("SpaceDev"),
formed  on  August  22,  1997. On October 22, 1997, PDGI issued 8,245,000 of its
$.0001  par  value common stock for 100 percent (1,000,000 shares) of SpaceDev's
common stock owned by SpaceDev, LLC. Upon the acquisition of the SpaceDev stock,
SpaceDev  was  merged into PDGI and, on December 17, 1997, PDGI changed its name
to  SPACEDEV,  INC.  After  the  merger,  SpaceDev,  LLC, changed its name to SD
Holdings,  LLC  on  December  17,  1997.  We became a publicly traded company in
October  1997  and  are  trading  on  the Nasdaq Over-the-Counter Bulletin Board
("OTCBB")  under  the  symbol  of  "SPDV."

     In  February  1998,  we  acquired  Integrated Space Systems ("ISS"), in San
Diego.  ISS  was  fully integrated into SpaceDev. Most of the ISS employees were
former  launch vehicle engineers and managers who worked for General Dynamics in
San  Diego.  As  SpaceDev  employees,  they  primarily develop products based on
hybrid  rocket  motor  technology.

     In  August 1998, we acquired the patents and intellectual property produced
by  American  Rocket  Company ("AMROC"). The acquisition provided us access to a
large  cache  of  hybrid  rocket  documents,  designs  and  test  results. AMROC
specialized  in  hybrid  rocket technology (solid fuel plus liquid oxidizer) for
small  sounding  rockets  and  launch  vehicles.

                                       22


     In  late  1998,  we  bid  and  won  a  government-sponsored   research  and
development  contract,  which  was  directly related to our strategic commercial
space  interests. We competed with seven other industry teams and we were one of
five  firms  selected  by Jet Propulsion Laboratory ("JPL") to perform a mission
and  spacecraft  feasibility  assessment  study  for  the  proposed  200-kg Mars
MicroMissions.  The  final  report  was delivered to JPL in March 1999 and, as a
result,  we  are now able to offer lunar and Mars commercial deep-space missions
based  on  this  innovative  space  system  design.

     In mid-1999, we won an R&D contract from the National Reconnaissance Office
("NRO")  to  study  small  hybrid-based  "micro" kick-motors for small-satellite
orbital  transfer  applications.  During the contract, we successfully developed
the  Secondary  Payload  Orbital  Transfer  Vehicle ("SPOTV") design concept. We
subsequently  created  a  prototype,  which  lead  to  the  development  of  our
capability  to  apply  the  SPOTV  concept  to  subsequent  MTV  programs.

     In  November  1999,  we  won a $4.9 million turnkey mission contract by the
Space Sciences Laboratory ("SSL") at University of California, Berkeley ("UCB").
We  were competitively selected by UCB/SSL to design, build, integrate, test and
operate,  for  one  year,  a  small  NASA-sponsored  scientific,  Earth-orbiting
spacecraft  called  CHIPSat.  CHIPSat  is  the  first mission of NASA's low-cost
University-Class  Explorer  ("UNEX")  series.  CHIPSat  launched  as a secondary
payload on a Delta-II rocket on January 12, 2003.  The satellite achieved 3-axis
stabilization,  meaning  it  was  pointing  and  tracking  properly,   with  all
individual  components  and  systems successfully operating and is continuing to
work  well  in  orbit.  In 2000, we reviewed the contract status at year-end and
determined that the total estimated costs at the end of the program would exceed
the  likely  revenue.  As  a result, we accrued a loss of approximately $860,000
based  on  the expected contract modification of $600,000, which was approved on
June  15,  2001. On November 28, 2001, a second contract modification was signed
with  UCB,  which added approximately $1.2 million to the contract as well as an
increase  in  contract  scope.  This  increased  the  total  contract revenue to
approximately  $6.8  million and reduced the total expected loss on the contract
to  approximately $460,000. During 2002, an additional contract modification for
approximately  $400,000  was signed, which also increased the contract value and
scope to the current value of the CHIPSat project of approximately $7.4 million,
further  reducing  the  total  expected  loss  on  the contract to approximately
$514,000,  most  of  which  could have been recorded as research and development
costs  associated  with  the  development  of  our  ongoing satellite design and
development  programs.  As  of December 31, 2002, approximately 97% of the total
contract  costs  were  expended  and  the remaining loss on the balance sheet at
year-end   totaled   approximately  $11,000.  The   CHIPSat  program   generated
approximately  $2.1  million  and  $3.2  million  of  revenue  in 2000 and 2001,
respectively.  Revenues  for  2002  were  approximately  $1.7  million  and  are
expected  to  be  approximately  $400,000  in  2003.  We are currently receiving
monthly payments on the contract according to a preset payment schedule detailed
in  the contract.  The CHIPSat contract is expected to conclude in January 2004.

     On  March  22,  2000, the California Spaceport Authority and the California
Space  and  Technology  Alliance ("CSTA") notified us that we had been awarded a
grant  of  approximately  $100,000  to be used for test firing our hybrid rocket
motors.   California's   Western   Commercial  Space  Center  also  awarded   us
approximately  $200,000  to help build and equip its satellite and space vehicle
manufacturing  facilities.  These  facilities  were  completed  in January 2001.

                                       23


     In  July 2000, the NRO granted us two separate follow-on competitive awards
of  approximately  $400,000  each for further hybrid rocket engine design, test,
evaluation, and development. Our work for the NRO has helped fund two innovative
hybrid  rocket  motor  products:

         o        a  family  of  small  versatile  orbital Maneuver and Transfer
Vehicles  ("MTVs")  using  clean, safe hybrid rocket propulsion technology; and,

         o        a  protoflight  hybrid  propulsion  module  for  a 50-kg class
micro-satellite.

Both  of  those  contracts  were  successfully  completed.

     In  September  2001,  we  were  awarded a contract for a proprietary hybrid
propulsion  research  program valued in excess of $1 million.  As a part of that
program,  we  are  competing  with  another  party  to design a space propulsion
system.  The  entire  contract,  which  will be awarded based upon the submitted
designs,  is  valued  at  approximately  $2.2 million. We believe that the award
could  lead  to a long-term market for our hybrid propulsion technology.  Due to
the  highly  competitive,  confidential  and  market-sensitive  nature  of   the
contract,  we  are  unable  to  release more detailed information on the project
until  the  contract  has  been awarded in full. However, we do believe this new
contract  is  indicative  of an increased demand for our hybrid motor technology
and  expertise  in  the  space  industry.   Work  on   this  project   generated
approximately   $300,000  and  $1.2   million  of  revenue  in  2001  and  2002,
respectively.

     On  April  4, 2002, SpaceDev, Inc., an Oklahoma corporation, was formed for
the  purpose  of  investigating  and developing commercial space products in the
state  of  Oklahoma.  Plans  for  development  of  this business in Oklahoma are
currently  on  hold.

     On  April  30,  2002,  we  were  awarded Phase I of a contract to develop a
Shuttle-compatible propulsion module for the Air Force Research Lab ("AFRL"). We
received  an  award for Phase II of the contract on March 28, 2003, and will use
the  project  to  further  expand  our  product  line  to satisfy commercial and
government  space  transportation  requirements.  The  first  two  phases of the
contract  (including  an additional add-on option) are worth up to approximately
$2.5  million, of which $100,000 was awarded for Phase I, and approximately $1.4
million  was  awarded  for  Phase  II. AFRL Phase II is a cost-plus contract. In
addition  to  the  Phase  I  and  Phase  II  awards,  there  is  an option worth
approximately  $1  million. The option has been awarded and work will begin once
certain  milestones  are  met  to  the satisfaction of the AFRL project manager.

     On  April  30,  2002,  we  were  awarded Phase I of a contract to develop a
Shuttle-compatible propulsion module for the Air Force Research Lab ("AFRL"). We
received  an  award for Phase II of the contract on March 28, 2003, and will use
the  project  to  further  expand  our  product  line  to satisfy commercial and
government  space  transportation  requirements.  The  first  two  phases of the
contract  (including  an additional add-on option) are worth up to approximately
$2.5  million, of which $100,000 was awarded for Phase I, and approximately $1.4
million  was  awarded  for  Phase  II. AFRL Phase II is a cost-plus contract. In
addition  to  the  Phase  I  and  Phase  II  awards,  there  is  an option worth
approximately  $1  million. The option has been awarded and work will begin once
certain  milestones  are  met  to  the satisfaction of the AFRL project manager.

     On  July  9, 2003, we were awarded a Phase I contract to develop micro- and
nano-satellite  bus  and  subsystem designs. This AFRL Small Business Innovation
Research  (SBIR)  contract,  valued at approximately $100,000, will enable us to
explore  the  further  miniaturization  of  our  unique  and innovative microsat
subsystems.  It  will also enable us to explore ways to reduce the time and cost
to  build  small  satellites  through  further  standardization in order to help
define  de  facto  standards  for  payload hardware and software interfaces. The
contract  is  fixed  price,  milestone-based  and should be completed within one
year.

     On  July 9, 2003, we were awarded a Phase I SBIR contract by AFRL to design
and  begin  the  development  of  the SpaceDev Streaker(TM) small launch vehicle
(SLV).  SpaceDev  Streaker(TM)  will  be designed to responsively and affordably
lift  up to 1,000 pounds to Low Earth Orbit (LEO). The SpaceDev Streaker(TM) SLV
concept  is  based  on a proprietary combination of technologies to increase the
performance  of  hybrid  rocket  motor  technology.  Hybrid  rocket motors are a
combination  of  solid  fuel  and  liquid  oxidizer, and can be relatively safe,
clean,  non-explosive,  and  storable,  and  can  be  throttled,  shut  down and
restarted.  This  contract  is also valued at approximately $100,000, is a fixed
price,  milestone-based  agreement,  which  should be completed within one year.
Both  SBIRs  have the possibility of Phase II carry-forward work; however, there
can  be  no  assurance  that  such  work  will  be  awarded  to  us.

     Also,  on  July  9,  2003, we were awarded a second contract by the Missile
Defense  Agency (MDA) to explore the use of micro-satellites in national missile
defense.  In  January,  SpaceDev launched CHIPSat, our high-performance low-cost
satellite.  Our  microsats  are  operated  over  the Internet and are capable of
pointing and tracking targets in space or on the ground. This study will explore
fast  response  microsat  launch  and  commissioning;  small,  low-power passive
sensors;  target  acquisition  and  tracking;  formation  flying  and local area
networking  within a cluster of microsats; and an extension of our proven use of
the Internet for on-orbit command, control and data handling. The contract value
is  $800,000,  and the total value of our microsatellite studies for MDA is over
$1  million  this  year.

     On  July  24,  2003,  we  were  awarded  a  contract by Lunar Enterprise of
California  (LEC)  for  a  first  phase project to begin developing a conceptual
mission  and  spacecraft design for a lunar lander program. The unmanned mission
will  be  designed  to put a small dish antenna near the south pole of the Moon.
From  that  location  it  will  be  in  near-constant  sunlight  for solar power
generation,  and  should  be  able  to  perform multi-wavelength astronomy while
communicating   with  ground  stations   on  Earth.   We  will  analyze   launch
opportunities,  spacecraft  design,  trajectory possibilities, potential landing
areas,  available  technologies  for   a  small  radio  astronomy  system,   and
communications and data handling requirements. This study picks up where we left
off from our original 1997 Near Earth Asteroid Prospector (NEAP) mission design,
our  1999  Mars  MicroMission  design  for NASA's JPL, and our work in 2001 with
Boeing on possible commercial lunar orbiter missions. This contract is valued at
$100,000, is a fixed price, milestone-based agreement, which should be completed
by  November  20,  2003.

     BUSINESS  STRATEGY

     Our strategy is based on the belief that advancements in technology and the
application  of standard processes will make access to space much more practical
and  affordable.  We believe these factors will cause growth in certain areas of
space  commerce  and  will create new space markets and increased demand for our
products.

                                       24


Our  business  strategy  is  to:

     o        Introduce  commercial business practices into the space arena, use
off-the-shelf  technology  in  innovative  ways  and  standardize  hardware  and
software  to  reduce  costs  and  to  increase  reliability  and  profits;

     o        Start  with small, practical and profitable projects, and leverage
credibility  into larger and ever more bold initiatives - utilizing partnerships
where  appropriate;

     o        Bid, win and leverage government programs to fund our Research and
Development  ("R&D")  and  product  development  efforts;

     o        Integrate  our  smaller, low cost commercial spacecraft and hybrid
space  transportation  systems  to  provide one-stop turnkey payload and/or data
delivery  services  to  target customers;

     o        Apply  our  low  cost  space  products  to new applications and to
create  new  users,  new  markets  and  new  revenue  streams;

     o        Produce  and fly commercial missions, in conjunction with partners
and investors, throughout the inner solar system and be "first to market" in the
commercial  beyond  earth  orbit "space";  and

     o        Join  or establish a team to build a safe, affordable sub-orbital,
passenger  space  plane  to  help  initiate  the  space  tourism  business.

     We  believe  that  our  business  model,  emphasizing  smaller  satellites,
commercial  approaches,  technological  simplicity,  architectural and interface
standardization and horizontal integration (i.e., "whole product"), provides the
following  advantages:

     o        Enables  small-space  customers to contract for end-to-end mission
solutions, reducing the need for and complexity of finding other contractors for
different  project  tasks;

     o        Lowers  total  project  costs and therefore provides greater value
and  increases  return  on  investment  for  us  and  our  customers;  and

     o        Creates barriers to entry for and  competition  from  competitors.

     PRODUCTS  AND  SERVICES;  MARKET

     We  currently  have  three  primary lines of space products and services on
which we believe a sound foundation and profitable, cash generating business can
be  built:

     o        Our  Products - Microsatellites & Nanosatellites, BD-II Spacecraft
Bus,  MTV  (orbital  maneuvering  and  transfer  vehicle)  and Hybrid Propulsion
Systems;

                                       25


     o        Our  Subsystem  Products - MFC (miniature flight computer), MS-VOS
(micro  space  vehicle  operating  system),  PC-DS  (power  conditioning  and
distribution  system)  and  MTS  (miniature  S-band  transponder);  and,

     o        Our  Services  - Mission Analysis and Design, Spacecraft Subsystem
Design,  Microsatellite  and  Nanosatellite  Launches  and  Mission  Control and
Operations.

     These  products  and  services  are  being  marketed and sold directly into
domestic  government,  university  and  commercial  markets. Our business is not
seasonal  to  any  significant  extent;  however,  our  business  follows normal
industry  trends  such  as  increased demand during bullish economic periods, or
slow-downs  in  demand  during  periods  of  recession.

     In  addition,  we  are working with partners to create new markets that can
generate  new  space-related  service,  media,  tourism  and  commercial revenue
streams.  While  we  believe  that  certain space market opportunities are still
several  years  away, we are currently working with industry-leading partners to
develop  unique  enabling  technology for the potentially very large sub-orbital
manned  space  plane  tourism  market; and, creating a new unmanned Beyond Earth
Orbit  commercial  market  with  spacecraft  derived  from  our  NASA  JPL  Mars
MicroMission  mission  design  contract.

     Our  Products
     -------------

     Microsatellites  &  Nanosatellites  -  We  design  and  build small, light,
high-performance, reliable and affordable micro- and nanosatellites. The primary
benefit  of  micro-  and nanosatellites is lower cost. Since we can dramatically
reduce manufacturing costs and the costs to launch the satellites to earth-orbit
and  deep  space,  we  can  pass  those cost savings on to our customers. Small,
inexpensive  satellites were once the exclusive domain of scientific and amateur
groups; however, smaller satellites are now a viable alternative to larger, more
expensive  ones,  as  they  provide  cost-effective  solutions  to  traditional
problems.  We  design  and  build  low  cost  space-mission  solutions involving
micro-satellites  (generally less than 100 kg) and even smaller satellites (less
than  50  kg).  Our approach is to provide smaller spacecraft and compatible low
cost,  safe  hybrid  propulsion space systems to a growing market of commercial,
domestic  government  and  university  customers.

     BD-II  (Boeing  Delta-II  compatible)  spacecraft bus - We have a qualified
microsatellite  bus  available  to  sell  as  a standard, fixed-price product to
government  and  commercial  customers needing an affordable satellite for small
payloads.  We  developed  this  product  in  1999,  when we were selected as the
mission  designer,  spacecraft  bus provider, integrator and mission operator of
the  University  of  California,  Berkeley  ("UCB")  Space Sciences Laboratory's
("SSL")  Cosmic  Hot Interstellar Plasma Spectrometer ("CHIPS") mission. CHIPSat
was  launched  at 4:45 PM PST on January 12, 2003 from Vandenberg Air Force Base
in  California.  The satellite achieved 3-axis stabilization with all individual
components  and  systems  successfully  operating  and continues to work well in
orbit.

                                       26


Orbital Maneuvering and Transfer Vehicle ("MTV") - Our MTV system is a family of
small,  affordable,  elegantly  simple, throttleable, and restartable propulsion
and  integrated satellite products. Our MTV can be used as a standard propulsion
module  to  transport  a  customer's  payload.  The  MTV  provides the change in
velocity  and maneuvering capabilities to support a wide variety of applications
for on-orbit maneuvering, proximity operations, rendezvous, inspection, docking,
surveillance,  protection,  inclination  changes  and  orbital  transfer.

     Hybrid Rocket Propulsion System - We provide a wide variety of safe, clean,
simple,  reliable,  inexpensive  hybrid  propulsion   systems  to   safely   and
inexpensively  enable satellites and on-orbit delivery systems to rendezvous and
maneuver  on-orbit  and deliver payloads to sub-orbital altitudes. Hybrid rocket
propulsion  is  a  safe and low-cost technology that has tremendous benefits for
current  and  future  space  missions.  Our  hybrid rocket propulsion technology
features  a  simple  design,  is  restartable,  is  throttleable  and is easy to
transport,  handle  and  store.  We  acquired  some  of  our expertise in hybrid
propulsion  technology  from  AMROC.

     Our  Subsystem  Products
     ------------------------

     Miniature  Flight  Computer  ("MFC")  -  Our  MFC is a high performance 300
million  instructions  per second ("MIPS") general-purpose flight computer for a
wide  variety  of  space vehicles. It is cost-effective, has about ten times the
performance-to-power  ratio  of  current  flight  computers and only uses 2 to 6
watts  of  power,  depending  on  its  tasks.  Our  MFC  has successfully passed
manufacturing and environmental testing for low earth orbit ("LEO") missions and
is  ready  for  civil,  military  and  commercial  spacecraft and launch vehicle
applications.

     Micro  Space  Vehicle  Operating System ("MS-VOS") - Our MS-VOS is a small,
fast,  modular and layered operating system, similar to the operating systems of
microcomputers.  The  modular  nature of our MS-VOS and our other space products
allow  us  to  design and build affordable space solutions for our customers. We
use  industry-standard  interfaces  to increase reliability while reducing cost.
Our  MS-VOS  combines  standard  protocols like TCP/IP, software components like
VxWorks(R)  and  application  software  to effect real time command and control,
scriptable  autonomous  vehicle  control,  scriptable  data  acquisition  and
telemetry.

     Mission  Control  and  Operations  Software  ("MC-OS") - Our MC-OS performs
satellite  command and control and data acquisition. The MC-OS satellite command
and  control  is  managed  via  user commands, batched command scripts and timed
command  scripts.  Data  acquisition  is  accomplished by mapping the input data
stream  (bytes, words or floats) to MC-OS variables. The mapping is accomplished
by  selecting  a frame offset and data type for each MC-OS variable. Other MC-OS
components  include file transfer protocol ("FTP") for file transfer between the
ground  station  and  satellite,  a system security module which assigns users a
password,  command level and logs all user commands to disk, and a status window
for  monitoring  MC-OS  status.

     Power  Conditioning  and Distribution System ("PC-DS") - Our PC-DS controls
critical  failsafe  spacecraft  functions, including battery charge control, bus

                                       27


voltage  regulation, load power switching, current monitoring & limiting for the
spacecraft  and  individual  loads,  and  hardware  load-shedding protection for
spacecraft  contingency  management,  and  allows direct ground control of power
switches.  Our  PC-DS  is capable of keeping the spacecraft alive independent of
any  other  spacecraft  computers.

     Our  Miniature  S-Band  Transmitter  ("MST")  and Miniature S-Band Receiver
("MSR")  are a cost-effective solution for low cost and low mass spacecraft. The
MST  and  MSR feature lightweight state-of-the-art electronic circuitry designed
to  meet  today's  requirements  for  power efficient space-based communications
hardware.  The  weight  of  the  transmitter  and receiver are 2.5-oz and 32-oz,
respectively.  These  units leverage years of communications design heritage and
have  been  in  orbit  since  the  January 12, 2003 launch of CHIPSat, the first
mission  to be funded through NASA's University-Class Explorer ("UNEX") Program.
The  MST  and  MSR designs provide flexibility to meet customer requirements and
options. Both units are designed to operate in most present day thermal, launch,
and  on-station  low-Earth-orbit  ("LEO")  spacecraft  environments.

     Our  Services
     -------------

     Mission  Analysis  and  Design  -  We provide end-to-end mission design and
analysis,  including  the  design  of  the  mission and its science, commerce or
technology  demonstration  goals,  the  design  of  an appropriate space vehicle
(satellite  or  spacecraft),  prototype development, construction and testing of
the spacecraft, integration of one or more payloads (instruments, experiments or
technologies) into the spacecraft, integration of the spacecraft onto the launch
vehicle  (rocket),  the launch and the mission control and operations during the
life  of  the  mission.  Many of our products and services are now qualified and
capable  to  assist  with  missions  that  orbit  the  earth,  travel to another
planetary  body,  or  cruise  through space taking measurements and transmitting
valuable  data  back  to  Earth.

     Spacecraft  and  Subsystem  Design  -  We also provide reliable, affordable
access  to  space  through  innovative  solutions  currently   lacking  in   the
marketplace.  Our  approach  is to provide smaller spacecraft - generally 250 kg
mass  and  less  - and compatible hybrid propulsion space systems to commercial,
university and government customers. The small spacecraft market is supported by
the  evolution  and  enabling  of  microelectronics,  common hardware & software
interface standards, and smaller launch vehicles. Reduction of the size and mass
of  traditional  spacecraft electronics has reduced the overall spacecraft size,
mass, and volume over the past 10 to 15 years. For example, our Miniature Flight
Computer  ("MFC")  is only 24 cubic inches and provides 300 million instructions
per second ("MIPS") of processing power versus a competitor's more "traditional"
solution  that  requires  about  63  cubic  inches  and  only  provides 10 MIPS.

     Microsatellite & Nanosatellite Launches - To support the growth in customer
demand  within  the  small  satellite market, we are working with several launch
providers  to identify and market affordable launch opportunities and to provide
customers  with  a  complete  on-orbit  data  delivery service that combines our
spacecraft  and  hybrid  propulsion  products.  These  innovative, low-cost, and
turnkey  launch  solutions will allow us to provide one-stop shopping for launch
services, spacecraft, payload accommodation, total flight system integration and

                                       28


test and mission operations. The customer only needs to provide the payload, and
we  perform  all  the tasks required for the customer to get to orbit and to get
their  data.

     Mission Control and Operations - Our mission control and operations package
is  uniquely Internet-based and allows for the operation and control of missions
from  anywhere  in  the  world  that  has access to the Internet. The Cosmic Hot
Interstellar Plasma Spectrometer Satellite ("CHIPSat") is the first U.S. mission
to  use  end-to-end satellite operations with TCP/IP and FTP. While this concept
has  been  analyzed and demonstrated by the NASA OMNI team, CHIPSat is the first
to  implement  the  concept  as  the  only  means  of satellite communication. A
formation  flying  cluster or constellation of TCP/IP-based micro-satellites can
be  designed  to  communicate  directly  with  each  other.  Providing  any  one
satellite/node  in  this  network is in line-of-sight with any ground station at
any  given  time,  the entire constellation would always maintain ground station
connectivity,  thus  creating  a  network  on  orbit  and  on  the web, a direct
extension  of CHIPSat's elegantly simple TCP/IP mission operations architecture.

     COMPONENTS  AND  RAW  MATERIALS

     Although  we  may  experience  a  shortage  of certain parts and components
related to our products, we have many alternative suppliers and distributors and
are  not  dependent  on  any individual supplier or distributor. Furthermore, we
have  not experienced difficulty in our ability to obtain our parts or component
materials,  nor  do  we  expect  this  to  be  an  issue  in  the  future.

     COMPETITION

     We  compete  for  sales  of  our  products  and  services  based  on price,
performance,    technical    features,   contracting    approach,   reliability,
availability,  customization  and,  in  some  situations, geography. Our primary
competition  for  low-cost  propulsion  systems  using clean, safe, commercially
available  hybrid  rocket  motor  technology  comes  from  Cesaroni   Technology
Incorporated  in  Canada  and  their  affiliates.  While  Lockheed   Martin  has
demonstrated  large-scale  hybrid  rocket  capability, and there are a number of
smaller  enterprises,  especially  academic-based organizations, in the domestic
market  currently  investigating various aspects of hybrid rocket technology, to
date  we   have  seen   limited  competitive   pressures  arising   from   these
organizations.

     The  primary  domestic  competition  for  unmanned   earth-orbiting  micro-
-satellites, unmanned deep space micro-spacecraft and micro-satellite subsystems
as  well  as software systems comes from other small companies such as AeroAstro
or  MicroSat  Systems.  The  most established international competitor is Surrey
Satellite  Technology  Limited  ("SSTL")  in  the  United Kingdom. Swedish Space
Corporation  is  also able to compete in the small-satellite arena, particularly
in  the  European  market. In addition to private companies, there are a limited
number  of universities in the United States that have the capability to produce
reasonably  simple  micro-satellites.  These  include  Weber  State  in Utah and
Arizona  State  University  ("ASU")  in  Phoenix.

     While  we  believe  that  our  product and service offerings provide a wide
breadth  of  solutions  for our customers and prospective customers, some of our
competitors compete across many of our product lines. Several of our current and

                                       29


potential   competitors  have   greater   resources,  including   technical  and
engineering  resources.  We  are  not  aware  of any established large companies
(e.g.,  Northrop  Grumman,  Lockheed  Martin,  Boeing),  which   have  expressed
corporate  goals to design and build inexpensive micro-spacecraft for a mission,
which  would  be  our  direct  competition.

     REGULATION

     Our  business  activities are regulated by various agencies and departments
of  the U.S.  government and, in certain circumstances, the governments of other
countries.  Several  government agencies, including NASA and the U.S. Air Force,
maintain  Export Control Offices to ensure that any disclosure of scientific and
technical   information   ("STI")  complies   with  the  Export   Administration
Regulations  and the International Traffic in Arms Regulations ("ITAR"). Exports
of  our  products,  services  and technical information require either Technical
Assistance  Agreements  ("TAAs")  or licenses from the U.S. Department of State,
depending  on  the level of technology being transferred. This includes recently
published  regulations  restricting  the  ability  of  U.S.-based  companies  to
complete  offshore  launches,  or  to  export  certain  satellite components and
technical  data  to  any  country  outside  the  United  States.  The  export of
information  with  respect  to   ground-based  sensors,  detectors,   high-speed
computers,  and national security and missile technology items are controlled by
the  Department  of  Commerce.  The  government  is  very strict with respect to
compliance and has served notice that failure to comply with the ITAR and/or the
Commerce  Department regulations may subject guilty parties to fines of up to $1
million  and/or up to 10 years imprisonment per violation. Our failure to comply
with  any  of  the  foregoing  regulations could have serious adverse effects as
dictated  by the rules associated with compliance to the ITAR regulations. Also,
our  ability  to  successfully market and sell into international markets may be
severely hampered due to ITAR regulation requirements. Our conservative position
is  to  consider any material beyond standard marketing material to be regulated
by  ITAR  regulations.

     In  addition  to  the  standard   local,  state  and   national  government
regulations  that all businesses must adhere to, the space industry has specific
regulations.  In the U.S., command and telemetry frequency assignments for space
missions  are  primarily  regulated  by  the  Federal  Communications Commission
("FCC")  for  our  domestic  commercial  products.  Our  products  geared toward
domestic  government  customers are regulated by the National Telecommunications
Information  Agency  ("NTIA")  and  any of our products sold internationally, if
any,  are  regulated  by the International Telecommunications Union ("ITU"). All
launch  vehicles  that are launched from a launch site in the United States must
pass  certain  launch range safety regulations that are administered by the U.S.
Air  Force.  In  addition,  all  commercial space launches that we might perform
require  a  license from DOT. Satellites that are launched must obtain approvals
for  command and frequency assignments. For international approvals, the FCC and
NTIA  obtain  these approvals from the ITU. These regulations have been in place
for  a  number  of  years to cover the large number of non-government commercial
space  missions  that have been launched and put into orbit in the last 15 to 20
years.  Any commercial deep space mission that we might perform would be subject
to  these  regulations.  Presently, we are not aware of any additional or unique
government  regulations  related  to  commercial  deep  space  missions.

                                       30


     We  are also required to obtain permits, licenses, and other authorizations
under  federal,  state, local and foreign statutes, laws or regulations or other
governmental  restrictions  relating  to   the  environment  or  to   emissions,
discharges  or  releases  of  pollutants,  contaminants,  petroleum or petroleum
products,  chemicals or industrial, toxic or hazardous substances or wastes into
the  environment  including,  without  limitation,  ambient  air, surface water,
ground  water,  or  land,  or otherwise relating to the manufacture, processing,
distribution,  use,  treatment,  storage,  disposal,  transport  or  handling of
pollutants,  contaminants,  petroleum  or   petroleum  products,  chemicals   or
industrial,  toxic  or  hazardous  substances or wastes or the clean-up or other
remediation  thereof.  Presently,  we  do  not  have a requirement to obtain any
special  environmental  licenses  or  permits.

     We  may  need  to  utilize  the  Deep  Space Network ("DSN") on some of our
missions.  The  DSN  is  an  international  network  of  antennas  that supports
interplanetary  spacecraft  missions  and radio and radar astronomy observations
for  the  exploration  of  the  solar  system and the universe. The network also
supports  selected  Earth-orbiting  missions. The network is a facility of NASA,
and  is  managed and operated for NASA by the Jet Propulsion Laboratory ("JPL").
The  Telecommunications  and Mission Operations Directorate ("TMOD") manages the
program  within  JPL. Coordination for the use of this facility is arranged with
the  Telecommunications  and  Mission  Operations  Command  ("TMOC").

     THE  LAURUS  MASTER  FUND,  LTD.  REVOLVING  CREDIT  FACILITY

     On  June 3, 2003, we entered into a Security Agreement, Secured Convertible
Note,  Registration  Rights  Agreement  and  Common Stock Purchase Warrant, with
Laurus  Master  Fund,  Ltd.,  or  Laurus.  In this prospectus, we refer to these
agreements,  as  the  Agreement, which we filed on Form 8-K dated June 18, 2003.
Pursuant to the Agreement, we received a $1 million revolving credit facility in
the  form  of  a  three-year  Convertible  Note  secured by our assets.  The net
proceeds from the Convertible Note shall be used for our general working capital
needs.  Advances on the Convertible Note may be repaid at our option, in cash or
through  the  issuance  of  our  shares  of  common stock.  The Convertible Note
carries an interest rate of WSJ Prime plus 0.75% on any outstanding balance.  In
addition, we are required to pay a collateral management payment of 0.55% of the
average  aggregate  outstanding  balance  during  the  month plus an unused line
payment  of  0.20%  per  annum.

     Once  the shares are registered with the Securities and Exchange Commission
("SEC") for public resale and the then current market price is 118% of the fixed
conversion  price.  we  will have an option to pay amounts outstanding under the
revolving credit facility in shares of our common stock  at the fixed conversion
price  of  $0.55  per  share  on  the  first  $1  million  of  principal.

     The Convertible Note includes a right of conversion in favor of Laurus.  If
Laurus  exercises  its  conversion  right at any time or from time to time at or
prior  to  maturity, the Convertible Note will be convertible into shares of our
common  stock  at  a  fixed  conversion  price, subject to adjustments for stock
splits,  combinations  and  dividends  and for shares of common stock issued for
less  than  the  fixed  conversion  price  (unless  exempted  pursuant  to   the
Agreement).  The fixed conversion price will be adjusted after conversion of the

                                       31


first  $1  million  to  103%  of  the then fair market value of our common stock
("Adjusted  Fixed  Conversion  Price").

     Availability  of funds under the revolving credit facility will be based on
our  accounts receivables.  The revolving credit facility will be secured by all
of our assets, except for an  initial three (3) month period during which Laurus
will permit a credit advance up to $300,000, which amount might otherwise exceed
eligible  accounts  receivable  during  the  period.

     In  conjunction with this transaction, Laurus was paid a fee of $20,000 for
the  first  year  (and will be required to pay a continuation fee of $10,000 for
each  year  thereafter),  which  fee  will  be  expensed  as additional interest
expense.  In  addition,  Laurus received a warrant to purchase 200,000 shares of
our  common  stock,  as stated herein. The value of the warrant of approximately
$98,475  will  be  treated  as additional interest expense and will be amortized
over the three-year life of the Convertible Note, unless sooner terminated.  The
warrant  exercise price is computed as follows: $0.63 per share for the purchase
of  up  to  125,000  shares;  $0.69  per share for the purchase of an additional
50,000  shares;  and  $0.80  per  share for the purchase of an additional 25,000
shares.  The warrant exercise price may be paid in cash, in shares of our common
stock,  or  by  a  combination  of both.  The warrant expiration date is June 3,
2008.  The  warrant  exercise  price  and  the  number  of shares underlying the
warrant are subject to adjustments for stock splits, combinations and dividends.

     In addition to the initial warrant, we are obligated to issue an additional
five-year warrant to Laurus to purchase one share of common stock at an exercise
price equal to 125% of the Adjusted Fixed Conversion Price for every ten dollars
($10)  in  principal  of  the Convertible Note converted into common stock.  The
value of the warrant will be determined, if and when issued, and will be treated
as  additional interest expense and will be amortized over the remaining term of
the  Convertible  Note,  unless sooner terminated.  No more than an aggregate of
100,000  shares  of  our  common  stock  may  be  purchased by Laurus under such
Additional  Warrants.

     EMPLOYEES

     At  July  17, 2003, we employed approximately twenty-four (24) persons full
and  part-time, most of whom are aerospace, mechanical and electrical engineers.
We  expect to hire other personnel as necessary for product development, quality
assurance,  sales and marketing, finance and administration. In addition, due to
the  nature  of  our business, we anticipate that it may become necessary to lay
off  employees  whose work is no longer required to maintain operations in order
to  prevent  cost  overruns. We do not have any collective bargaining agreements
with  our  employees  and  we  believe  our  employee-relations  are  good.

     INTELLECTUAL  PROPERTY

     We  rely  in  part  on  patents,  trade secrets and know-how to develop and
maintain  our  competitive  position  and  technological advantage. We intend to
protect  our  intellectual property through a combination of license agreements,
trademarks,  service  marks,  copyrights,  trade  secrets  and  other methods of
restricting  disclosure  and  transferring title. There can be no assurance that
such  applications will be granted. We have and intend to continue entering into

                                       32


confidentiality  agreements  with  our employees, consultants and vendors; enter
into  license  agreements  with  third  parties; and, generally, seek to control
access  to  and  distribution  of  our  intellectual  property.

     In  August  1998, we acquired a license to intellectual property (including
patents  and  trade  secrets)  from an individual who had acquired them from the
former AMROC, which specialized in hybrid rocket technology. We are obligated to
issue warrants to this individual to purchase a minimum of 100,000 and a maximum
of  3,000,000  shares  of  our  common  stock  over  ten  years beginning at the
inception of the agreement, depending on our annual revenues related to sales of
hybrid technology-based products. To date, we have issued warrants to purchase a
total  of  100,000  shares  of  our  common  stock  under  the  agreement.

                                       33


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

     The  following  discussion  should  be  read  in   conjunction   with   our
consolidated  financial statements and the notes thereto and the other financial
information  appearing  elsewhere  in  this  document. In addition to historical
information,  the  following discussion and other parts of this document contain
forward-looking  information  that  involves  risks  and  uncertainties.  Actual
results  could  differ materially from those anticipated by such forward-looking
information due to a number of factors beyond our control. (See "Forward Looking
Statements"  above.)

     OVERVIEW

     We  are  engaged  in  the  conception,  design,  development,  manufacture,
integration  and  operations of space technology systems, products and services.
We  are  currently  focused  on  the  development  of low-cost micro-satellites,
nanosatellites  and  related subsystems, hybrid rocket propulsion as well as the
associated  engineering  technical  services   primarily  to   government,   and
specifically  Department  of  Defense,  agencies. Our products and solutions are
sold,  mainly  on  a  project-basis,  directly  to  these  customers and include
sophisticated micro- and nanosatellites, hybrid rocket-based orbital Maneuvering
and  orbital  Transfer Vehicles ("MTVs") as well as safe sub-orbital and orbital
hybrid  rocket-based  propulsion  systems.  Although  we believe there will be a
commercial  market  for  our  micro-satellite  and  nano-satellite  products and
services  in  the long-term, the early adopters of this technology appears to be
the  military  and  our  "products" are considered to be the outcome of specific
projects.  We are also developing commercial hybrid rocket motors and small high
performance  space  vehicles  and  subsystems  for  commercial  customers.

     We  were  incorporated  under the laws of the State of Colorado on December
23,  1996  as  Pegasus Development Group, Inc. ("PDGI") and subsequently changed
our  name to "SpaceDev." We became a publicly traded company in October 1997 and
are  trading  on  the Nasdaq Over-the-Counter Bulletin Board ("OTCBB") under the
symbol  of  "SPDV."

     In  February  1998,  our  operations  were expanded with the acquisition of
Integrated Space Systems, Inc. ("ISS"), a California corporation founded for the
purpose  of  providing engineering and technical services related to space-based
systems.  The ISS employee base, acquired upon acquisition, largely consisted of
former General Dynamics personnel and enlarged our then current employee base to
20 employees. ISS was purchased for approximately $3.6 million, paid in Rule 144
restricted common shares of SpaceDev. Goodwill of approximately $3.5 million was
capitalized  and  was  to  be amortized over a period of 60 months, based on the
purchase  price  exceeding  the  net asset value of approximately $164,000. As a
result  of a change in corporate focus, on November 15, 2001, we determined that
the  unamortized balance of goodwill from ISS, which was approximately $923,000,
had  become  impaired  and it was written off. While the ISS segment did provide
small  hybrid  propulsion  space  systems  and  engineering services on separate
contracts  (mainly  with  the government), the engineering service contracts had
expired  and,  therefore, would not be producing revenue or cash flow to support
future  operations.  We  determined  that  all  future  business, contracts, and

                                       34


proposals  would  be  sought  after  only in the SpaceDev name, making it a more
efficient  way  for  us  to manage and track multiple contracts and work on many
different  business ventures at the same time within the same operating segment.

     In  November  1999,  we  won a $4.9 million turnkey mission contract by the
Space Sciences Laboratory ("SSL") at University of California, Berkeley ("UCB").
We  were competitively selected by UCB/SSL to design, build, integrate, test and
operate,  for  one  year,  a  small  NASA-sponsored  scientific,  Earth-orbiting
spacecraft  called  CHIPSat.  CHIPSat  is  the  first mission of NASA's low-cost
University-Class  Explorer  ("UNEX")  series.  CHIPSat  launched  as a secondary
payload on a Delta-II rocket on January 12, 2003.  The satellite achieved 3-axis
stabilization,  meaning  it  was  pointing  and  tracking  properly,  with   all
individual  components  and  systems successfully operating and is continuing to
work  well  in  orbit.  In 2000, we reviewed the contract status at year-end and
determined that the total estimated costs at the end of the program would exceed
the  likely  revenue.  As  a result, we accrued a loss of approximately $860,000
based  on  the expected contract modification of $600,000, which was approved on
June  15,  2001. On November 28, 2001, a second contract modification was signed
with  UCB,  which added approximately $1.2 million to the contract as well as an
increase  in  contract  scope.  This  increased  the  total  contract revenue to
approximately  $6.8  million and reduced the total expected loss on the contract
to  approximately $460,000. During 2002, an additional contract modification for
approximately  $400,000  was signed, which also increased the contract value and
scope to the current value of the CHIPSat project of approximately $7.4 million,
further  reducing  the  total  expected  loss  on  the contract to approximately
$514,000,  most  of  which  could have been recorded as research and development
costs  associated  with  the  development  of  our  ongoing satellite design and
development  programs.  As  of December 31, 2002, approximately 97% of the total
contract  costs  were  expended  and  the remaining loss on the balance sheet at
year-end  totaled  approximately   $11,000.   The  CHIPSat   program   generated
approximately  $2.1  million  and  $3.2  million  of  revenue  in 2000 and 2001,
respectively.  Revenues  for  2002  were  approximately  $1.7  million  and  are
expected  to  be  approximately  $400,000  in  2003.  We are currently receiving
monthly payments on the contract according to a preset payment schedule detailed
in  the contract.  The CHIPSat contract is expected to conclude in January 2004.

     In  April  2001,  we  were  awarded one of four $1.0 million contracts from
NASA's  Jet  Propulsion  Laboratory  in  Pasadena,  California.  As  part  of  a
Boeing-led  team, we participated in a study of the options for a potential Mars
sample return mission in 2011. The contract ran from April through October 2001.
Our  revenue  from  this  contract in 2002 and 2001 was approximately $7,000 and
$216,000,  respectively.

     In  September 2001, we were awarded a contract for a proprietary propulsion
research program valued in excess of $1.0 million. As a part of that program, we
are competing with another party to design a space propulsion system. The entire
contract,  which  will be awarded based upon the submitted designs, is valued at
approximately  $2.2 million. We expect this contract to generate revenue in 2003
of  approximately  $240,000.  Work  on this project generated approximately $1.2
million  in  revenues  during  2002.  To  date, we have recognized approximately
$24,000 of gross margin on this contract. We reviewed the contract status in the
fourth  quarter  of  2002,  to  evaluate changes to the total estimated costs to

                                       35


complete  the contract due to schedule delays. Further discussion of the impacts
of  the  contract  delay  is  included  under "Liquidity and Capital Resources -
Forward  Looking  Statements  and  Risk  Analysis"  below.

     On  April  30,  2002,  we  were  awarded Phase I of a contract to develop a
Shuttle-compatible  propulsion  module  for the Air Force Research Lab ("AFRL").
We  received  an  award for Phase II of the contract on March 28, 2003, and will
use  the  project  to  further expand our product line to satisfy commercial and
government  space  transportation  requirements.  The  first  two  phases of the
contract  (including  an additional add-on option) are worth up to approximately
$2.5  million, of which $100,000 was awarded for Phase I, and approximately $1.4
million  was  awarded  for Phase II.  AFRL Phase II is a cost-plus contract.  In
addition  to  the  Phase  I  and  Phase  II  awards,  there  is  an option worth
approximately  $1 million.  The option has been awarded and work will begin once
certain  milestones  are  met  to  the satisfaction of the AFRL project manager.

     On  July  9, 2003, we were awarded a Phase I contract to develop micro- and
nano-satellite  bus  and  subsystem designs. This AFRL Small Business Innovation
Research  (SBIR)  contract,  valued at approximately $100,000, will enable us to
explore  the  further  miniaturization  of  our  unique  and innovative microsat
subsystems.  It  will also enable us to explore ways to reduce the time and cost
to  build  small  satellites  through  further  standardization in order to help
define  de  facto  standards  for  payload hardware and software interfaces. The
contract  is  fixed  price,  milestone-based  and should be completed within one
year.

     On  July 9, 2003, we were awarded a Phase I SBIR contract by AFRL to design
and  begin  the  development  of  the SpaceDev Streaker(TM) small launch vehicle
(SLV).  SpaceDev  Streaker(TM)  will  be designed to responsively and affordably
lift up to 1,000 pounds to Low Earth Orbit (LEO).  The SpaceDev Streaker(TM) SLV
concept  is  based  on a proprietary combination of technologies to increase the
performance  of  hybrid  rocket  motor  technology.  Hybrid  rocket motors are a
combination  of  solid  fuel  and  liquid  oxidizer, and can be relatively safe,
clean,  non-explosive,  and  storable,  and  can  be  throttled,  shut  down and
restarted.  This  contract  is also valued at approximately $100,000, is a fixed
price,  milestone-based  agreement,  which  should be completed within one year.
Both  SBIRs  have the possibility of Phase II carry-forward work; however, there
can  be  no  assurance  that  such  work  will  be  awarded  to  us.

     Also,  on  July  9,  2003, we were awarded a second contract by the Missile
Defense  Agency (MDA) to explore the use of micro-satellites in national missile
defense.  Our  microsats  are  operated  over  the  Internet  and are capable of
pointing and tracking targets in space or on the ground. This study will explore
fast  response  microsat  launch  and  commissioning;  small,  low-power passive
sensors;  target  acquisition  and  tracking;  formation  flying  and local area
networking  within a cluster of microsats; and an extension of our proven use of
the Internet for on-orbit command, control and data handling. The contract value
is  $800,000,  and the total value of our microsatellite studies for MDA is over
$1  million  this  year.

     On  July  24,  2003,  we  were  awarded  a  contract by Lunar Enterprise of
California  (LEC)  for  a  first  phase project to begin developing a conceptual
mission  and  spacecraft design for a lunar lander program. The unmanned mission
will  be  designed  to put a small dish antenna near the south pole of the Moon.
From  that  location  it  will  be  in  near-constant  sunlight  for solar power
generation,  and  should  be  able  to  perform multi-wavelength astronomy while
communicating   with  ground   stations  on  Earth.  We  will   analyze   launch
opportunities,  spacecraft  design,  trajectory possibilities, potential landing
areas,  available  technologies  for  a   small  radio  astronomy  system,   and
communications and data handling requirements. This study picks up where we left
off from our original 1997 Near Earth Asteroid Prospector (NEAP) mission design,
our  1999  Mars  MicroMission  design  for NASA's JPL, and our work in 2001 with
Boeing on possible commercial lunar orbiter missions. This contract is valued at
$100,000, is a fixed price, milestone-based agreement, which should be completed
by  November  20,  2003.

     On  June  18,  2001,  we  entered  into a relationship with two individuals
(doing  business as EMC Holdings Corporation ("EMC")) whereby EMC was to provide
certain  consulting  and  advisory  services  to  us.  EMC  received  the  first

                                       36


installment  of  500,000  shares  of  our  common  stock on June 26, 2001. Total
expense  for  the  initial  stock  issuance  through  September  30,  2001   was
approximately  $455,000.  Pursuant  to  a  demand for arbitration filed by us on
November  7, 2001, we sought the return of all or a portion of the shares issued
to  EMC.  Following  a  three-day  arbitration in May and June 2002, on July 17,
2002,  an  interim  award  was  issued  in favor of us against EMC, ordering the
return  of  the  initial installment of our 500,000 shares and denying EMC's own
claim  for  $118,000. On October 22, 2002, a tentative final award was issued in
our  favor  including  an  award  of  approximately  $83,000  in  attorney   and
arbitration  fees  to us. The tentative final ruling became effective on October
29,  2002,  and  has  been submitted to the Superior Court of California, Orange
County,  for  entry  of  judgment.

     Because  collection  of  the  attorney  and  arbitration  fees award is not
assured, we expensed all of our fees related to this matter. Any recovery of the
fees  will  be recorded as income in the period they are received. The return of
our  500,000  shares,  as provided in the interim award issued on July 17, 2002,
was  recorded in the third quarter of 2002 as a reversal of the original expense
recorded.  Because  the  original  expense  was not recorded as an extraordinary
item,  the reversal of the expense did not qualify as an extraordinary item. See
"Results  of  Operations"  below.

     RESULTS  OF  OPERATIONS

     Please  refer to the consolidated financial statements, which are a part of
this  prospectus  for  further  information regarding the results of operations.

     Year  Ended  December  31,  2002  -Vs.-  Year  Ended  December  31,  2001
     -------------------------------------------------------------------------

     During  the  year ended December 31, 2002, we had net sales of $3.4 million
as  compared  to net sales of $4.1 million in 2001. Sales in 2002 were comprised
of  approximately  $1.7  million  from  the  CHIPSat program, approximately $1.2
million  from  a  contract  for  a  proprietary  propulsion development program,
approximately  $300,000  from  the  completion  of our outstanding State Grants,
approximately  $70,000  from  Phase  I  of  the  AFRL  project and approximately
$130,000 from all other programs. In 2001, sales were comprised of approximately
$3.2  million  from  the CHIPSat program, approximately $328,000 from a contract
for  a  proprietary  propulsion development program, approximately $228,000 from
research  and  development  performed  for  the  Office of Space Launch ("OSL"),
approximately  $216,000  from  the  Boeing  Mars  Sample  Return and Mars Assent
Vehicle  projects,  and  approximately  $164,000  from  all  other  programs.

     For  the  year  2002,  we  had  costs  of sales (direct and allocated costs
associated  with individual contracts) of approximately $3.3 million as compared
to  approximately  $2.4  million  in  2001.  This  increase was primarily due to
additional  project  costs  as a result of project delays and scope changes. The
gross  margin percentage for the year ended December 31, 2002 was 2% as compared
to  41%  for the same period in 2001. The decrease was due to additional project
costs  due  to contract delays and an allocation of certain G&A expenses to cost
of  goods  sold.

     We  experienced  a  decrease  in operating expenses from approximately $3.2
million  in  2001  to approximately $66,000 for 2002. Operating expenses include

                                       37


general  and  administrative  expenses  and  research  and development expenses.
General  and  administrative  expenses  consisted  primarily  of  salaries   for
administrative  personnel,  fees  for  outside consultants, insurance, legal and
accounting fees and other overhead expenses. The reduction of approximately $3.1
million  in  the  operating  expenses  was due in part to the arbitration ruling
reversal  of  the EMC stock issuance of 500,000 shares and a resulting credit of
$455,000  in  2002  that  was  expensed  in 2001.  See "Legal Proceeding" above.
Other  issues involving the reduction in operating expenses can be attributed to
a  reduction of research and development costs from $198,400 in 2001 to none for
the  same  period  in  2002,  a  write-off  of  $923,000  in 2001 related to the
impairment  of the unamortized balance of goodwill from the ISS acquisition, the
amortization  expense  related  to goodwill for ISS of $520,000 incurred in 2001
compared to none in 2002, the expense of $150,000 for a contingent liability due
to  Technical  &  General Guarantee Company Limited expensed in 2001 compared to
none  in  2002,  an issuance of 80,000 stock options that had a value of $67,000
for the acquisition of Explorespace.com that was expensed as advertising in 2001
compared  to no equivalent expense in 2002, as well as, a  deduction in salaries
of  approximately  $190,000  from  2001  to 2002 due to changes in personnel. In
addition,  we  began  a  system  of  more  fully  absorbing costs into projects,
effectively  shifting  approximately  $600,000 of expenses that were recorded as
operating  expenses  in  2001  to  cost  of  goods  sold  in  2002.

     Interest  expense  for  the  periods  ending December 31, 2002 and 2001 was
approximately  $263,000  and $303,000, respectively. We paid interest expense on
certain  capital  leases and mortgages. In addition, we accrued interest expense
related  to  our  related  party  notes  and convertible debentures. In 2002, we
accrued  a  convertible  debt  discount related to warrants that accompanied the
convertible debt issue of approximately $475,000, of which $125,000 was expensed
in  2002  and  the  remainder  will  be amortized over the remaining life of the
notes.

     During  the  year  ended  December  31,  2002,  we  incurred  a net loss of
approximately $400,000, compared to a net loss of approximately $1.9 million for
the  same  period in 2001. The decrease in the net loss was due to our reduction
in  operating  expenses  by  approximately $3.2 million. As discussed above, the
decrease  was  primarily attributable to non-cash expenses, including impairment
of  the  un-amortized  balance  of  goodwill from ISS, goodwill expense in 2001,
stock  issued  to EMC in 2001 and then recovered by us in 2002, the note payable
to  T&G,  the  stock options issued for the acquisition of ExploreSpace.com, and
research  and  development  costs.

     Three-Months  Ended  March  31,  2003  vs Three Months Ended March 31, 2002
     ---------------------------------------------------------------------------

     During  the three-months ended March 31, 2003, we had net sales of $532,840
as compared to net sales of $949,770 for the same period in 2002.  Sales in 2003
were  comprised  of  approximately  $237,000  from  the  proprietary  propulsion
contract,  $157,000  from  the  MDA  project, $112,000 from the CHIPSat program,
$20,000 from Phase I of the AFRL project and approximately $7,000 from all other
programs.  In  the  first quarter of 2002, sales were comprised of approximately
$481,000  from  the  CHIPSat  program,  $365,000 from the proprietary propulsion
contract  and  $104,000  from  all  other  programs.

                                       38


     For  the  three-months  ended March 31, 2003, we had costs of sales (direct
and  allocated  costs  associated  with  individual  contracts) of approximately
$462,000,  87%  of  net sales, as compared to approximately $712,000, 75% of net
sales,  during  the  same period in 2002.  This decrease was primarily due to an
overall  reduction  of  direct  costs  on  current  projects  and  to  delays on
additional  projects.  The  gross  margin  percentage for the three-months ended
March  31,  2003  declined  to 13.4% as compared to 25% for the same three-month
period  in  2002,  mainly due to continued delays and customer schedule slips on
existing  contracts.

     We  experienced  an  increase  in  operating  expenses  from  approximately
$212,000,  22%  of  net  sales,  in  the  three-months  ended  March 31, 2002 to
approximately  $435,000,  82% of net sales, for the three-months ended March 31,
2003.  Operating expenses include general and administrative expenses (G&A), and
marketing  and  sales  expenses.  Marketing  and  sales  expenses increased from
approximately  $26,000,  3%  of  net sales, to approximately $65,000, 12% of net
sales,  during  the  same  period  in  2002,  due  to our decision to expand our
marketing  department,  including  the addition of a Vice President of Marketing
and  Product  Development.  G&A  expenses  consisted  primarily  of salaries for
administrative  personnel,  fees  for  outside consultants, insurance, legal and
accounting  fees  and  other  overhead  expenses.  The increase of approximately
$184,000  in  G&A  was  due  certain  new expenses including rent of $53,000 and
amortization expense of the capitalized software costs of $34,500, which did not
begin  until  the  second  quarter  of  2002,  and in part to an increase in G&A
personnel,  including  our  vice president of operations and our chief financial
officer  and increases in general overhead expenses of approximately $18,000 and
$78,500  in  other  expenses  for  the  three-months  ended  March  31,  2003.

     Interest  expense  for  the  three-months ended March 31, 2003 and 2002 was
approximately  $20,000,  4%  of  net  sales,  and  $55,000,  6%  of  net  sales,
respectively.  The  decrease  was  due to the building sale on January 31, 2003,
which  reduced  overall  interest on the notes associated with the building.  We
continue to pay interest expense on certain capital leases and settlement notes.
In  addition,  we accrued interest expense related to our related party note and
convertible  debentures.  In the three-months ended March 31, 2003 and 2002, the
accrued interest on our related party note was $9,866 and $12,066, respectively.
We  also  accrued  approximately $2,400 of interest on our convertible notes for
the  three-months  ended  March  31,  2003.  In conjunction with our convertible
notes,  there  is an existing convertible debt discount related to warrants that
accompanied  the  convertible  debt  issue in 2002 of approximately $475,000, of
which  approximately  $100,000  was expensed during the three-months ended March
31, 2003.  The remainder will be amortized over the remaining life of the notes.
We  recognized  approximately  $20,000  of  the deferred gain on the sale of the
building  during  the first quarter of 2003 and we will continue to amortize the
remaining  deferred  gain  of  $1,153,175  into income over the remainder of the
lease.

     During  the  three-months  ended  March 31, 2003, we incurred a net loss of
approximately  $533,000,  95%  of  net  sales,  compared  to  a   net  loss   of
approximately $29,000, 3% or net sales, for the same three-months ended in 2002.
The  increase  in  the  net  loss was due to our reduction in revenues and to an
increase  in  operating  expenses,  as  discussed  above.

                                       39


     LIQUIDITY  AND  CAPITAL  RESOURCES

     Our  auditors  have  expressed a formal auditors' opinion that our December
31,  2002  financial  position  raises  substantial  doubt  about our ability to
continue  as a going concern.  The opinion is based on net losses incurred by us
for  the  years  ended  December 31, 2002 and 2001 of approximately $400,000 and
$1.9  million,  respectively,  and  working  capital  deficits  of approximately
$200,000  and $1.0 million, respectively, for those years.  Although there was a
significant  reduction  in  the working capital deficit, items remain that raise
substantial  doubt  about  our  ability  to  continue  as  a  going  concern.

     On January 31, 2003, we closed escrow on the sale of our facility in Poway,
California  and entered into a ten-year lease for the same facility. The selling
price  of  the  facility  was  $3.2  million.  The total debt repayment from the
transaction  was  approximately $2.4 million. The approximate net proceeds to us
for  working  capital  purposes  was  approximately  $636,000.  However  due  to
continuing  delays and schedule slips with our commercial propulsion project and
further  delays  in obtaining new contract business, we remain in a cash crisis.

     From  October  14,  2002 through November 14, 2002, we raised $475,000 from
certain  of  our directors and officers by issuing 2.03% convertible debentures.
The  convertible  debentures  entitle  the  holder  to convert the principal and
unpaid  accrued  interest  into  our  common  stock  when the note matures.  The
original  maturity  on  the  notes  was  six (6) months from issue date and were
subsequently  extended  to twelve (12) months from issue date on March 19, 2003.
The convertible debentures are exercisable into a number of our common shares at
a  conversion  price that equals the 20-day average asking price less 10%, which
was  established  when  the  note  was  issued, or the initial conversion price.
Concurrent  with  the  issuance  of the convertible debentures, we issued to the
subscribers,  warrants  to purchase 1,229,705 shares of our common stock.  These
warrants  are  exercisable  for three (3) years from the date of issuance at the
initial  exercise price which equals to the 20-day average asking price less 10%
which was established when the note was issued, or the initial conversion price.
There  can  be  no assurance that additional funds will be raised and if raised,
will  be under the same or more favorable terms than the convertible debentures.

     We  have  sustained  ourselves  over  the  last few years with a mixture of
government and commercial contracts.  In particular, we anticipated and received
an  award  for  AFRL  Phase  II  on March 28, 2003. AFRL Phase II is a cost-plus
contract,  which  will  require  us to incur certain costs in advance of regular
contract  reimbursements  from  AFRL.  Although we will need a certain amount of
cash  to  fund advance payments on the contract, we will be entitled, as a small
business  concern,  to  recover  our  costs  on a weekly basis.  In addition, we
anticipated  and received a purchase order from the Missile Defense Agency (MDA)
to  explore  the  use  of  micro-satellites  in national missile defense.  To be
explored  in this study will be fast response microsat launch and commissioning;
small,  low-power  passive  sensors;  formation flying and local area networking
within  a  cluster  of  microsats;  and  an  extension  of our proven use of the
Internet  for  on-orbit  command,  control and data handling. The purchase order
value  is  $800,000.  It  is  a  cost  plus  agreement  and is anticipated to be
completed  in  the  first  quarter  of  2004.

                                       40


     We  can  continue to grow and execute certain parts of our strategy without
additional equity funding by identifying, bidding and winning new commercial and
government  funded  programs.  We expect to obtain new commercial and government
contracts;  however,  depending on the timing of those contracts, we may need to
seek additional and possibly immediate financing through a combination of public
and  private  debt  or  equity  placements,  commercial  project  financing  and
government  programs  to  fund  future  operations  and  commitments.  We   were
successful  in obtaining a revolving credit facility from Laurus Master Fund, as
described  herein;  however,  there  is  no  assurance  that  new  contracts  or
additional  debt or equity financing needed to fund operations will be available
or obtained in sufficient amounts necessary to meet our needs. The likelihood of
our success must be considered in light of the expenses, difficulties and delays
frequently  encountered  in  connection  with  the  developing businesses, those
historically  encountered  by  us,  and  the competitive environment in which we
operate.

     Cash  Position  For  Year  Ended  December  31,  2002  -Vs.-  Year  Ended
     -------------------------------------------------------------------------
     December  31,  2001
     -------------------

     Net  decrease  in  cash  during  the  year  ending  December  31,  2002 was
approximately  $184,000,  compared  to  a  net  decrease of $48,000 for the same
period  in  2001.  Net  cash  used in operating activities totaled approximately
$707,000  for  the  year  ending  December 31, 2002, a decrease of approximately
$775,000  as  compared to approximately $68,000 provided by operating activities
during  the same period in 2001. This is attributable primarily to the increased
costs  on  the  CHIPSat  project  as  well  as  the  contract  for a proprietary
propulsion research program, both of which, at December 31, 2002, had costs that
exceeded  their  billings  for  the  ongoing  work  toward  completion  of these
programs.

     Net cash provided by investing activities totaled approximately $48,000 for
the  year ended December 31, 2002, compared to approximately $43,000 of net cash
used  in  investing  activities  during the same period in 2001. The increase in
cash  used  of  $91,000  is attributable to a reduction in the purchase of fixed
assets  and  an  advance  payment  made  toward  the purchase of our facility in
January  2003.  Net  cash provided by financing activities totaled approximately
$475,000  for  the  year  ended  December  31, 2002, which showed an increase of
$549,000  from the approximately $74,000 used in financing activities during the
same  period  in  2001. This improvement is primarily attributable to generating
more cash from sales of common stock and issuance of convertible debt in 2002 of
$550,000  versus  $120,000  in  2001.

     At  December  31,  2002,  our  cash,  which includes cash reserves and cash
available for investment, was approximately $27,000 as compared to approximately
$212,000 at December 31, 2001, a decrease of approximately $184,000. At December
31,  2002,  our  working  capital  ratio  improved  to  0.94 compared to 0.34 at
December  31,  2001.

     As  of December 31, 2002, our backlog of funded and non-funded business was
approximately  $4.0  million,  as  opposed  to  approximately $3.4 million as of
fiscal  year end 2001. During 2002, we won AFRL Phase I, negotiated increases of
approximately  $500,000  to  the  CHIPSat program and began a private commercial
propulsion  project.

                                       41


     Deferred income taxes are provided for temporary differences in recognizing
certain  income  and expense items for financial and tax reporting purposes. The
deferred  tax  asset  of  approximately  $1.4 million consisted primarily of the
income  tax  benefits  from  net  operating  loss carryforwards, amortization of
goodwill  and  research  and  development  credit  carryforwards.   A  valuation
allowance has been recorded to fully offset the deferred tax asset as it is more
likely  than  not  that the assets will not be utilized. The valuation allowance
decreased  approximately $600,000 during 2001, from $2.0 million at December 31,
2001  to  $1.4  million  at  December 31, 2002. Please refer to our consolidated
financial  statements,  which  are  a  part  of  this  prospectus  for   further
information  regarding  our  liquidity  and  capital  resources.

     Cash  Position for Three-Months Ended March 31, 2003 vs. Three-Months Ended
     ---------------------------------------------------------------------------
     March  31,  2002
     ----------------

     Net  increase  in  cash  during  the  three-months ended March 31, 2003 was
approximately  $183,000,  compared  to  a  net  increase of $99,000 for the same
three-months  in  2002.  Net  cash  used   in   operating   activities   totaled
approximately  ($731,000)  for the three-months ended March 31, 2003, a decrease
of  approximately  $837,000  as  compared  to approximately $106,000 provided by
operating  activities  during   the  same   three-months   in  2002.   This   is
attributable,  in part, to the increased costs on the CHIPSat project as well as
the  proprietary propulsion project, both of which, at March 31, 2003, had costs
that  exceeded  their  billings  for the ongoing work toward completion of these
programs  of  approximately  $254,000.  The  increase can also be contributed to
the  overall  increase  in  our G&A expenses, the reduction of revenues, and the
increase  in accounts payable for the three-months ended March 31, 2003 compared
to  those  positions  during  the  same  period  in  2002.

     Net  cash provided by investing activities totaled approximately $3,147,000
for  the  three-months  ended  March  31,  2003,  compared to no cash used in or
provided  by  investing activities during the same period in 2002.  The increase
in  cash  is  attributable  to  the  sale  of  the building on January 31, 2003.

     Net  cash used in financing activities totaled approximately $2,233,000 for
the  three-months  ended  March 31, 2003, which showed an decrease of $2,226,000
from  the  approximately  $7,000  used  in  financing activities during the same
three-month  period  2002.  This  is  primarily attributable to paying off notes
payable  associated  with  the  building  sale.

     At  March  31,  2003,  our  cash,  which  includes  cash  reserves and cash
available  for  investment,  was   approximately   $211,000   as   compared   to
approximately  $310,000  at March 31, 2002, a decrease of approximately $99,000.
At  March  31, 2003, our working capital ratio improved to 0.69 compared to 0.25
at  March  31,  2002.

     As  of  March  31,  2003, our backlog of funded and non-funded business was
approximately $3.2 million, as opposed to approximately $2.5 million as of March
31,  2002.  During  the  three-months ended March 31, 2003, we won AFRL Phase II
worth  approximately  $1.4  million,  negotiated increases of approximately $1.0
million to the AFRL Phase II Contract as a deferred option still open, continued
the  proprietary  propulsion project, and were completing significant milestones
on  our  CHIPSat  and  MDA  projects.

                                       42


     Deferred income taxes are provided for temporary differences in recognizing
certain  income  and expense items for financial and tax reporting purposes. The
deferred  tax  asset  of  approximately $1.1 million, consisted primarily of the
income  tax  benefits  from  net  operating  loss carryforwards, amortization of
goodwill  and  research  and  development  credit carryforwards. The federal and
state  tax  loss  carry  forwards  will  expire  through  2022 unless previously
utilized. The State of California has suspended the utilization of net operating
losses  for  2003.  A  valuation allowance has been recorded to fully offset the
deferred  tax  asset  as  it is more likely than not that the assets will not be
utilized.  The  valuation  allowance  decreased  approximately  $300,000  during
quarter  ended  March  31,  2003, from $1.4 million at December 31, 2002 to $1.1
million  at  March  31,  2003.  Please  refer  to  our  consolidated  financial
statements,  which  are  a  part  of  this  prospectus  for  further information
regarding  our  liquidity  and  capital  resources.

     CRITICAL  ACCOUNTING  STANDARDS

     Our  revenues  are  derived  primarily  from  fixed price contracts and are
recognized  using  the  percentage-of-completion  method  of contract accounting
based  on  the ratio of total costs incurred to total estimated costs. Losses on
contracts  are  recognized  when they become known and reasonably estimable (see
Notes to the Consolidated Financial Statements). Actual results of contracts may
differ from management's estimates and such differences could be material to the
consolidated  financial statements. Professional fees are billed to customers on
a time and materials basis, a fixed price basis or a per-transaction basis. Time
and  materials  revenues  are  recognized as services are performed. Billings in
excess  of costs incurred and estimated earnings represent the excess of amounts
billed  in  accordance  with  the  contractual  billing  terms. Deferred revenue
represents  amounts  collected  from  customers for services to be provided at a
future  date.

     In  October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation."  We  adopted  SFAS  123  in  1997.  We  have  elected  to measure
compensation  expense  for our stock-based employee compensation plans using the
intrinsic  value  method  prescribed  by  APB  Opinion 25, "Accounting for Stock
Issued  to  Employees"  and  have  provided pro forma disclosures as if the fair
value  based  method  prescribed  SFAS  123  has been utilized. See Notes to the
Consolidated  Financial  Statements. We have valued our stock, stock options and
warrants issued to non-employees at fair value in accordance with the accounting
prescribed in SFAS No. 123, which states that all transactions in which goods or
services  are received for the issuance of equity instruments shall be accounted
for  based  on the fair value of the consideration received or the fair value of
the  equity  instruments  issued,  whichever  is  more  reliably  measurable.

     Fixed  assets  are  depreciated  over  their  estimated  useful  lives   of
three-to-five  years  using the straight-line method of accounting in accordance
with  Statement  of  Financial  Accounting Standards No. 144. Goodwill and other
intangible  assets  were  created  upon  the  acquisition  of  our subsidiaries.
Intangible assets are amortized over their assets' estimated future useful lives
on  a  straight-line  basis  over  three  to  five  years.  Goodwill  and  other
intangibles  are  periodically reviewed for impairment based on an assessment of
future  operations  to  ensure  they are appropriately valued in accordance with

                                       43


Statement  of  Financial  Accounting Standards No. 142. Effective November 2001,
there  will  be  no more amortization of goodwill (see Notes to the Consolidated
Financial  Statements).

     RECENT  ACCOUNTING  PRONOUNCEMENTS

     In  November  2002  the  Financial Accounting Standards Board (FASB) issued
FASB  Interpretation  (FIN)  No.  45,  "Guarantor's  Accounting  and  Disclosure
Requirements  for  Guarantees,  Including Indirect Guarantees of Indebtedness of
Others."  FIN  No.  45 elaborates on previously existing disclosure requirements
for  most  guarantees.  It  also  clarifies  that at the time a company issues a
guarantee,  the  company must recognize an initial liability for the fair value,
or  market  value,  of  the  obligations it assumes under the guarantee and must
disclose that information in its financial statements. The provisions related to
recognizing  a liability at inception of the guarantee for the fair value of the
guarantor's  obligations  does  not apply to product warranties or to guarantees
accounted  for  as  derivatives.  FIN  No. 45 also requires expanded disclosures
regarding  product  warranty  expense.  The  initial  recognition  and   initial
measurement  provisions  apply  on  a  prospective basis to guarantees issued or
modified  after  December  31,  2002.  The  adoption  of  this  Statement is not
expected  to  have  a  material effect on the consolidated financial statements.

     In  January  2003  the  FASB  issued  FASB  Interpretation  (FIN)  No.  46,
"Consolidation  of Variable Interest Entities, an interpretation of ARB No. 51."
This  interpretation provides guidance on: 1) the identification of entities for
which  control is achieved through means other than through voting rights, known
as  "variable interest entities" (VIEs); and 2) which business enterprise is the
primary  beneficiary  and when it should consolidate the VIE. This new model for
consolidation applies to entities: 1) where the equity investors (if any) do not
have  a controlling financial interest; or 2) whose equity investment at risk is
insufficient  to  finance  that entity's activities without receiving additional
subordinated  financial  support  from  other   parties.   In   addition,   this
interpretation  requires  that  both  the  primary  beneficiary  and  all  other
enterprises  with  a  significant  variable  interest  in  a VIE make additional
disclosures.  This  interpretation  is  effective  for  all  new VIEs created or
acquired  after January 31, 2003. For VIEs created or acquired prior to February
1,  2003, the provisions of the interpretation must be applied no later than the
beginning  of  the first interim or annual reporting period beginning after June
15,  2003.  Certain disclosures are effective immediately.  The adoption of this
Statement  is  not  expected  to  have  a  material  effect  on the consolidated
financial  statements.

     In  April  2003  the  Financial  Accounting  Standards  Board (FASB) issued
Statement  of  Financial  Accounting  Standard  (SFAS)  No.  149,  "Amendment of
Statement  133  on  Derivative Instruments and Hedging Activities." SFAS No. 149
amends  and  clarifies  financial  accounting  and  reporting   for   derivative
instruments,  including  certain  derivative   instruments  embedded  in   other
contracts  (collectively  referred to as derivatives) and for hedging activities
under  SFAS  No.  133,  "Accounting  for  Derivative  Instruments  and   Hedging
Activities."    SFAS  No.   149  requires   that   contracts   with   comparable
characteristics  be  accounted  for  similarly.  SFAS  No.  149 is effective for
contracts  entered  into  or  modified  after  June  30,  2003,  and for hedging
relationships  designated after June 30, 2003. The adoption of this Statement is
not expected to have a material effect on the consolidated financial statements.

                                       44


     In  May  2003  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement  of  Financial  Accounting  Standards  (SFAS) No. 150, "Accounting for
Certain  Financial  Instruments  with  Characteristics  of  both Liabilities and
Equity."  SFAS  No.  150  establishes standards for how an issuer classifies and
measures  certain financial instruments with characteristics of both liabilities
and  equity.  It requires that an issuer classify a financial instrument that is
within  its  scope as a liability (or an asset in some circumstances).  SFAS No.
150  is  effective  for financial instruments entered into or modified after May
31,  2003,  and  otherwise  is  effective  at the beginning of the first interim
period  beginning  after  June  15,  2003,  except  for  mandatorily  redeemable
financial  instruments  of   nonpublic   entities.   For   nonpublic   entities,
mandatorily  redeemable  financial  instruments are subject to the provisions of
SFAS No. 150 for the first fiscal period beginning after December 15, 2003.  The
adoption  of  this  Statement  is  not expected to have a material effect on the
consolidated  financial  statements.

     FORWARD-LOOKING  STATEMENTS  AND  RISK  ANALYSIS

     During  the  first  half  of  2003,  we  submitted five bids for government
programs,  worked  with  the  US  Congress  to identify directed funding for our
programs  and  are  actively  working  to  win  several commercial programs.  We
believe  that  we  will  win  some  of  these programs, which would enable us to
continue  to grow, employ more talented engineers, become profitable in the next
year  or  two  and broaden our business base, although there can be no assurance
that  these  contracts will be awarded to us, and if awarded to us, would enable
us  to  become  profitable.

     To  date,  we  have maintained a mix of government and commercial business.
In  2001,  we  had about 80% government or government-related work.  In 2002, we
had  about  60%  government and government related work.  In 2003, we expect the
ratio  to  be  about  80%  government  or  government-related work.  Most of the
current  government  contracts are cost plus agreements.  The combination of our
revolving  credit facility with Laurus and these cost plus contracts will enable
us to fund the hiring needed to "staff-up" these new projects.  We will continue
to  do  both  government  and  commercial  business  and  anticipate  the mix of
government revenues to continue to be above 60% for the next several years as we
focus on military applications for our products and technologies and continue to
see the government sector embrace projects demonstrating the capabilities of our
products.  We intend to increase our government and commercial marketing efforts
for  both  of our product lines. Currently, we are focusing on the domestic U.S.
government  (military)  market,  which  we believe is only about one-half of the
global  government  market  for  our  products  and  services.  Although  we are
interested in exploring international revenue and contract opportunities, we are
restricted  by  export  control regulations, e.g., International Traffic in Arms
Regulations  ("ITAR"),  which  may  limit  our  ability  to  develop  market
opportunities  outside  the  United  States.

     While  we  do not expect a reduction of government sales, a majority of our
government work is contract and project related.  These customers continue to be
the  early  adopters  of  our  products  and technologies and the outcome of the
projects  are  often  our  product(s).  We  are  beginning to develop commercial
products;  however,  the  commercial  market  for our products, particularly for
micro- and nano-satellites and applications of our propulsion technology, may be
several years away.  We anticipate winning contracts in both the micro-satellite

                                       45


and  propulsion  market  segments,  although  there can be no assurance that the
contracts  will  be  awarded  to  us.  If  they  are not awarded to us, based on
current  trends and proposals, we believe that we can offset fluctuations in one
market  segment  with  contracts  from  the other; however, our inability to win
business in both markets would have a negative effect on our business operations
and  financial  condition.

     We are forecasting a modest decline in sales for 2003, with sales beginning
to grow again in 2004.  At this time, about 25% of the forecasted sales for 2004
are  under contract or near to contract award, but there is no guarantee that we
will  win  enough  new  business to achieve our targeted growth projection or to
achieve  a  positive  cash  flow  position.  We  do not believe that significant
capital  expenditures will be required to achieve this modest increase in sales.

     As  it  relates  to  the  CHIPSat  program,  we  will  receive  total fixed
compensation  on the CHIPSat project in an amount of approximately $7.4 million,
of  which  about  $3.1  million  was  generated  in  2001,  and $1.2 million was
generated in 2002.  The contract calls for payments of approximately $450,000 in
2003.  As  outlined  above,  we reviewed the contract again in late 2002 and the
total  loss  was reduced from $463,000 to approximately $432,000. As the project
is  completed, the loss is reduced as costs become realized. At this time, we do
not  expect any additional losses from or increases to the contract.  The launch
of  CHIPSat  occurred  in  January  2003.

     We  expect  payments  of  about  $240,000 in 2003 from a private commercial
propulsion  contract.  This  effort  could  lead to follow-on contracts from the
same customer later this year, but at this time we cannot assess the probability
of  winning  the  contract  or  the  value  of  the  contract.

     Our  broad,  overall, higher growth business strategy, requires significant
development  and  capital  expenditures.  We will incur a substantial portion of
these expenditures before we  generate significantly higher sales. Combined with
operating  expenses,  these  capital expenditures will result in a negative cash
flow  until  we  can  establish an adequate revenue-generating customer base. We
expect  losses through the first part of 2003 and expect to begin generating net
positive  cash  flow  from  operations  sufficient  to  fund both operations and
capital  expenditures  toward  the  end of 2003. There is no assurance, however,
that  we  will  achieve  or  sustain  any  positive  cash  flow or profitability
thereafter.

     During  the years ended December 31, 2002 and 2001, we raised approximately
$145,000  through  private  sales  of  stock and approximately $475,000 from our
convertible  debt  offering. To execute our strategy of small, capable, low-cost
micro-  and  nano-satellites,  hybrid  propulsion  products  and  new commercial
revenue  sources,  we  require  significant  funding  and/or  the  win  of  both
significant  government and commercial programs. We believe investor or customer
funding  of  $1  to  $5  million  will  be  required,  which  could  come from a
combination  of  private  and/or  public  equity  placements  or  government and
commercial customers. At this time, we do not have any ongoing private or public
equity  offerings.

     We  need  to  raise  additional  capital.  The amount of capital we need to
raise  is  dependent  upon  many  factors.  For example, the need for additional

                                       46


capital  will  be  greater  if  (i)  we  do not enter into agreements with other
customers  on  the terms we anticipate; (ii) our net operating deficit increases
because  we  incur  significant  unanticipated  expenses;  or  (iii)  we   incur
additional  costs  from  modifying  our micro-satellite products or our proposed
hybrid-related  systems  to meet changed or unanticipated market, regulatory, or
technical  requirements.  If  these or other events occur, there is no assurance
that  we could raise additional capital on favorable terms, on a timely basis or
at  all.  If  additional  capital  is  not  raised,  it could have a significant
negative  effect  on  our  business operations and financial condition, possibly
causing  us  to  take  immediate  cost  reduction  or  other  actions.

     Our  ability  to  execute  a  public  offering or otherwise obtain funds is
subject to numerous factors beyond our control, including, without limitation, a
receptive  securities  market  and    appropriate  governmental  clearances.  No
assurances  can  be  given  that  we  will be profitable, or that any additional
public  offering  will occur, that we will be successful in obtaining additional
funds  from  any  source  or  be  successful  in implementing an acceptable exit
strategy  on behalf of our investors.  Moreover, additional funds, if obtainable
at  all,  may  not  be  available  on terms acceptable to us when such funds are
needed  or  may  be  on  terms  which  are  significantly adverse to our current
shareholders.  The  unavailability  of  funds  when needed would have a material
adverse  effect  on  us.

     Our  business partially depends on activities regulated by various agencies
and  departments  of  the  U.S.  government and other companies that rely on the
government. Recently, in response to terrorists' activities and threats aimed at
the United States, transportation, mail, financial, and other services have been
slowed  or  stopped  altogether.  Further delays or stoppages in transportation,
mail,  financial,  or other services could have a material adverse effect on our
business,  results  of operations, and financial condition.  Furthermore, we may
experience   a   small  increase   in   operating  costs,  such  as   costs  for
transportation,  insurance,  and  security  as  a  result  of the activities and
potential  activities.  The  U.S. economy in general is being adversely affected
by  the terrorist activities and potential activities, and any economic downturn
could  adversely  impact  our results of operations, impair our ability to raise
capital,  or  otherwise  adversely  affect  our  ability  to  grow our business.
Conversely,  because  of  the nature of our products, there may be opportunities
for  us  to  offer  solutions  to  the  government  that may address some of the
problems  that  the  country  faces  at  this  time.

                             DESCRIPTION OF PROPERTY

     Subsequent  to year-end, we entered into a 25,000 square foot lease for our
facility in Poway, California that includes a small Spacecraft Assembly and Test
facility  ("SAT")  with  an 1,800 square foot Class 100,000 clean room, avionics
development  lab,  machine shop, mechanical assembly lab, and mission operations
center.  Key  uses of the Poway facility are program and project conferences and
meetings,  engineering  design,  engineering  analysis,   spacecraft   assembly,
avionics  labs  and  software  labs  and  media outreach. We also have a Mission
Control  Center  in the Poway building, which is currently being used to monitor
the CHIPSat mission. Our facility allows for efficient design, assembly and test
of our products, thereby providing us a cost effective means to produce quality,
low  cost  products.

                                       47


     We  purchased  our  headquarter  facility,  which  houses  our engineering,
manufacturing  and  administration,  in  the  Poway  Industrial  Park complex in
December 1998. We subsequently sold our facility on January 31, 2003, wherein we
entered  into  a  ten  (10)  year  leaseback  of the facility. [See Notes to our
audited  condensed  consolidated  financial statements for the fiscal year ended
December 31, 2002 for additional information.] The selling price of the facility
was  $3.2  million.   The  total  debt  repayment   from  the  transaction   was
approximately $2,407,000. The approximate net proceeds to us for working capital
purposes  was  $636,000.  Mr.  Benson  provided  a  guarantee for the leaseback.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     James  W.  Benson, our Chief Executive Officer and Chairman of the Board of
Directors,  and  Susan  Benson,  our former Corporate Secretary, are husband and
wife.  Mr.  Benson has personally guaranteed the building lease on our facility.

     One  of  our  independent  directors,  Robert  S. Walker, is a principal of
Wexler  &  Walker  Public  Policy  Associates,  a Washington-based, full-service
government  relations  firm  founded  in  1981.  Wexler & Walker principals have
served  in  Congress,  in the White House and federal agencies, as congressional
staff,  in  state  and  local  governments  and in political campaigns. Wexler &
Walker  is a leader on the technology issues of the twenty-first century. During
2002  and  2001,  we  incurred  consulting fees with Hill and Knowlton, Inc., an
affiliate  of  Wexler  & Walker, in an aggregate amount of approximately $56,000
and  $36,000.

     In  September  and  October 2002, certain of our officers provided personal
interest-free short-term loans to support our working capital needs. The officer
loans  were paid with the proceeds from imminently pending contract payments and
the  proceeds  of  the  convertible  note  program  sales.

     From  October  14,  2002 through November 14, 2002, we sold an aggregate of
$475,000 of 2.03% convertible debentures to three of our directors and officers.
Mr. Benson purchased $375,000 of Series A Subordinated Convertible Notes and Mr.
Shaffer purchased $50,000. The total funding was completed on November 14, 2002.
The  convertible  debentures  entitle  the  holder  to convert the principal and
unpaid  accrued  interest into our common stock when the note matures. The notes
originally  were  set  to  mature  six  (6)  months  from  issue  date  and were
subsequently  extended  to twelve (12) months from issue date on March 19, 2003,
unless  paid,  extended  or  re-negotiated,  the  convertible   debentures   are
exercisable into a number of our common shares at a conversion price that equals
the  20-day  average  asking price less 10%, which was established when the note
was issued, or the initial conversion price. Concurrent with the issuance of the
convertible debentures, we issued to the subscribers, warrants to purchase up to
1,229,705  shares  of our common stock. These warrants are exercisable for three
(3)  years from the date of issuance at the initial exercise price, which equals
to  the 20-day average asking price less 10% which was established when the note
was  issued,  or  the initial conversion price. Upon issuance, the warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and  the  estimated fair value was recorded as debt discount. See Note
8(c) to our Consolidated Financial Statements for discussion of the terms of the

                                       48


warrants.  The  debt  discount is being amortized as additional interest expense
over  the  term of the convertible debentures. (See "Management's Discussion And
Analysis  Of  Financial  Condition  And  Results  Of  Operations.")

             MARKET FOR COMMON EQUITY & RELATED STOCKHOLDER MATTERS

     MARKET  INFORMATION


     Our  common  stock  has  been traded on the Over-the-Counter Bulletin Board
("OTCBB")  since October 1997 under the symbol "SPDV."  The following table sets
forth  the  trading history of our common stock on the OTCBB for each quarter as
reported  by  Dow Jones Interactive. The quotations reflect inter-dealer prices,
without  retail  mark-up,  markdown  or  commission and may not represent actual
transactions.






Quarter Ending       Quarterly High  Quarterly Low
--------------       --------------  -------------
                            
3/31/2001                      1.03           0.63

6/30/2001                      0.97           0.45

9/30/2001                      1.01           0.69

12/31/2001                     0.86           0.35

3/31/2002                      0.65           0.48

6/30/2002                      0.64           0.43

9/30/2002                      0.52            0.3

12/31/2002                      0.5           0.29

3/31/2003                      0.55           0.36

6/30/2003                      0.75           0.33

7/17/2003         *            0.85           0.55


*Reflects  partial  period.

     HOLDERS

     As  of June 30, 2003, there were approximately 200 holders of record of our
common  stock.  We  estimate the total number of beneficial owners of our common
stock to be in excess of 2,500 holders. We believe that the number of beneficial

                                       49


owners  is  substantially  greater  than  the number of record holders because a
significant  portion  of  our outstanding common stock is held in broker "street
names"  for  the  benefit  of  individual  investors.

     DIVIDENDS

     We  have  never  paid  a  cash  dividend  on  our  Common Stock. Payment of
dividends is at the discretion of the Board of Directors. The Board of Directors
plans  to  retain  earnings,  if  any, for operations and does not intend to pay
dividends  in  the  foreseeable  future.

                                       50


           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS & CONTROL PERSONS

     Our  management and directors' business activities are under the control of
our  Board  of  Directors. Our Chief Executive Officer, James W. Benson, and our
Chief  Financial  Officer,  Richard B. Slansky, manage our daily operations. Our
Board  currently consists of eight directors. General Howell M. Estes, III (USAF
Retired),  and  Retired  Congressman Robert S. Walker were added to the Board of
Directors  in  2001. Stuart Schaffer and Scott McClendon were added to the Board
of  Directors  in 2002. J. Mark Grosvenor joined our Board of Directors in 2003.
Below  are  our  executive  officers  and  directors.

NAME                                                              POSITION  HELD
----                                                              --------------
James  W.  Benson                                     Chief  Executive  Officer,
13855  Stowe  Drive                          Director,  Chairman  of  the  Board
Poway,  California  92064

Richard  B.  Slansky                                Corporate  Secretary,  Chief
13855  Stowe  Drive                                           Financial  Officer
Poway,  CA   92064

Stuart  Schaffer                                                        Director
13855  Stowe  Drive                                    Vice  President,  Product
Poway,  California  92064                              Development  &  Marketing

J.  Mark  Grosvenor*                                                    Director
13855  Stowe  Drive
Poway,  CA  92064

Wesley  T.  Huntress*                                                   Director
13855  Stowe  Drive
Poway,  California  92064

Curt  Dean  Blake*                                                      Director
13855  Stowe  Drive
Poway,  California  92064

General  Howell  M.  Estes,  III  (USAF  Retired)*                      Director
13855  Stowe  Drive
Poway,  California  92064

Robert  S.  Walker*                                                     Director
13855  Stowe  Drive
Poway,  California  92064

Scott  McClendon  *                                                     Director
13855  Stowe  Drive
Poway,  California  92064

     *   Denotes  Independent  Director

                                       51


     The  following  is a summary of the business experience of our officers and
directors  as  well  as  other  key  employees.

James  W.  Benson  (58)  -  Chief Executive Officer and Chairman of the Board of
Directors

     Mr. Benson is our founder, Chairman and Chief Executive Officer. Mr. Benson
served  as  our  President  until  he resigned from that position on February 4,
2000.  Mr.  Benson  is  also  our  Chairman of the Board, a position he has held
since October 1997.  In 1984, Mr. Benson founded Compusearch Software Systems in
McLean,  Virginia,  a  company based on use of personal computers to create full
text  indexes  of massive government procurement regulations and to provide fast
full  text  searches  for any word or phrase; the first instance of large scale,
commercial  implementation  of  PC-based  full  text searching.  Mr. Benson sold
Compusearch  and started SpaceDev LLC, which was acquired by us in October 1997.
Mr.  Benson holds a Bachelor of Science degree in Geology from the University of
Missouri.  He  founded the non-profit Space Development Institute and introduced
the $5,000 Benson Prize for Amateur Discovery of Near Earth Objects.  He is also
Vice-Chairman  and  private sector representative on NASA's national Space Grant
Review  Panel  and  a  member  of  the  American   Society  of  Civil  Engineers
subcommittee  on  Near  Earth  Object  Impact  Prevention  and  Mitigation.

Stuart  E.  Schaffer  (44) - Vice President of Product Development and Marketing

     Mr.  Schaffer  has  served as our Vice President of Product Development and
Marketing  since  May  20, 2002 and will be resigning as an officer on August 8,
2003.  Mr.  Schaffer  will remain on our Board.  From 1998 to 2001, Mr. Schaffer
acted  as Vice President of Marketing for Infocus Corporation, a fully reporting
company,  where  he  managed  all  aspects of the marketing mix for market-share
leading  digital  projection  business  throughout  the Americas region. In that
position,  Mr.  Schaffer  revitalized the Proxima brand, managed a multi-million
dollar  annual advertising, communications and program budget, directed multiple
outside  and  in-house  agencies,  led  product  marketing teams in defining and
delivering  both  mobile  and  conference  room digital projector product lines,
developed  channel  strategies  and  programs  for  both  value-added and volume
channels,  served  as  primary press spokesperson for the company, established a
market  intelligence  structure  focused  on  developing  customer  and industry
knowledge  and  spearheaded  merger teams to ensure the smooth transition of the
merger  between  the  Infocus  and Proxima marketing organizations. Prior to his
employment  by  Infocus Corporation, Mr. Schaffer worked for the Hewlett-Packard
Company  from  1985  to  1998,  where  he  held  various  positions  in Business
Development,  Marketing  and  Business  Planning.  Mr.  Schaffer worked with the
Leukemia  &  Lymphoma  Society,  on a volunteer basis, as an Assistant Coach and
Mentor  from  2000  through the date of employment with us. In that capacity, he
was responsible for ensuring that participants in the Society's Team-in-Training
Program  reached  their  goal  to  run  a  marathon,  while  mentoring  them  in
fundraising  for research and aid for patients suffering from Leukemia and other
blood-related  cancers.  Mr.  Schaffer has an MBA from Harvard University (1985)
and  a  BS  degree  in  physics  from  Harvey  Mudd  College  (1981).

                                       52


Richard  B.  Slansky  (46)  -  Chief  Financial  Officer

     Mr.  Slansky  is  the  Chief  Financial Officer and Corporate Secretary and
joined  us  on  February 10, 2003. Mr. Slansky served as interim Chief Executive
Officer  and  Chief  Financial  Officer  of  Quick Strike Resources, Inc., an IT
training,  services  and  consulting  firm,  from  July  2002  to February 2003.
Previously,  Mr.  Slansky  served  as Chief Financial Officer, Vice President of
Finance,  Administration  and  Operations  and  Corporate  Secretary  for Path 1
Network  Technologies,  Inc.,  a  company focused on merging broadcast and cable
quality  video transport with IP networks from May 2000 to July 2002. Before his
tenure  at  Path 1, Mr. Slansky served as President, Chief Financial Officer and
member  of   the    Board   of   Directors   of   Nautronix,  Inc.,   a   marine
electronics/engineering  services  company, from January 1999 to May 2000. Prior
to  Nautronix,  Mr.  Slansky  served  as  Chief  Financial  Officer  of   Alexis
Corporation,  an  international  pharmaceutical  research  products   technology
company, from August 1995 to January 1999. He also served as President and Chief
Financial  Officer  of  C-N  Biosciences, formerly Calbiochem, from July 1989 to
July  1995.  Mr.  Slansky  is currently serving on the Board of Directors of two
privately  held  high  technology  companies  and one closely held, private real
estate  company. Mr. Slansky earned a bachelor's degree in economics and science
from  the University of Pennsylvania's Wharton School of Business and a master's
degree  in business administration in finance and accounting from the University
of  Arizona.

Scott  McClendon  (64)  -  Director

     Scott  McClendon  was appointed to the Board of Directors as an independent
director  on  July  19, 2002. McClendon currently sits on the Board of Directors
for  Overland  Storage,  Inc., where he acts as chairman of the Board. He became
the chairman after serving as President and Chief Executive Officer from October
1991  to March 2001.  Prior to joining Overland Storage, Inc., Mr. McClendon was
employed  by  Hewlett-Packard  Company for over 32 years in various positions of
engineering,  manufacturing,  sales  and  marketing.  Mr.  McClendon  received a
Bachelor  of Science degree in electrical engineering in June 1960, and a Master
of  Science  degree  in  electrical  engineering  in  June  1962  from  Stanford
University  School  of  Engineering.

J.  Mark  Grosvenor  (55)  -  Director

     J. Mark Grosvenor was appointed to the Board of Directors as an independent
director  at  our  Board  Meeting on March 19, 2003.  Mr. Grosvenor is currently
Chief  Executive  Officer of Grosvenor Industries, originally established in San
Diego  in  1979.  Grosvenor  Industries was involved in the purchase and sale of
the  historic  El  Cortez Hotel in addition to owning three other city blocks of
property  in  downtown  San  Diego.  Grosvenor Industries also owns and operates
Grosvenor  Square  Shopping  Center.  Since  1979, Mr. Grosvenor has built three
hotels  and  has founded or become involved with many other national businesses.
In  1984,  he  started  Medallion Foods, Inc. in Newport, Arkansas, a snack food
manufacturing company supplying Wal-Mart, Sam's Club and Costco as well as other
companies.   In  1989,  Grosvenor  formed  GHG Hospitality, Inc., which owns and
operates  eleven  hospitality  projects  including  motels, hotels, resorts, and
marinas  across  the United States.   Prior to founding Grosvenor Industries and
its  combination  of businesses, Grosvenor worked for more than three years as a
stockbroker and financial planner.  In 1973 he founded Jaymark Financial, a real

                                       53


estate company with offices in San Diego, Tokyo and Osaka, Japan.  Mr. Grosvenor
graduated  from  San Diego State University with a bachelor's degree in business
and finance.  Mr. Grosvenor has been very active in the community as a member of
San  Diego Sheriff's Association Honorary Deputy, Young Presidents Organization:
California  and  Colorado  Chapters,  the President's Council at San Diego State
University,  the Lincoln Club, the San Diego Rotary, the University Club and the
San  Diego  Yacht  Club.  He serves as a Director of the Grosvenor Foundation, a
private  family  foundation  which  funds  other  charities.

Wesley  T.  Huntress  (61)  -  Director

     Wesley  T. Huntress was elected to our Board of Directors as an independent
director  at our annual shareholder meeting held June 30, 1999.  Dr. Huntress is
currently  Director of the Geophysical Laboratory at the Carnegie Institution of
Washington  in  Washington,  DC,  where  he  leads an interdisciplinary group of
scientists  in  the fields of high-pressure science, astrobiology, petrology and
biogeochemistry.   Prior to his appointment at Carnegie, Dr. Huntress served the
Nation's  space program as the Associate Administrator for Space Science at NASA
from  October  1993  through  September 1998 where he was responsible for NASA's
programs  in  astrophysics, planetary exploration, and space physics. During his
tenure,  NASA  space  science  produced  numerous major discoveries, and greatly
increased  the  launch rate of missions. These discoveries include the discovery
of  possible  ancient  microbial life in a Mars meteorite; a possible subsurface
ocean  on  Jupiter's moon Europa; the finding that gamma ray bursts originate at
vast distances from the Milky Way and are extraordinarily powerful; discovery of
massive  rivers  of  plasma  inside  the  Sun; and a wealth of announcements and
images  from  the Hubble Space Telescope, which have revolutionized astronomy as
well  as increased public interest in the cosmos.  Dr. Huntress also served as a
Director  of  NASA's Solar System Exploration Division from 1990 to 1993, and as
special  assistant to NASA's Director of the Earth Science and Applications from
1988  to  1990.  Dr.  Huntress  came  to  NASA  Headquarters  from Caltech's Jet
Propulsion  Laboratory  ("JPL").  Dr. Huntress joined JPL as a National Research
Council  resident  associate  after  receiving  is  B.S. in Chemistry from Brown
University  in 1964 and his Ph.D. in Chemical Physics from Stanford in 1968.  He
became  a  permanent  research  scientist  at  JPL in 1969.  He and his JPL team
gained  an  international  reputation  for  their pioneering studies of chemical
evolution  in interstellar clouds, comets and planetary atmospheres.  At JPL Dr.
Huntress  served  as co-investigator for the ion mass spectrometer experiment in
the Giotto Halley's Comet mission, and as an interdisciplinary scientist for the
Upper  Atmosphere  Research  Satellite  and Cassini missions.  He also assumed a
number  of  line  and  research program management assignments while at JPL, and
spent  a year as a visiting professor in the Department of Planetary Science and
Geophysics  at  Caltech.

Curt  Dean  Blake  (45)  -  Director

     Curt  Dean  Blake was appointed to the Board of Directors as an independent
director on September 5, 2000. Mr. Blake acted as the Chief Operating Officer of
the  Starwave  Corporation  from  1993  until  1999,  where  he managed business
development, finance, legal and business affairs, and operations for the world's
most  successful  collection of content sites on the Internet. During that time,
he  developed  business  strategies,  financial   models,  and  structured   and
negotiated  venture agreements for Starwave's flagship site, ESPN Sportszone, at

                                       54


that  time  the  highest  traffic  destination  site  on  the  Internet. He also
developed  and negotiated venture agreements with the NBA, NFL, Outside Magazine
and  NASCAR  to  create sites around these brands.  Mr. Blake negotiated sale of
controlling  interest  in Starwave Corporation to Disney/ABC. Prior to Starwave,
Mr.  Blake worked at Corbis from 1992 to 1993, where he led the acquisitions and
licensing effort to fulfill Bill Gates' vision of creating the largest taxonomic
database  of  digital images in the world. Mr. Blake acted as General Counsel to
Aldus  Corporation  from  1989  to  1992, where he was responsible for all legal
matters  of  the $125 million public corporation and its subsidiaries.  Prior to
that,  Mr.  Blake  was  an attorney at Shidler, McBroom, Gates and Lucas, during
which time he was assigned as onsite counsel to the Microsoft Corporation, where
he  was  primarily  responsible for the domestic OEM/Product Support and Systems
Software  divisions.  Mr.  Blake  has  an  MBA  and  JD  from  the University of
Washington.

General  Howell  M.  Estes,  III  (USAF  Retired)  (61)  -  Director

     General  Howell M. Estes, III (USAF Retired), was appointed to the Board of
Directors  as  an  independent director on April 2, 2001.  General Estes retired
from  the  United  States  Air Force in 1998 after serving for 33 years. At that
time  he  was  the  Commander-in-Chief  of  the North American Aerospace Defense
Command ("CINCNORAD") and the United States Space Command ("CINCSPACE"), and the
Commander  of the Air Force Space Command ("COMAFSPC") headquartered at Peterson
AFB,  Colorado.  In  addition to a Bachelor of Science Degree from the Air Force
Academy,  he  holds a Master of Arts Degree in Public Administration from Auburn
University and is a graduate of the Program for Senior Managers in Government at
Harvard's JFK School of Government. Gen. Howell Estes is the President of Howell
Estes & Associates, Inc., a wholly owned consulting firm to CEOs, Presidents and
General  Managers  of  aerospace  and telecommunications companies worldwide. He
serves  as  Vice Chairman of the Board of Trustees at The Aerospace Corporation.
He  served  as  a  consultant  to  the Defense Science Board Task Force on SPACE
SUPERIORITY  and  more  recently  as  a  commissioner  on the U.S. Congressional
Commission  to  Assess  United  States  National  Security  Space Management and
Organization  (the  "Rumsfeld  Commission").

Robert  S.  Walker  (60)  -  Director

     Robert  S. Walker was appointed to the Board of Directors as an independent
director  on April 2, 2001.  Mr. Walker has acted as Chairman of Wexler & Walker
Public  Policy  Associates  in  Washington, D.C. since January 1997. As a former
Congressman  (1977-1997), Chairman of the House Science Committee, Vice Chairman
of  the  Budget  Committee,  and  a  long-time  member  of  the House Republican
leadership,  Walker  became  a  leader  in advancing the nation's space program,
especially  the  arena  of  commercial space, for which he was the first sitting
House  Member  to  be  awarded  NASA's  highest honor, the Distinguished Service
Medal.  Bob  Walker  is  a frequent speaker at conferences and forums.  His main
issues  include  the  breadth  and  scope  of  space  regulation  today, and how
deregulation  could unleash the telecommunications, space tourism, broadcast and
Internet  industries.  Mr.  Walker  currently  sits on the board of directors of
Aerospace Corporation, a position he has held since March 1997.  Wexler & Walker
is  a  Washington-based, full-service government relations firm founded in 1981.
Wexler  &  Walker  principals  have  served  in Congress, in the White House and

                                       55


federal  agencies, as congressional staff, in state and local governments and in
political campaigns. Wexler & Walker is a leader on the technology issues of the
twenty-first  century.  During  2002  and 2001, we incurred consulting fees with
Hill and Knowlton, Inc., an affiliate of Wexler & Walker, in an aggregate amount
of  approximately  $56,000  and  $36,000,  respectively.

     SIGNIFICANT  EMPLOYEES
     ----------------------

     Jeff Janicik, Age 35, is our director of engineering and flight systems and
was primarily responsible for managing the success of the CHIPSat project. He is
responsible  for  managing  the engineering effort at SpaceDev and also oversees
all  flight  system / component marketing and research activity. Mr. Janicik has
over  13  years experience in program management, engineering and instruction in
aerospace. Before coming to us in January 2000, Mr. Janicik spent ten years as a
project  manager,  engineer and instructor in the field of aerospace working for
the  United  States  Air Force in designing low-cost, streamlined approaches for
the X-40A and X-37 program at Air Force SMC/TE, and set the precedent for future
space vehicle demos with extensive research of safety, technical and operational
issues.  Mr.  Janicik has an Aerospace Engineering degree from the University of
Notre  Dame  and a Master's Degree in Mechanical Engineering from the University
of  California, Davis, which he received while serving as an active duty officer
in  the  United  States  Air  Force.

                                       56


                             EXECUTIVE COMPENSATION

     REMUNERATION  PAID  TO  EXECUTIVES

     The  following  table sets forth the remuneration to our executive officers
for  the  past  three  fiscal  years:


SUMMARY  COMPENSATION  TABLE





                                                            Long Term Compensation
                                                            -----------------------
                    Annual Compensation                             Awards                             Payouts
                    --------------------                    -----------------------                    --------
                                                                                      
                                                  Other                                                          All
                                                  Annual    Restricted               Securities                  Other
Name and                                          Compen-   Stock                    Underlying        LTIP      Compen-
Principal           Salary                Bonus   sation    Award(s)                 Options/          Payouts   sation
Position      Year                   ($)     ($)       ($)                      ($)  SARs(#)                ($)       ($)
------------  ----  --------------------  ------  --------  -----------------------  -----------       --------  --------
James W.      2000                42,946      --        --                       --    2,500,000  (1)        --        --
Benson, CEO   2001               147,923      --        --                       --       10,000  (1)        --        --
(2)           2002               141,325      --        --                       --           --             --        --

Charles H.    2000                77,770      --        --                       --      750,000  (2)        --        --
Lloyd, COO    2001               200,000      --        --                       --       10,000  (2)        --        --
&CFO          2002               118,565      --        --                       --           --             --        --
------------  ----  --------------------  ------  --------  -----------------------  -----------       --------  --------


(1)     Mr.  Benson was awarded 2,500,000 options in 1997 and those options were
modified in 2000. Messrs. Benson and Lloyd were awarded 10,000 options each as a
part  of an annual award of options to our employees. Mr. Lloyd resigned in June
2002.  As  outlined  in  his  employment agreement, Mr. Benson may be awarded an
additional  1,500,000  options  upon  the  occurrence  of  certain  events.
(2) 200,000 of these options were performance-based options, which terminated on
December  31,  2000. Mr. Lloyd was awarded 10,000 options as a part of an annual
award  of  options  to  our  employees.

     During  the  last fiscal year and as of December 31, 2002, we did not grant
stock  options to our executive officers listed in the above compensation table.
Executive  officers  were  granted  stock  options  in  2003.

     The  following table is intended to provide information as to the number of
stock  options  exercised  by  each  of the executive officers listed above, the
value  realized  upon  exercise of such options, and the number and value of any
unexercised  options  still  held  by  such  individuals.

                                       57





                                                              Number  of
                                                              Securities
                                                              Underlying          Value  of  Unexercised
                                                              Unexercised         In-the-Money
                                                              Options/SARs at     Options/SARs  at  FY-
                                                              FY-End  (#)         End  ($)
                                                                    

                      Shares  Acquired                       Exercisable/        Exercisable/
Name                  on Exercise (#)     Value Realized ($) Unexercisable       Unexercisable(1)

James  W.  Benson            0                 0               503,333/             0/0
                                                              2,006,667

Charles  H.  Lloyd(2)        0                 0               697,963/             0/0
                                                                      0


(1)     For  purposes  of  determining  whether  options  are "in-the-money," we
defined  fair market value as the five-day weighted average of the closing price
of  our common stock on the Over-The-Counter Bulletin Board as of March 7, 2003,
or  $0.46 per share. None of the options listed on the table are "in-the-money."
(2)     Mr.  Lloyd  resigned  in  June  2002;  however,  his options will remain
exercisable until the five-year anniversary of the grant date of each option, as
specified  in  a  separation  agreement  with  him  dated  May  31,  2002.

     REMUNERATION  PAID  TO  DIRECTORS

     At  our  annual  meeting on July 16, 2000, our Board of Directors adopted a
compensation  plan  for  independent directors whereby they will receive options
for attending meetings of the Board as follows: each such director shall receive
an  option to purchase 5,000 shares for each of two telephonic meetings attended
per  year,  and  an  option  to  purchase 10,000 shares for each of two meetings
attended  in  person  per  year.  These  directors  will  not receive additional
compensation  for  attending  meetings  in  excess  of those described above. In
addition  to  the above, independent directors will receive $5,000 in options on
the date of election or appointment. All such options will be issued pursuant to
the  Plan at fair market value as of the date of the meeting attended, will vest
50%  on  the  first  anniversary date of the date of grant and 50% on the second
anniversary  date  of  the  date  of  grant  and  will  expire  on the five-year
anniversary  of  the  grant  date. We do not compensate any of our directors for
their  services  as  members  of  the  Board  through non-standard arrangements.

                                       58


     The  following  table  sets  forth  the  remuneration paid to our directors
during  our  fiscal  year  ended  December  31,  2002.






                      Cash Compensation                             Security Grants
                                                                         
Name                 Annual          Meeting Fees            Consulting              Number of Shares
                     Retainer                                Fees / Other Fees
                     Fees

James W. Benson      ---             ---                      ---                    ---

Charles H. Lloyd     ---             ---                      ---                    ---

Stuart Schaffer      ---             ---                      ---                    ---

Wesley T. Huntress   ---             ---                      ---                    30,000

Curt Dean Blake      ---             ---                      ---                    30,000

General Howell M.    ---             ---                      ---                    30,000
Estes, III

Robert S. Walker     ---             ---                      ---                    25,000

Scott McClendon (1)  ---             ---                      ---                    15,460(1)





(1)     Pursuant  to our policy regarding compensation of independent directors,
we  issued Mr. McClendon options to purchase a total of $5,000 in common shares,
or 10,460 shares at a per share price of $0.478, upon acceptance of his position
as  one  of  our directors. The exercise price of the shares represents the fair
market  value on July 19, 2002, the date of issuance. The options vest at a rate
of  50%  on  July 19, 2003 and the remaining 50% on July 19, 2004. Mr. McClendon
also  received  options  to  purchase  5,000  shares  on  October  31,  2002 for
attendance at a telephonic meeting of the Board of Directors. These options vest
as  follows:  50%  on  the one-year anniversary of the grant date and 50% on the
two-year  anniversary  of  the  grant  date.

     EMPLOYMENT  AGREEMENTS

     On November 21, 1997, we entered into a five-year employment agreement with
our  CEO,  Mr.  Benson.  This  agreement provides for compensation of salary and
stock  as  well  as stock options. This agreement also prohibits Mr. Benson from
competing with us, disclosing any confidential information, or soliciting any of
our  employees  or  customers  for one year after termination of employment. Our
Board of Directors amended the employment contract for Mr. Benson at its meeting
on  July  16,  2000.  The amended agreement provides for the grant of additional
options  to  purchase  up  to  4,000,000  shares  of  our  common stock upon the
occurrence  of  certain events. Mr. Benson was awarded 2,500,000 options in 1997
and  those  options  were  modified  in  2000.  As  outlined  in  his employment
agreement,  Mr.  Benson  may be awarded an additional 1,500,000 options upon the
occurrence of certain events, such options would be immediately exercisable upon
grant.

     On May 17, 2002, we entered into an "at-will" employment agreement with Mr.
Schaffer.  The  agreement  provided  for  Mr. Schaffer's compensation of salary,
benefits  and  options to purchase up to 450,000 shares of our common stock. The
agreement also provided for severance under certain termination provisions.  Due
to  a  shift  in  our short-term focus toward projects rather than products, Mr.
Schaffer signed a Separation Agreement and General Release on July 2, 2003.  Mr.

                                       59


Schaffer  will  receive salary and benefits until August 8, 2003 and will remain
on  our  Board  of  Directors  without further board compensation for a one-year
period.  Mr.  Schaffer will retain certain exercise rights on his vested options
of  90,000  shares  until  the  earlier  of  (i)  eighteen  (18) months from his
resignation as a member of our Board of Directors or other subsequent consulting
relationship  with  us,  or  (ii)  July  19,  2008.

     On  May  31,  2002, we entered into a Confidential Separation Agreement and
General Release of Claims with Mr. Lloyd, our former Chief Operating Officer and
Chief Financial Officer. The agreement provided for the resignation of Mr. Lloyd
as an officer and director of SpaceDev, Inc. and Integrated Space Systems, Inc.,
effective  June 14, 2002. In exchange for a release of claims and other promises
set  forth  in the agreement, Mr. Lloyd received $36,000 and an extension of the
exercise  period  of  each  of  his  non-statutory stock options for a five-year
period  from  the original date of grant. Until May 31, 2003, the agreement also
prohibits  Mr.  Lloyd  from soliciting our employees, inducing any customer away
from  us  or  representing  himself  on  our  behalf.

     On  February  14,  2003,  we entered into an "at-will" employment agreement
with  Mr.  Slansky.  The  agreement  provided  for Mr. Slansky's compensation of
salary,  benefits  and  options  to  purchase up to 375,000 shares of our common
stock.  The  agreement  also  provided  for  severance under certain termination
provisions.

     EMPLOYEE  BENEFITS

     At  our  1999  Annual  Stockholder  Meeting,  the  shareholders  adopted an
Incentive  Employee  Stock  Option  Plan  under which our Board of Directors may
grant  our  employees,  directors  and  affiliates  Incentive  Stock    Options,
Supplemental  Stock  Options  and  other  forms  of  stock-based   compensation,
including  bonuses  or  stock  purchase  rights.  Incentive Stock Options, which
provide  for  preferential  tax  treatment,  are  only  available  to employees,
including  officers,  and  affiliates,  and  may  not  be issued to non-employee
directors. The exercise price of the Incentive Stock Options must be 100% of the
fair  market  value  of the stock on the date the option is granted. Pursuant to
our plan, the exercise price for the Supplemental Stock Options will not be less
than  85%  of  the  fair  market  value  of  the stock on the date the option is
granted.  We  are  required  to  reserve an amount of common shares equal to the
number  of  shares,  which may be purchased as a result of awards made under the
Plan.

     At  the  2000  Annual  Stockholder  Meeting,  the  shareholders approved an
amendment  to  the  Stock  Option  Plan of 1999, increasing the number of shares
eligible for issuance under the Plan to 30% of the then outstanding common stock
and  allowing  the  Board of Directors to make annual adjustments to the Plan to
maintain  a  30% ratio to outstanding common stock at each annual meeting of the
Board  of Directors. The Board, at its annual meetings in 2001 and 2002, made no
adjustment, as a determination was made that the number of shares then available
under  the  Plan  was  sufficient  to  meet  our needs. As of December 31, 2002,
4,184,698 shares were authorized for issuance under the Plan, 3,398,772 of which
are  currently  subject to outstanding options and awards. The Stock Option Plan
of  1999  was  registered with the U.S. Securities & Exchange Commission on Form
S-8.

                                       60


     During  the  fourth  quarter  of  fiscal year 2002, we issued non-statutory
options to purchase 30,000 shares to our independent directors for attendance at
our October 18, 2002 Board of Directors meeting. In addition to the Stock Option
Plan  of  1999,  our shareholders adopted the 1999 Employee Stock Purchase Plan,
which  authorized our Board of Directors to make twelve consecutive offerings of
our  common  stock  to  our employees. The 1999 Employee Stock Purchase Plan has
been instituted. To date, no employees have purchased any shares of common stock
under  the  Plan.  We also offer a variety of health, dental, vision, 401(k) and
life  insurance  benefits to our employees in conjunction with our co-employment
partner,  Administaff.




EQUITY COMPENSATION PLAN INFORMATION
                                                                   

                         (a)                    (b)                         (c)

Plan category            Number of              Weighted-average            Number of
                         securities to be       exercise price of           securities
                         issued upon            outstanding                 remaining
                         exercise of            options, warrants           available for
                         outstanding            and rights                  future issuance
                         options, warrants                                  under equity
                         and rights                                         compensation plans
                                                                            (excluding
                                                                            securities
                                                                            reflected in
                                                                            column (a))

Equity
compensationn plans
approved by
security holders         2,938,772              $  0.86                     1,245,926

Equity
compensation plans
not approved by
security holders         2,500,000              $ 10.50                             0

Total                    5,438,772              $  5.29                     1,245,926


                                       61


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  following  table  provides information as July 17, 2003 concerning the
beneficial  ownership  of our common stock by (i) each director, (ii) each named
executive officer, (iii) each shareholder known by us to be the beneficial owner
of  more  than  5%  of  our outstanding Common Stock, and (iv) our directors and
officers  as  a  group.  Except as otherwise indicated, the persons named in the
table  have sole voting and investing power with respect to all shares of Common
Stock  owned  by  them.






Title of Class       Name and Address of Beneficial                    Amount and Nature                Percent of
                     Owner                                             of Beneficial Ownership  (1)     Class
                                                                                                  

..0001 par value  James W. Benson, CEO &                                12,081,670   (2)                 58.7%
common stock     Chairman
                 13855 Stowe Drive
                 Poway, California 92064

..0001 par value  J. Mark Grosvenor, Director                            1,330,396   (3)                   6.5%
common stock     13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Curt Dean Blake, Director                                110,930   (4)                   0.5%
common stock     13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Wesley T. Huntress Jr., Director                          60,515   (5)                   0.3%
common stock     13855 Stowe Drive
                 Poway, California 92064

..0001 par value  General Howell M. Estes, III,                             36,667   (6)                   0.2%
common stock     Director
                 13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Robert S. Walker, Director                                34,167   (7)                   0.2%
common stock     13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Stuart Schaffer, Director & Vice                         346,410   (8)                   1.7%
common stock     President, Product Development
                 & Marketing
                 13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Scott McClendon, Director                                  5,230   (9)                 <0.1 %
common stock     13855 Stowe Drive
                 Poway, California 92064

..0001 par value  Officers and Directors as a Group                     14,050,965  (10)                  68.3%
common stock     (9 persons)



                                       62


(1)     Where  persons  listed on this table have the right to obtain additional
shares  of  our  common  stock  through  the  exercise of outstanding options or
warrants  or  the  conversion of convertible securities within 60 days from July
17,  2003,  these  additional shares are deemed to be beneficially owned for the
purpose  of  computing  the  amount and percentage of common stock owned by such
persons.  Percentages  are  based  on  total outstanding shares on July 17, 2003
plus  options  and  warrants that will become exercisable within 60 days of July
17,  2003,  for  a  total  of  20,569,098  shares.
(2)     Represents  236,000  shares  held  directly  by Mr. Benson and his wife,
Susan Benson; 8,895,000 shares held by SD Holdings, LLC, an entity controlled by
James  W.  Benson; and 497,413 shares recently transferred from SD Holdings, LLC
to  Space  Development  Institute, a 501(c)(3) corporation, plus 506,667 options
and 973,295 warrants plus 973,295 equivalents from a convertible debt instrument
currently  outstanding  beneficially  owned  at  May  7, 2003.  In addition, Mr.
Benson  has  unvested  options  on  2,003,333  shares.
(3)     Mr.  Grosvenor  owns  665,188  shares  of  our common stock plus 665,188
vested  warrants  that  he  purchased in our private placement. In addition, Mr.
Grosvenor  has  unvested  options  on  19,615  shares.
(4)     Mr.  Blake  owns  30,612  shares  of our common stock plus 30,612 vested
warrants that he purchased in our private placement.  Mr. Blake also owns 49,706
vested  options,  which he received as compensation for his participation on our
Board  of  Directors.  In  addition,  Mr.  Blake  has unvested options on 30,000
shares.
(5)     Mr.  Huntress  owns 8,868 shares of our common stock.  Mr. Huntress also
owns  51,647  vested  options,  which  he  received  as  compensation  for   his
participation on our Board of Directors.  In addition, Mr. Huntress has unvested
options  on  35,000  shares.
(6)     General  Estes  III  owns  36,667  vested  options, which he received as
compensation  for  his  participation  on  our Board of Directors.  In addition,
General  Estes  III  has  unvested  options  on  35,000  shares.
(7)     Mr. Walker owns 34,167 vested options, which he received as compensation
for  his  participation  on our Board of Directors.  In addition, Mr. Walker has
unvested  options  on  32,500  shares.
(8)     Mr. Schaffer owns 128,205 warrants plus 128,205 share equivalents from a
convertible  debt  instrument  currently  outstanding.  Mr.  Schaffer  also owns
90,000  vested options, which he received as part of his compensation package as
Vice President of Product Development and Marketing, which he will retain and be
able  to  exercise  until  the  earlier  of  (i)  eighteen  (18) months from his
resignation as a member of our Board of Directors or other subsequent consulting
relationship  with  us,  or  (ii)  July  19, 2008, Mr. Schaffer will forfeit his
remaining  options  as  part of his Separation Agreement and General Release and
will  forgo  further  board  compensation  for  a  one-year  period.
(9)     Mr.  McClendon  owns  5,230  vested  options,  which  he  received  as
compensation  for his participation on our Board of Directors.  In addition, Mr.
McClendon  has  unvested  options  on  25,230  shares.
(10)     Officers  and directors as a group include our eight Board members, two
of  whom  are  also  officers,  plus  Mr.  Slansky, who beneficially owns 45,000
shares.  In  addition, Mr. Slansky has unvested options on 330,000 shares, which
are  not  included  in  the  calculation.

                            DESCRIPTION OF SECURITIES

     COMMON  STOCK

          We  are  authorized to issue up to 50,000,000 shares of our $.0001 par
value  common stock, of which 15,338,907 shares are issued and outstanding as of
July  17,  2003.  The  Board  of Directors may issue additional shares of Common
Stock  without  the  consent  of  the  holders  of  Common  Stock.

                                       63


     Voting  Rights
     --------------

     Each  outstanding  share  of  Common  Stock  is  entitled to one vote.  The
holders  of  Common Stock do not have cumulative voting rights, which means that
the  holders of more than 50% of such outstanding shares voting for the election
of  directors  can  elect  all  of  our  directors,  if  they  so  choose.

     No  Preemptive  Rights
     ----------------------

     Holders  of  Common  Stock  are  not  entitled  to  any  preemptive rights.

     Dividends  and  Distributions
     -----------------------------

     Holders  of  Common  Stock are entitled to receive such dividends as may be
declared  by the directors out of funds legally available therefore and to share
pro  rata  in  any  distributions to holders of Common Stock upon liquidation or
otherwise.  However, we have not paid cash dividends on our Common Stock, and do
not  expect  to  pay  such  dividends  in  the  foreseeable  future.

     WARRANTS

     The  Warrants,  excluding  the  Laurus Warrant, are exercisable immediately
upon  issuance  for  the  purchase of one additional share of Common Stock at an
exercise  price  equal to the price paid for the Common Stock, and expire on the
third  anniversary  date  of  the  date  of  issuance.

     TRANSFER  AGENT  AND  REGISTRAR

     We  use Corporate Stock Transfer, 3200 Cherry Creek Drive South, Suite 430,
Denver,  Colorado  80209, as our transfer agent for our Common Stock.  Corporate
Stock  Transfer  can  be contacted via telephone at (303) 282-4800.  To exercise

                                       64


your  Warrants, you must submit a notice of exercise to us, and we will have the
underlying  Common  Stock  issued  to  you  via  the  transfer  agent.

      DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT
                                   LIABILITIES

     Our  Articles  of  Incorporation  provide  that  our  directors,  officers,
employees  or  agents  shall  be  indemnified  as  to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, as long as the director, officer, employee or agent acted in good
faith  and  in  a  manner reasonably believed to be in the best interests of the
corporation.  No indemnification shall be made in respect of any claim, issue or
matter  as  to  which  such  person  shall  have  been adjudged to be liable for
negligence  or  misconduct  in  the  performance  of  his/her  duty.

     In  addition,  our  Articles  of  Incorporation  and  Bylaws obligate us to
indemnify  our  directors  and  officers  against  expenses  and  other  amounts
reasonably incurred in connection with any proceeding arising from the fact that
such  person  is  or  was  an  agent of ours.  Our Articles of Incorporation and
Bylaws  also authorize us to purchase and maintain insurance on behalf of any of
our  directors or officers against any liability asserted against that person in
that  capacity, whether or not we would have the power to indemnify that person.

     We  have  been  advised  that in the opinion of the Securities and Exchange
Commission  indemnification  for liabilities arising under the Securities Act 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  is  asserted  by  one  of  our  directors, officers, or controlling
persons  in  connection with the securities being registered, we will, unless in
the  opinion  of  our  legal  counsel the matter has been settled by controlling
precedent, submit the question of whether such indemnification is against public
policy  to  court  of appropriate jurisdiction.  We will then be governed by the
court's  decision.

                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

     The  Sarbanes-Oxley  Act  of  2002  ("Act")  established the Public Company
Accounting  Oversight Board  ("PCAOB") and charged it with the responsibility of
overseeing  the  audits  of  public  companies  that  are subject to the federal
securities  laws. Under the Act, the PCAOB's duties include the establishment of
a registration system for public accounting firms.  The PCAOB has proposed rules
for the registration process, which will require approval of the U.S. Securities
Commission ("SEC") prior to enforcement. Within 180 days after SEC approval, all
public accounting firms will be required to register with the PCAOB if they wish
to  prepare  or  issue  audit  reports  on  U.S.  public companies, or to play a
substantial  role  in  the  preparation  or  issuance  of  such  reports.   Once
registered,  public  accounting  firms will be required to file periodic reports
with the PCAOB. At this time, the cost of compliance with these new rules cannot
be  determined,  and,  as  a  result  of  the  recent  legislation,  the cost of
professional  liability  insurance  for public accounting firms has dramatically
increased.  We  were  informed  by  our independent auditor, Nation Smith Hermes

                                       65


Diamond,  Accountants  and Consultants, P.C. ("Nation Smith"), that it would not
register  with  the PCAOB and, as a result, would not be able to continue to act
as  our  independent auditor once the rules were in effect. Nation Smith did not
resign  its  position  as a result of any disagreements with us on accounting or
financial  disclosure  issues.

     Effective June 2, 2003, we confirmed with our auditors, Nation Smith Hermes
Diamond,  P.C.,  "Nation  Smith"),  that  Nation  Smith  would  no  longer  be
representing  us  as  our  accountants, except to provide consent herein.  As of
that  date,  we  informed Nation Smith that we were engaging a new audit firm as
our  accountants.

     Nation  Smith  last  reported  on  Registrant's  financial statements as of
February 13, 2003. The report, which covered the two fiscal years ended December
31,  2002,  was  an  unqualified report modified for going concern. While Nation
Smith  expressed  concern  as  to  the  Registrant's  ability  to remain a going
concern,  neither  the  report  nor  the  financial  statements  for the periods
contained  any  other  adverse  opinion  or disclaimer of opinion, nor were they
modified  as  to  audit  scope  or  accounting  principles.

     Our  Board  of  Directors ratified the change of independent accountants on
June  3,  2003.

     During  our fiscal year 2002 and the subsequent interim period through July
25,  2003,  there  were  no  disagreements  with  Nation  Smith on any matter of
accounting  principles or practices, financial statement disclosure, or auditing
scope  or  procedure,  which,  if  not resolved, to Nation Smith's satisfaction,
would have caused it to make reference to the subject matter of the disagreement
in  connection  with  its  report.

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003,  there  have  been no reportable events (as defined in Regulation S-B Item
304(a)(1)(v)).

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003, Nation Smith did not advise us that the internal controls necessary for us
to  develop  reliable  financial  statements  do  not  exist.

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003,  Nation  Smith  did  not  advise us that any information had come to their
attention  which  had  led  them  to  no  longer be able to rely on management's
representation,  or  that  had made Nation Smith unwilling to be associated with
the  financial  statements  prepared  by  management.

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003,  Nation  Smith  did not advise us that the scope of any audit needed to be
expanded  significantly  or  that  more  investigation  was  necessary.

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003,  Nation  Smith  did not advise us that there was any information which the
accountants  concluded  would  materially impact the fairness and reliability of
either  (i)  a  previously  issued  audit  report  or  the  underlying financial
statements,  or  (ii)  the  financial statements issued or to be issued covering

                                       66


the  fiscal  period(s)  subsequent  to  the  date  of  the most recent financial
statements  covered  by  an  audit  report  (including  information that, unless
resolved  to  the  accountant's satisfaction, would prevent it from rendering an
unqualified  audit  report  on  those  financial  statements.

     We  requested  that  Nation Smith furnish us with a letter addressed to the
SEC  stating whether or not it agrees with the above statements.  A copy of such
letter,  dated June 4, 2003, was filed as Exhibit 16.1 to our Form 8-K filing of
the  same  date.

     We  engaged  PKF,  Certified Public Accountants, A Professional Corporation
("PKF"),  as our new independent accountants on June 2, 2003 for the fiscal year
ending  December  31, 2003, and to review our quarterly financial statements for
the periods ending June 30, 2003 and September 30, 2003.  Prior to June 2, 2003,
we  had  not  consulted  with  PKF  regarding  (i) the application of accounting
principles to a specified transaction, either completed or proposed, or the type
of  audit  opinion  that  might  be rendered on our financial statements, and no
written  report or oral advice was provided to us by PKF concluding there was an
important  factor  to  be  considered  by  us  in  reaching  a decision as to an
accounting,  auditing  or financial reporting issue; or (ii) any matter that was
either  the  subject  of  a  disagreement,  as  that  term  is  defined  in Item
304(a)(1)(iv)  of  Regulation  S-B  and  the related instructions to Item 304 of
Regulation  S-B,  or  a  reportable  event,  as  that  term  is  defined in Item
304(a)(1)(iv)  of  Regulation  S-B.

                                     EXPERTS

     The  financial  statements  included in the Prospectus have been audited by
Nation  Smith Hermes Diamond, P.C., independent certified public accountants, to
the  extent  and  for  the  periods set forth in their report (which contains an
explanatory  paragraph  regarding  our  ability  to continue as a going concern)
appearing  elsewhere  herein and are included in reliance upon such report given
upon  the  authority  of  said  firm  as  experts  in  auditing  and accounting.

     Weintraub Dillon PC, our independent legal counsel, has provided an opinion
on  the  validity  of  our  common  stock.

                                LEGAL PROCEEDINGS

     On  June  18,  2001,  we  entered  into a relationship with two individuals
(doing business as EMC Holdings Corporation ("EMC")), whereby EMC was to provide
certain consulting and advisory services to us in exchange for our common stock.
EMC received the first installment of 500,000 shares of our common stock on June
26,  2001.  Total  expense  for the initial stock issuance through September 30,
2001  was valued at approximately $455,000. Pursuant to a demand for arbitration
filed by us on November 7, 2001, we sought the return of all or a portion of the
shares  issued  to  EMC. EMC filed a its own claim with the American Arbitration
Association  on  November  13, 2001, alleging that we owed EMC $118,000 in fees,
plus  damages.

     A  three-day arbitration hearing was held in May and June 2002 with respect
to  claims arising out of consulting and advisory service agreements between EMC
and  us.  On  July  17, 2002, an interim award was issued in favor of us against
EMC,  ordering  the  return  of  the  initial  installment of 500,000 shares and
denying  EMC's  claim for $118,000. On October 22, 2002, a status conference was

                                       67


held  and  a tentative final award was issued again in the favor of us. Included
in this tentative final ruling was an award of approximately $83,000 in attorney
and  arbitration  fees  to  us.  The  tentative final ruling became effective on
October  29, 2002, and was submitted to the Superior Court of California, Orange
County,  for  entry  of  judgment.

     Because  collection  of  the  attorney  and  arbitration  fees award is not
assured,  we  expensed  all  of our fees related to this matter. Any recovery of
fees  will  be recorded as income in the period they are received. The return of
the  500,000  shares,  as provided in the interim award issued on July 17, 2002,
was  recorded in the third quarter of 2002 as a reversal of the original expense
recorded.  There  were no further developments during the first quarter of 2003.

                       WHERE YOU CAN FIND MORE INFORMATION

     We  file  annual, quarterly and special reports, proxy statements and other
information  with  the Commission. You may read and copy any document we file at
the  Commission's  Public  Reference Room at 450 Fifth Street, N.W., Washington,
D.C.  20549. Please call the Commission at 1-800-SEC-0330 for information on the
operation of the Public Reference Room. Our filings with the Commission are also
available  to the public at the Commission's Web site at http://www.sec.gov. Our
common  stock  is  quoted  on  The  Over-the-Counter Bulletin Board (OTCBB). Our
reports, proxy statements and other information are also available to the public
on  the  OTCBB's  Web  site  at  http://www.otcbb.com.

     This prospectus is part of a registration statement on Form SB-2 filed with
the  Commission  under the Securities Act.  This prospectus may omit some of the
information  contained  in  the registration statement.  You should refer to the
registration  statement  for further information with respect to our company and
the  securities  offered  under this prospectus. Any statement contained in this
prospectus  concerning the provisions of any document filed as an exhibit to the
registration statement or otherwise filed with the Commission is not necessarily
complete,  and  in  each case you should refer to the copy of the document filed
for  more  complete  information.

                                       68


                                                                  SPACEDEV, INC.
                                                                AND SUBSIDIARIES
                                                                        CONTENTS







REPORT OF INDEPENDENT AUDITORS  F-2

     FINANCIAL STATEMENTS
                                                                 
Consolidated Balance Sheets at December 31, 2002 and 2001           F-3 to F-4
Consolidated Statements of Operations for the Years Ending
December 31, 2002 and 2001                                          F-5
Consolidated Statements of Stockholders' Deficit for the Years
Ending December 31, 2002 and 2001                                   F-6 to F-8
Consolidated Statements of Cash Flows for the Years Ending
December 31, 2002 and 2001                                          F-9 to F-10
Notes to Consolidated Financial Statements for the Years Ending
December 31, 2002 and 2001                                          F-11 to F-29

Condensed Consolidated Balance Sheets at March 31, 2003 and 2002    F-30 to F-31
Condensed Consolidated Statements of Operations for the Quarters
Ending March 31, 2003 and 2002                                      F-32

Condensed Consolidated Statements of Cash Flows for the Quarters
Ending March 31, 2003 and 2002                                      F-33 to F-34

Notes to Consolidated Financial Statements for the Quarters Ending
March 31, 2003 and 2002                                             F-35 to F-40



                                       F-1



Report  of  Independent  Auditors


Board  of  Directors  and  Stockholders
SPACEDEV,  INC.

We  have  audited the accompanying consolidated balance sheets of SPACEDEV, INC.
AND  SUBSIDIARIES (see Note 1(c) to the consolidated financial statements) as of
December  31,  2002  and  2001,  and  the  related  consolidated  statements  of
operations,  stockholders'  deficit  and  cash  flows for each of the years then
ended.  These  consolidated  financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
consolidated  financial  statements  based  on  our  audits.

We conducted our audits in accordance with auditing standards generally accepted
in  the  United  States  of  America.  Those  standards require that we plan and
perform  the audit to obtain reasonable assurance about whether the consolidated
financial  statements  are  free  of  material  misstatement.  An audit includes
examining,  on  a test basis, evidence supporting the amounts and disclosures in
the  consolidated  financial  statements.  An  audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as  evaluating  the  overall  consolidated financial statement presentation.  We
believe  that  our  audits  provide  a  reasonable  basis  for  our  opinion.

In  our  opinion,  based  on  our  audits  the consolidated financial statements
referred  to  above  present  fairly, in all material respects, the consolidated
financial  position  of  SPACEDEV, INC. AND SUBSIDIARIES as of December 31, 2002
and  2001, and the consolidated results of their operations and their cash flows
for  each  of  the  years  then  ended, in conformity with accounting principles
generally  accepted  in  the  United  States  of  America.

The  accompanying  consolidated financial statements have been prepared assuming
that the Company will continue as a going concern.  As discussed in Note 1(b) to
the  consolidated  financial  statements,  the  Company  incurred  net losses of
$376,160  and  $1,855,871  for  the  years  ended  December  31,  2002 and 2001,
respectively, and had working capital deficits of  $197,381 and $1,002,390 as of
December  31,  2002  and 2001, respectively.  These conditions raise substantial
doubt  about  the Company's ability to continue as a going concern. Management's
plans  in  regard  to  these  matters  are  also  described  in  Note 1(b).  The
consolidated  financial  statements  do  not  include any adjustments that might
result  from  the  outcome  of  this  uncertainty.



San  Diego,  California
February  13,  2003


                                       F-2






                                                                            SPACEDEV, INC.
                                                                          AND SUBSIDIARIES

                                                               CONSOLIDATED BALANCE SHEETS



                                                                          
 December 31,                                                             2002        2001
------------------------------------------------------------------  ----------  ----------

 ASSETS

 CURRENT ASSETS
    Cash (Note 10(a))                                               $   27,648  $  211,637
    Accounts receivable (Note 10(b))                                    82,325     290,615
    Inventory                                                            1,729           -
    Receivable for assets held for sale (Note 2)                     3,150,124           -
    Costs in excess of billings and estimated earnings (Note 1(f))     281,175           -
    Other current assets                                                     -       6,974

 Total current assets                                                3,543,001     509,226

 FIXED ASSETS - NET (NOTES 1(G) AND 2)                                 141,488   2,180,569

 CAPITALIZED SOFTWARE  COSTS (NOTE 1(E))                               103,508     207,016

 OTHER ASSETS (NOTE 3)                                                  23,960     116,840

                                                                    $3,811,957  $3,013,651




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-3






                                                                                      SPACEDEV, INC.
                                                                                    AND SUBSIDIARIES

                                                                         CONSOLIDATED BALANCE SHEETS



                                                                                 
 December 31,                                                                   2002           2001
----------------------------------------------------------------------  -------------  -------------

 LIABILITIES AND STOCKHOLDERSDEFICIT

 CURRENT LIABILITIES
    Current portion of notes payable (Note 4(a))                        $  2,431,134   $     61,761
    Current portion of capitalized lease obligations (Note 9(a))              32,783         31,130
    Notes payable - related party (Note 4(b))                                174,665         80,000
    Convertible debt notes payable (Note 5)                                  127,075              -
    Accounts payable and accrued expenses                                    598,480        397,914
    Accrued payroll, vacation and related taxes                              174,188        158,252
    Customer deposits and deferred revenue (Note 1(f))                        69,402        227,721
    Billing in excess of costs incurred and estimated earnings
      Note 1(f))                                                                   -        302,553
    Provision for anticipated loss (Note 10(c))                               11,044        102,285
    Other accrued liabilities (Note 9(b))                                    121,611        150,000

 Total current liabilities                                                 3,740,382      1,511,616

 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 4(A))                           89,052      2,374,096

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES (NOTE 9(A))            8,431         26,942

 NOTES PAYABLE - RELATED PARTY, LESS CURRENT MATURITIES (NOTE 4(B))          563,831        585,232

 DEFERRED GAIN - ASSETS HELD FOR SALE (NOTE 2)                             1,172,720              -

 DEFERRED REVENUE (NOTE 1(F))                                                  5,000          5,000


 Total liabilities                                                         5,579,416      4,502,886

 COMMITMENTS AND CONTINGENCIES (NOTES 9)

 STOCKHOLDERSDEFICIT
    Convertible preferred stock, $.0001 par value, 10,000,000 shares
      authorized, no shares issued or outstanding (Note 8(a))                      -              -
    Common stock, $.0001 par value; 25,000,000 shares authorized, and
      14,477,640 and 14,817,580 shares issued and outstanding,
      respectively (Note 8(b))                                                 1,447          1,481
    Additional paid-in capital                                             8,302,803      8,204,831
    Additional paid-in capital - stock options (Note 8(d))                   750,000        750,000
    Deferred compensation (Note 8(d))                                       (250,000)      (250,000)
    Accumulated deficit                                                  (10,571,709)   (10,195,547)

 Total stockholdersdeficit                                                (1,767,459)    (1,489,235)

                                                                        $  3,811,957   $  3,013,651




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-4






                                                                                                         SPACEDEV, INC.
                                                                                                       AND SUBSIDIARIES

                                                                                  CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                                  
 Years Ended December 31,                                                                           2002          2001
------------------------------------------------------                                       ------------  ------------

 NET SALES                                                                                   $ 3,370,118   $ 4,099,094

 Cost of sales                                                                                 3,322,029     2,808,028
 Anticipated loss on uncompleted contract (Note 10(c))                                           (32,299)     (397,238)

 TOTAL COST OF SALES                                                                           3,289,730     2,410,790

 GROSS MARGIN                                                                                     80,388     1,688,304

 OPERATING EXPENSES
    General and administrative (including stock-based
      compensation of $2,938 and $180,873 in 2002
     & 2001 respectively)  (Note 1(k) and 8(b))                                                  521,468     1,144,592
   EMC - stock based compensation (Note 8(b))                                                   (455,000)      455,000
                                                                                                       -       922,932
 Goodwill and amortization                                                                             -       519,000
    Research and development (Note 1(h))                                                               -       198,400

 TOTAL OPERATING EXPENSES                                                                         66,468     3,239,924



 LOSS FROM OPERATIONS                                                                             13,920    (1,551,620)


 OTHER EXPENSE
 Interest expense                                                                               (263,480)     (302,651)
 Non-cash interest expense debt discount (Note 5)                                               (125,000)            -

 TOTAL OTHER EXPENSE                                                                            (388,480)     (302,651)


 LOSS BEFORE INCOME TAXES                                                                       (374,560)   (1,854,271)
 Income tax provision (Notes 1(j) and 6)                                                           1,600         1,600

 NET LOSS                                                                                    $  (376,160)  $(1,855,871)



 NET LOSS PER SHARE:
                                                        Net loss                             $     (0.03)  $     (0.13)
                                                        -----------------------------------  ------------  ------------

                                                        Weighted-Average Shares Outstanding   14,744,423    14,440,354




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-5






                                                                                                               SPACEDEV, INC.
                                                                                                             AND SUBSIDIARIES

                                                                             CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT



                                                                                                      
                                                                            Convertible
                                                                            Preferred Stock           Common Stock
                                                                            ---------------           -------------
                                                                            Shares           Amount   Shares         Amount
                                                                            ---------------  -------  -------------  --------

BALANCE AT JANUARY 1, 2001                                                                -  $     -    14,005,229   $ 1,400
Common stock issued for cash (Note 8(b))                                                  -        -       156,752        16
Common stock issued for services (Note 8 (b))                                             -        -       605,599        60
Common stock issued to former employee (Note 8 (b))                                       -        -        50,000         5
Common stock exchanged by related party for services (Note 8(b))                          -        -             -
Options issued for services (Note 8(d))                                                   -        -             -         -
Warrants issued for acquisition of intangible assets (Note 3(b))                          -        -             -         -

                                                                  Net loss                -        -             -         -
                                                                  --------  ---------------  -------  -------------  --------


BALANCE AT DECEMBER 31, 2001                                                              -        -    14,817,580     1,481
Common stock issued for cash (Note 8(b))                                                  -        -       153,060        15
Reversal of common stock issued for services (Note 8 (b))                                 -        -      (493,000)      (49)
Warrants issued for convertible debt program (Note 5 and 8(c))                            -        -             -         -

                                                                  Net loss                -        -             -         -
                                                                  --------  ---------------  -------  -------------  --------

BALANCE AT DECEMBER 31, 2002                                                              -  $     -    14,477,640   $ 1,447




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-6






                                                                                                          SPACEDEV, INC.
                                                                                                        AND SUBSIDIARIES

                                                                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT



                                                                                              
                                                                                          Additional
                                                                            Additional    Paid-In
                                                                            Paid-in       Capital -       Deferred
                                                                            Capital       Stock Options   Compensation

BALANCE AT JANUARY 1, 2001                                                  $ 7,360,155   $      750,000  $    (250,000)
Common stock issued for cash (Note 8(b))                                        119,984                -              -
Common stock issued for services (Note 8 (b))                                   545,047                -              -
Common stock issued to former employee (Note 8 (b))                              45,165                -              -
Common stock exchanged by related party for services (Note 8(b))                 45,500                -              -
Options issued for services (Note 8(d))                                          67,055                -              -
Warrants issued for acquisition of intangible assets (Note 3(b))                 21,925                -              -

                                                                  Net loss            -                -              -
                                                                  --------  ------------  --------------  --------------

BALANCE AT DECEMBER 31, 2001                                                  8,204,831          750,000       (250,000)
Common stock issued for cash (Note 8(b))                                         74,985                -              -
Reversal of common stock issued for services (Note 8 (b))                      (452,013)               -              -
Warrants issued for convertible debt program (Note 5 and 8(c))                  475,000                -              -

                                                                  Net loss            -                -              -
                                                                                                                      -
                                                                                                          --------------

BALANCE AT DECEMBER 31, 2002                                                $ 8,302,803   $      750,000  $    (250,000)




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-7






                                                                                         SPACEDEV, INC.
                                                                                       AND SUBSIDIARIES

                                                       CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT



                                                                                  


                                                                            Accumulated
                                                                            Deficit        Total

BALANCE AT JANUARY 1, 2001                                                  $ (8,339,678)  $  (478,123)
Common stock issued for cash (Note 8(b))                                               -       120,000
Common stock issued for services (Note 8 (b))                                          -       545,107
Common stock issued to former employee (Note 8 (b))                                    -        45,170
Common stock exchanged by related party for services (Note 8(b))                       -        45,500
Options issued for services (Note 8(d))                                                -        67,055
Warrants issued for acquisition of intangible assets (Note 3(b))                       -        21,925

                                                                  Net loss    (1,855,871)   (1,855,871)
                                                                  --------  -------------  ------------
                                                                                                     -
BALANCE AT DECEMBER 31, 2001                                                 (10,195,549)   (1,489,237)
Common stock issued for cash (Note 8(b))                                               -        75,000
Reversal of Common stock issued for services (Note 8 (b))                              -      (452,062)
Warrants issued for convertible debt program (Note 5 and 8(c))                         -       475,000
                                                                                                     -
                                                                  Net loss      (376,160)     (376,160)
                                                                  --------  -------------  ------------

BALANCE AT DECEMBER 31, 2002                                                $(10,571,709)  $(1,767,459)




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-8





                                                                               SPACEDEV, INC.
                                                                             AND SUBSIDIARIES

                                                        CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                           
 Years Ended December 31,                                                 2002          2001
-------------------------------------------------------------------  ----------  ------------
 CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss                                                         $(376,160)  $(1,855,871)
    Adjustments to reconcile net loss to net cash
      provided by (used in) operating activities:
      Depreciation and amortization                                    357,692       710,245
      Contributed assets                                               (16,251)            -
      Loss on disposal of assets                                         7,410             -
      Non-cash interest expense - convertible debt program             125,000             -
      Impairment of goodwill                                                 -       922,932
      Common stock issued for compensation and services               (452,062)      702,832
      Change in operating assets and liabilities:

        Accounts receivable                                            208,290        25,733
        Prepaid and other current assets                                10,168             -
        Inventory                                                       (1,729)            -
        Costs in excess of billings and estimated earnings            (281,175)            -
        Other assets                                                         -        (2,032)
        Accounts payable and accrued expenses                          202,641        38,349
        Accrued payroll, vacation and related taxes                     15,936        (1,922)
        Customer deposits and deferred revenue                        (158,319)       74,851
        Billings in excess of costs incurred and estimated earnings   (302,553)      (30,892)
        Provision for anticipated loss                                 (91,241)     (758,422)
        Accrued interest - related party                                45,265        53,266
        Other accrued liabilities                                          115       189,402
-------------------------------------------------------------------  ----------  ------------
 NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                  (706,973)       68,471
CASH FLOWS FROM INVESTING ACTIVITIES
    Advance on sale of assets held for sale                             50,000             -
    Purchases of fixed assets                                           (1,900)      (42,624)
                                                                     ----------  ------------
    Cash acquired in purchase (disposal) of subsidiaries                     -             -
-------------------------------------------------------------------  ----------  ------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                     48,100       (42,624)
-------------------------------------------------------------------  ----------  ------------
 CASH FLOWS FROM FINANCING ACTIVITIES
    Net decrease in bank line of credit                                      -             -
    Proceeds from convertible debt program                             475,000             -
    Principle payments on notes payable                                (65,785)      (14,840)
    Principal payments on capitalized lease obligations                (37,330)      (98,993)
    Payments on notes payable - related party                          (66,667)      (80,000)
    Proceeds on notes payable - related party                           94,666             -
    Proceeds from issuance of common stock                              75,000       120,000
 NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                   474,884       (73,833)
-------------------------------------------------------------------  ----------  ------------

 CASH AT BEGINNING OF YEAR                                             211,637       259,623
-------------------------------------------------------------------  ----------  ------------

 CASH AT END OF YEAR                                                 $  27,648   $   211,637
-------------------------------------------------------------------  ----------  ------------




The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-9






                                                                  SPACEDEV, INC.
                                                                AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                         
 Years Ended December 31,                                2002      2001
---------------------------------------------------  --------  --------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the year for:
      Interest                                       $310,821  $249,385
      Income Taxes                                   $  1,600  $  1,600



 NONCASH  INVESTING  AND  FINANCING  ACTIVITIES:

During  2002  and  2001  the  Company  acquired fixed assets under capital lease
Agreements  of  $20,472  and  $17,310,  respectively.

During  2002  and 2001 the Company issued 7,000 and 655,599 shares of restricted
Common  for  consulting  services  with  a fair value of approximately$2,900 and
$590,000,  respectively. The Company also recovered 500,000 shares issued during
2001  and  recorded  a  credit  of  $455,000.  The  fair value of the shares was
calculated  using  the  average closing price surrounding the issuance date. See
Note  8(b)).

During  2002  the Company issued warrants to purchase 1,229,705 shares of common
Stock  under the Company's convertible debt program. A debt discount of $475,000
was  Recorded related to this convertible debt (See Note 5). These warrants were
valued  in  Accordance  with  SFAS 123 for fair value of approximately $475,000.

In  August  2001  the  Company  issued  warrants  to  purchase  25,000 shares of
restricted  common  stock  to  acquire  certain  technology. These warrants were
valued  in  accordance  with  SFAS  123 for fair value of approximately $22,000.

During  2001,  the  Company  issued  options to purchase 80,000 shares of common
stock  for  services.  These options were valued in accordance with SFAS 123 for
fair  value  of  approximately  $67,000.

The accompanying notes are an integral part of these
consolidated financial statements.
                                       F-10


1.     SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES
A  summary of the Company's significant accounting policies consistently applied
in  the  preparation  of  the  accompanying  consolidated  financial  statements
follows.

(a)     Nature  of  operations
SPACEDEV,  INC.  (the  "Company")   is  engaged   in  the  conception,   design,
development,  manufacture,  integration  and  operations  of  space   technology
systems,  products  and  services.  The  Company  is  currently  focused  on the
commercial  development  of low-cost satellites and their subsystems, as well as
providing  engineering  technical  services to aerospace companies.  The Company
was  incorporated  under  the  laws  of Colorado on December 23, 1996 as Pegasus
Development  Group,  Inc.  (PDGI).

SpaceDev,  LLC  of  Colorado  was originally formed in 1997 for commercial space
exploration  and  was  the  sole  owner of shares of common stock of SpaceDev (a
Nevada corporation) ("SpaceDev").  On October 22, 1997, PDGI issued 8,245,000 of
its  $.0001  par  value  common  stock  for  100  percent  (1,000,000 shares) of
SpaceDev's  common  stock  owned  by SpaceDev, LLC.  Upon the acquisition of the
SpaceDev  stock,  SpaceDev  was  merged into PDGI and, on December 17,1997, PDGI
changed its name to SPACEDEV, INC.  After the merger, SpaceDev, LLC, changed its
name  to  SD  Holdings,  LLC  on  December 17, 1997.  (See Notes 8(a) and 8(b)).

For  accounting  purposes, the transaction was accounted for as a reverse merger
with  the  Company  as the acquirer.  Since SpaceDev had minimal assets prior to
the  merger,  the  transaction  was  accounted  for as the sale of the Company's
common  stock  for  net  assets  of  $1,232.

 (b)     Liquidity/going  concern
The  accompanying consolidated financial statements as of December 31, 2002 have
been  prepared  assuming the Company will continue as a going concern.  However,
the  Company  had  working  capital  deficits  of  $197,381 and $1,002,390 as of
December  31, 2002 and 2001, respectively, and incurred net loss of $376,160 and
$1,855,871  for  the  years  ended  December  31,  2002  and 2001, respectively.
Although there was a significant reduction in the working capital deficit, items
remain that raise substantial doubt about the Company's ability to continue as a
going  concern.  Subsequent  to  December  2002,  management  completed  a  sale
leaseback  transaction  (Note  12)  and  intends  to  obtain  new commercial and
government  contracts  and to seek additional financing through a combination of
public  and  private debt or equity placements, commercial project financing and
government  programs  to  fund  future  operations and commitments.  There is no
assurance  that  new  contracts or additional debt or equity financing needed to
fund operations will be available or obtained in sufficient amounts necessary to
meet  the  Company's  needs.

The  accompanying  consolidated  financial   statements   do  not  include   any
adjustments  to  reflect  the  possible future effects on the recoverability and
classification  of  assets or the amounts and classification of liabilities that
may  result  from  the  possible inability of the Company to continue as a going
concern.


                                       F-11


(c)     Principles  of  consolidation
The  consolidated  financial  statements include the accounts of the Company and
its  wholly-owned inactive subsidiaries: Integrated Space Systems, Inc. (ISS) (a
California  Corporation);  SpaceDev  Australia;  and,  SpaceDev  Oklahoma.

(d)     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, including estimates of anticipated contract costs and revenues
utilized  in  the earnings recognition process, that affect the reported amounts
in the consolidated financial statements and accompanying notes.  Actual results
could  differ  from  those  estimates.

(e)     Software  Development  Costs
In  accordance  with  Statement of Financial Accounting Standards (SFAS) No. 86,
"Accounting  for  the Costs of Computer Software to be Sold, Leased or Otherwise
Marketed,"  the  Company  capitalizes  the  direct  costs and allocated overhead
associated  with  the  development  of  software  products.  Initial  costs  are
capitalized  as  development  costs prior to the design of a detailed program or
working model.  Costs incurred subsequent to the product release and development
costs  performed  under  contract  are  charged  to operations.  During 2000 the
Company  capitalized  approximately $207,000 of costs related to the development
of  satellite  communications  software.  Beginning  in the second quarter 2002,
capitalized  software costs are being amortized over their estimated useful life
of  eighteen  months  using the straight-line method.  Periodically and at least
annually,  management  performs  a review for impairment in accordance with SFAS
No.  144.

(f)     Revenue  recognition
The  Company's revenues are derived primarily from fixed price contracts and are
recognized  using  the  percentage-of-completion   method.  Estimated   contract
profits  are  taken  into earnings in proportion to recorded sales.  Sales under
certain  long-term  fixed  price  contracts,  which  provide for the delivery of
minimal  quantities  or  require  significant  amounts  of development effort in
relation  to  total contract value, are recorded upon achievement of performance
milestones  or  using  the  cost-to-cost  method  of  accounting where sales and
profits  are  recorded  based  on the ratio of costs incurred to estimated total
costs  at  completion.  Losses  on contracts are recognized when estimated costs
are  reasonably  determined  (see  Note 10(c)).  Actual results of contracts may
differ from management's estimates and such differences could be material to the
consolidated financial statements.  Professional fees are billed to customers on
a  time  and  materials  basis,  a fixed price basis or a per-transaction basis.
Time  and  materials  revenues  are  recognized  as  services   are  performed.

Billings in excess of costs incurred and estimated earnings represent the excess
of  amounts  billed  in accordance with the contractual billing terms.  Costs in
excess  represent  the  excess  of  actual  costs incurred to the amount that is
billed  to  date.

                                       F-12


(f)     Revenue  recognition  cont.
Deferred  revenue  represents  amounts  collected from customers for products or
services  to  be  provided  at  a  future  date.

(g)     Depreciation  and  amortization
Fixed  assets are depreciated over their estimated useful lives of three-to-five
years  using the straight-line method of accounting in accordance with Statement
of Financial Accounting Standards No. 144.  Goodwill and other intangible assets
were  created  upon  the  acquisition of the Company's subsidiaries.  Intangible
assets  are  amortized  over  their  assets'  estimated future useful lives on a
straight-line  basis  over  three to five years.  Goodwill and other intangibles
are  periodically  reviewed  for  impairment  based  on  an assessment of future
operations  to ensure they are appropriately valued in accordance with Statement
of Financial Accounting Standards No. 142.   Effective November 2001, there will
be  no  more  amortization  of  goodwill  (see  Note  3).

In  December  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included the sale of the land and building.  In conjunction with the sale of its
facility  in  December 2002, the Company entered into a non-cancelable operating
lease  with  the  buyer to lease-back its facilities for ten years (see Note 2).
The  base  rent  shall  increase  by  3.5%  per  year  (see  note  2  and  9).

(h)     Research  and  development
The  Company  was  actively engaged in new product development for the Office of
Space  Launch  in  2001.  Research  and  development  expenditures  relating  to
possible  future products were expensed as incurred.  There were no Research and
Development  costs  during  2002.

(i)     Advertising
The  Company  follows the policy of charging the costs of advertising to expense
as incurred.  Advertising expense was approximately $900 and $67,000 in 2002 and
2001,  respectively.

(j)     Income  taxes
Deferred income taxes are recognized for the tax consequences in future years of
the  differences  between  the  tax  basis  of  assets and liabilities and their
financial  reporting  amounts  at  each  year  end based on enacted tax laws and
statutory  tax  rates  applicable  to  the  years  in  which the differences are
expected  to  affect  taxable income.  Valuation allowances are established when
necessary  to  reduce deferred tax assets to the amount expected to be realized.
Income  tax  expense  is the combination of the tax payable for the year and the
change  during  the  year  in  deferred  tax  assets  and  liabilities.

(k)     Stock-based  compensation
In  October  1995,  the  FASB  issued  SFAS No. 123, "Accounting for Stock-Based
Compensation".  The  Company  adopted SFAS 123 in 1997.  The Company has elected
to  measure compensation expense for its stock-based employee compensation plans
using  the  intrinsic value method prescribed by APB Opinion 25, "Accounting for
Stock Issued to Employees" and has provided pro forma disclosures as if the fair
value  based  method  prescribed  SFAS  123  has  been utilized.  See Note 8(d).

                                       F-13


(l)  Common  stock,  stock  options  and  warrants  to  non-employees
The  Company  has  valued  its  stock,  stock  options  and  warrants  issued to
non-employees at fair value in accordance with the accounting prescribed in SFAS
No.  123,  which  states  that  all  transactions in which goods or services are
received  for the issuance of equity instruments shall be accounted for based on
the  fair  value  of  the consideration received or the fair value of the equity
instruments  issued,  whichever  is  more  reliably  measurable.

(m)     Net  loss  per  common  share
Net loss per common share has been computed on the basis of the weighted average
number  of shares outstanding, according to the rules of SFAS No. 128, "Earnings
per  Share."  Diluted  net  loss  per  share  has  not  been  presented,  as the
computation  would  result  in  anti-dilution.

(n)     Financial  instruments
The  Company's  financial  instruments  consist  primarily  of  cash,   accounts
receivable,  capital  leases and notes payable.  These financial instruments are
stated at their respective carrying values, which approximate their fair values.

(o)     Segment  reporting
The  Company  merged  its Space Missions Division (SMD) business segment and ISS
business  segment in 2002.  The Company has  two inactive subsidiaries, SpaceDev
Australia  and SpaceDev Oklahoma.    The Company follows the requirement of SFSA
No.  131  "Disclosures  about Segments of an Enterprise and Related Information"
("FAS  131").

(p)  New  accounting  standards
In  April  2002,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial  Accounting  Standards ("SFAS") No. 145, "Rescission of
FASB  Statements  No.  4,  44,  and  64, Amendment of FASB Statement No. 13, and
Technical  Corrections."  SFAS No. 145 rescinds SFAS No. 4, "Reporting Gains and
Losses from Extinguishment of Debt," and an amendment of that SFAS, SFAS No. 64,
"Extinguishment  of  Debt  Made to Satisfy Sinking-Fund Requirements."  SFAS No.
145  also  rescinds  SFAS  No.  44,  "Accounting  for Intangible Assets of Motor
Carriers."  Further,  SFAS  No. 145 amends SFAS No. 13, "Accounting for Leases,"
to eliminate an inconsistency between the required accounting for sale-leaseback
transactions  and  the  required accounting for certain lease modifications that
have economic effects that are similar to sale-leaseback transactions.  SFAS No.
145  also  amends  other  existing  authoritative pronouncements to make various
technical  corrections, clarify meanings, or described their applicability under
changed  conditions.  This  pronouncement   requires  gains  and   losses   from
extinguishment  of  debt  to  be classified as an extraordinary item only if the
criteria  in  Accounting Principles Board Opinion No. 30, "Reporting the Results
of Operations--Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions," have
been  met.  Further,  lease  modifications  with  economic  effects  similar  to
sale-leaseback  transactions  must  be  accounted  for  in  the  same  manner as
sale-leaseback  transactions.  The  provisions  of  SFAS  No. 145 related to the
rescission  of  SFAS  No. 4 shall be applied in fiscal years beginning after May
15,  2002.  The  provisions  of  SFAS  No.  145 related to Statement 13 shall be
effective  for transactions occurring after May 15, 2002, with early application
encouraged.  The  adoption of SFAS No. 145 did not have a material impact on the
Company's  consolidated financial position or results of operations for the year
ended  December  31,  2002.

                                       F-14


In  July  2002,  the FASB issued Statement of Financial Accounting Standards No.
146,  "Accounting  for Costs Associated with Exit or Disposal Activities" ("SFAS
146").  SFAS  146 requires that a liability for costs associated with an exit or
disposal  activity  be recognized and measured initially at fair value only when
the liability is incurred. SFAS 146 is effective for exit or disposal activities
that  are  initiated  after  December 31, 2002. We do not expect the adoption of
SFAS  146  to  have  a  material  impact  on  our operating results or financial
position.

In  December  2002,  the  FASB  issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition  and  Disclosure-an amendment of SFAS No. 123." SFAS No.
148  provides  alternative  methods  of transition for a voluntary change to the
fair  value based method of accounting for stock-based employee compensation. In
addition,  this  Statement  amends  the  disclosures  in both annual and interim
financial  statements  about  the  method of accounting for stock-based employee
compensation  and  the effect of the method used on reported results. Management
is  evaluating  the  adoption  of  this  statement.

2.     FIXED  ASSETS
In  December  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included  the  sale  of  the  land  and  building.

In  conjunction  with  the sale, the Company entered into a lease agreement with
the  buyer  to  lease-back its facilities (see Note 9).  The gain on the sale of
the  facility  was  deferred  and  will  be amortized in proportion to the gross
rental charged to expense over the lease term.  Deferred gain of $1,172,720 will
be  amortized over ten (10) years beginning February 2003 and ending in February
2013.  This  amortization  will  be  included  in  the  Company's  occupancy and
facility  expense.

                                       F-15

2.  Fixed  Assets,  cont.





Fixed assets consisted of the following:
December 31,                                 2002        2001
                                          ----------  -----------
                                                

Capital leases                            $ 145,345      224,721
----------------------------------------  ----------  -----------
Computer equipment                          124,429      251,158
Building and improvements                     9,488   $2,191,136
Furniture and fixtures                        5,271       18,445
                                            284,533    2,685,460
                                          ----------  -----------
Less accumulated depreciation
   and amortization                        (143,065)    (504,891)
                                          $ 141,488   $2,180,569
                                          ----------  -----------




Depreciation  and  amortization  expense  for  fixed  assets  was  approximately
$164,000  and  $156,000  for  the  2002  and  2001,  respectively.

3.     ACQUISITIONS
All acquisitions have been accounted for using the purchase method of accounting
and  intangible  assets  are  being  amortized  using  the straight-line method.
Initial  purchase price includes stock issued at the date of acquisition, direct
acquisition  costs  and  any  guaranteed  future  consideration.

(a)     ISS
On  February  7,  1998, the Company issued 2,000,000 shares of restricted common
stock  and  acquired all of the outstanding shares of common stock of Integrated
Space  Systems,  Inc.  ("ISS").  ISS provides engineering and technical services
related  to space-based systems, primarily launch vehicle integration.  The fair
value  of  the shares issued was $1.8125 per share, calculated using the average
daily  closing  prices  for  a  period  surrounding  the  acquisition date.  The
acquisition price was not reduced for the Rule 144 restrictions on the shares of
common  stock.  The  total  purchase  price   was  valued  at  $3,625,000.   The
calculated  purchase price in excess of the approximately $164,000 of net assets
acquired  was capitalized as goodwill was to be amortized over sixty months.  On
November  15,  2001,  management  determined  that  the  unamortized  balance of
goodwill  from the ISS acquisition of approximately $923,000 became impaired and
was  written  off.


                                       F-16


(a)     ISS  cont.
Goodwill  from  the  ISS  acquisition  consisted  of  the  following:





December 31,                       2001
-----------------------------  ------------
                            

Goodwill                       $ 3,461,000
-----------------------------  ------------
Less accumulated amortization   (2,538,068)
Less impairment loss              (922,932)
                               $         -




Amortization  expense  was  approximately  $519,000  for  2001.

(b)     AMROC
On  August  14, 1998, the Company entered the Agreement for License and Purchase
of Technology (AMROC) with an unrelated individual.  The technology acquired was
hybrid  rocket  technology  that  will  be  used in the future operations of the
Company.  Upon  execution  of  the  Agreement,  the  Company issued the seller a
warrant  to  purchase 25,000 shares of restricted common stock at a strike price
equal  to  50%  of  the  market  price of the common stock on the issuance date.

For  the  three years following the Agreement date, the seller received warrants
to  purchase the greater of 25,000 shares of restricted common stock or a number
of  shares  to  be  determined  based  on  revenue  generated  from the acquired
technology  as  defined  below.  In  the fourth through tenth year following the
Agreement date, the seller will receive a warrant to purchase a number of shares
based  on  the  amount  of  revenue generated from the acquired technology.  All
revenue  based  warrants  are  earned at a rate of one share per $125 of revenue
generated  from  the technology acquired.  Under the terms of the Agreement, the
minimum  number  shares  to  be  issued is 100,000 and the maximum consideration
shall  not  exceed  warrants  to  purchase  3,000,000  shares of common stock or
$6,000,000  in  recognized  value.  Recognized  value  is  the  sum  of  (a) the
cumulative  difference  between  the  market  price  of the common stock and the
strike  price  and (b) the cumulative difference between the market price on the
date  of  exercise  and  the strike price for each warrant previously exercised.

The  Company  valued  the  warrants using the fair value method as prescribed by
SFAS  123.  Under  this  method, the Company used the risk-free interest rate at
the  date  of grant, the expected volatility of the stock, the expected dividend
yield  on  the stock and the expected life of the warrants to determine the fair
value of the warrants.  The risk-free rate of interest used to value the initial
issuance  was  5.4  percent,  a  zero percent dividend yield was assumed and the
expected  life  of  the warrants was five years from the date of issuance.  This
calculation resulted in a fair value of $24,500 and was used as the value of the
intangible  assets acquired.  On August 14, 2001, the Company issued warrants to
purchase  25,000  shares  of  restricted common stock with fair value of $21,925
using  the  same valuation method.  This amount was capitalized as an additional
acquisition  of  intangible assets and will be amortized over the remaining four
years  of the estimated useful life of the assets.  All warrants are immediately
exercisable  after  issuance  and  expire  on  the  fifth  anniversary  of their
issuance.


                                       F-17


(b)  AMROC  cont.
Included  in  other  assets  are  intangibles, which consisted of the following:





December 31,                      2002       2001
-----------------------------  ----------  ---------
                                     

Other intangibles              $ 116,292   $116,292
-----------------------------  ----------  ---------
Less accumulated amortization   (105,736)   (65,415)
                               $  10,556   $ 50,877
                               ----------  ---------




Amortization  expense  was  approximately $40,000 and $32,000 for 2002 and 2001,
respectively.

4.     NOTES  PAYABLE
(a)     Building  and  settlement  notes
On February 23, 2000, the Company borrowed $1,330,000 from a lender to refinance
its  facility in Poway, California.  The note called for 300 monthly payments of
approximately  $9,000, which included principal and interest at prime plus 1.5%.
On December 31, 2002 the interest rate on the note was 5.75% with an outstanding
balance  of  $1,281,227.  The  note  was  set  to  mature  in February 2025.  In
December  2002  the  Company  entered into an agreement to sell its interest its
facility  and the aforementioned debt was paid in full at the close of escrow in
January  2003.

In December 1998, the Chief Executive Officer (the "CEO") of the Company entered
into  a  $500,000 loan agreement with another lender to finance additional costs
of  its  facility.  This liability was assigned to the Company and called for 59
monthly interest payments at 12.00% and a balloon payment of $505,000, including
interest,  in  December  2003.  At  December  31, 2002 and 2001, the outstanding
balance  on this loan was $495,012 and $499,671, respectively.  In December 2002
the  Company  entered into an agreement to sell its interest in its facility and
the aforementioned debt was paid in full at the close of escrow in January 2003.

In  1999  the  Company  entered into a second loan agreement.  The $460,000 loan
called  for  59  monthly  interest  payments  at  10.5% and a balloon payment of
$464,000, including interest, in March 2004.  At December 31, 2002 and 2001, the
outstanding  balance  on  this loan was $456,020 and $458,609, respectively.  In
December 2002, the Company entered into an agreement to sell its interest in its
facility  and the aforementioned debt was paid in full at the close of escrow in
January  2003.


                                       F-18


(a)     Building  and  settlement  notes  cont.
In June 2001, the Company accrued a $150,000 contingent liability from Technical
&  General  Guarantee  Company  Ltd.  ("T&G")  related  to  its  guarantee  on a
performance  bond on behalf of Space Innovations Limited ("SIL"), which was then
a  subsidiary  of the Company.  In 1999, the Company was required to guarantee a
performance  bond  on  behalf  of  SIL  in connection with a contract to build a
satellite  bus for an Australian domestic spacecraft project.  SIL was unable to
perform  on the contract and subsequently declared bankruptcy.  On May 6, 2002 a
settlement  agreement  was  reached  with  T&G,  which called for twelve monthly
payments  in  the  amount  of  $1,200  to begin March 1, 2002.  After the twelve
months,  the  note  called  for  a  balloon  payment  on  the anniversary of the
effective date in the amount of $139,000.  The note also called for a third deed
of  trust to be placed on the Company's building and land.  At December 31, 2002
the outstanding balance on this loan was $141,400.  In December 2002 the Company
entered  into  an  agreement  to  sell  its  interest  in  its  facility and the
aforementioned  debt  was  paid  in full at the close of escrow in January 2003.

In  2001,  the  Company entered into three loan agreements with various vendors.
The  total  of $171,402 for all three loans called for payment between 24 and 50
months  with interest that ranged from 0% to 8%.  At December 31, 2002 and 2001,
the  outstanding  balances  on  these  notes  were  $146,527  and  $170,089,
respectively.

Future  minimum  principal  payments  on  notes payable, building and settlement
notes  are  as  follows:





Year Ended December 31,
-----------------------
                      

2003                     $2,431,134
-----------------------  ----------
2004                         41,452
2005                         36,670
2006                         10,930
                         $2,520,186




(b)     Related  parties
The  Company  has  notes payable to its CEO.  At December 31, 2002 and 2001, the
balances were $738,496 and $665,232, respectively, with accrued interest of 10%.
The  notes were converted to a demand note and amended on March 20, 2000 to call
for  annual  payments  of  not  less than $80,000 per year with interest at 10%.


                                       F-19


(b)     Related  parties  cont.
Future  minimum  principal  payments  on  notes  payable, related parties are as
follows:





Year Ended December 31,
-----------------------
                      

  2003                   $174,665
-----------------------  --------
2004                       80,000
2005                       80,000
2006                       80,000
2007                       80,000
  Thereafter              243,831
                         $738,496
                         --------




Interest  expense  accrued  on  these notes was $45,265 and $53,266 for 2002 and
2001,  respectively.

5.     CONVERTIBLE  DEBENTURES
From  October  14, 2002 through November 14, 2002, the Company sold an aggregate
of  $475,000 of 2.03% convertible debentures to various director and officers of
the  Company.  The  total  funding  was  completed  on  November  14, 2002.  The
convertible  debentures  entitle  the holder to convert the principal and unpaid
accrued  interest  into  the  Company's common stock when the note matures.  The
original  maturity  on  the  notes  was  six  (6) months from issue date and was
subsequently  extended  to twelve (12) months from issue date on March 19, 2003.
The convertible debentures are exercisable into a number of the Company's common
shares  at  a  conversion price that equals the 20-day average asking price less
10%,  which  was established when the note was issued, or the initial conversion
price.

Concurrent  with  the issuance of the convertible debentures, the Company issued
to  the  subscribers,  warrants to purchase up to 1,229,705 shares of our common
stock.  These  warrants  are  exercisable  for  three (3) years from the date of
issuance at the initial exercise price which equals to the 20-day average asking
price  less  10%  which was established when the note was issued, or the initial
conversion  price.  Upon  issuance   the  warrants   were   valued   using   the
Black-Scholes pricing model based on the expected fair value at issuance and the
estimated  fair  value  was  recorded  as  debt  discount.  See  Note  8(c)  for
discussion  of  the  terms  of  the  warrants.

All  debt  discounts are to be amortized as additional interest expense over the
term  of the convertible debentures.  As of December 31, 2002, $475,000 has been
reflected  as debt discount of which $125,000 was amortized to non-cash interest
expense  during  2002.


                                       F-20


Convertible  Debentures  cont.

Convertible debenture dated December 31, 2002                         $  475,000

Accrued  interest                                                          2,075
     Less  debt  discount
     Total                                         475,000
               Amount  amortized to expense       (125,000)            (350,000)
                                                  --------             --------

Convertible  debenture  at  December  31,  2002                         $127,075
                                                                        --------

6.     INCOME  TAXES
Deferred  income  taxes  are  provided  for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $1,372,000  and $2,036,000 as of December 31, 2002 and
2001,  respectively,  consisted  primarily  of  the income tax benefits from net
operating  loss  and  capital  loss  carryforwards, amortization of goodwill and
research  and  development  credits.  A valuation allowance has been recorded to
fully  offset  the  deferred  tax  asset  as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance decreased approximately
$664,000  in 2001 from $2,036,000 at December 31, 2001 to $1,372,000 at December
31,  2002.

At  December  31, 2002, the Company has federal and state tax net operating loss
and  capital  loss  carryforwards  of  approximately  $3,358,000 and $1,525,000,
respectively.  The  federal and state tax loss carryforwards will expire through
2021,  unless  previously  utilized.  The  state of California has suspended the
utilization  of  net  operating  loss  for  2002  and  2003.

A  reconciliation  of the statutory income tax rates and the Company's effective
tax  rate  is  as  follows:





Years Ended December 31,                     2002   2001
-------------------------------------------  -----  -----
                                              

Statutory U.S. federal rate                    34%    34%
-------------------------------------------  -----  -----
State income taxes - net of federal benefit     5%     5%
Net operating loss for which no tax
 Benefit is currently available              (39%)  (39%)
                                                -      -
                                             -----  -----





                                       F-21


Income  taxes,  cont.
The  tax  effects  of  temporary differences and carryforwards that give rise to
deferred  tax  assets  consist  of  the  following:





December 31,                           2002          2001
---------------------------------  ------------  ------------
                                           

Deferred tax assets:
---------------------------------
 Loss carryforwards                $ 1,262,000   $ 1,866,000
 Temporary differences                 100,000       120,000
 Research and development credits       10,000        50,000
Gross deferred tax assets            1,372,000     2,036,000
---------------------------------  ------------  ------------

Valuation allowance                 (1,372,000)   (2,036,000)
                                   $         -   $         -
                                   ------------  ------------




7.     EMPLOYEE  BENEFIT  PLAN
(a)     Profit  sharing  401(k)  plan
During  1997,  the Company adopted a 401(k) retirement savings plan for its U.S.
employees which allows each eligible employee to voluntarily make pre-tax salary
contributions  up to 15% of their compensation.  The Company may elect to make a
matching  contribution.  The  total  Company contribution and participant salary
reduction  may  not  exceed  25%  of  the compensation of eligible participants.
During  2002  and  2001,  the  Company  did  not  contribute  to  the  Plan.

(b)     Incentive  stock  option  and  employee  stock  purchase  plans
At  its  2000  Annual  Stockholder  Meeting,  the  Company  adopted an Incentive
Employee  Stock  Option  Plan  under  which  the  Board  of  Directors may grant
employees,  directors  and  affiliates  of the Company opportunities to purchase
Incentive Stock Options, Supplemental Stock Options and to receive stock bonuses
or  rights to purchase restricted stock of the Company.  Incentive Stock Options
will  only  be available to employees, including officers, and affiliates of the
Company;  they  will  not  be available to non-employee directors.  The exercise
price  of  the  Incentive  Stock Options shall not be less than 100% of the fair
market  value  of  the  stock  subject  to  the option on the date the option is
granted.  The  exercise  price for the Stock Purchase Plan will not be less than
85%  of  the  fair market value of the stock on the date the stock is purchased.
The  Company will be required to reserve an amount of common shares equal to the
number  of shares, which may be purchased as a result of stock awards.  See Note
8(d).

8.     STOCKHOLDERS'  EQUITY
(a)     Convertible  preferred  stock
On  November  4,  1997,  82,450  shares of $.001 par value convertible preferred
stock were issued to SD Holdings, LLC in exchange for 8,245,000 common shares of
the  Company  that  were  issued  on October 22, 1997 (see Notes 1(a) and 8(b)).
Each  share of convertible preferred stock was convertible, at the option of the
holder,  into  100  shares of common stock.  The conversion ratio was subject to
certain  anti-dilution  adjustments,  and  the holder of each share of preferred
stock  was  entitled  to  one  vote for each share of common stock into which it
would  convert.  These  shares  were  converted  into  8,245,000  shares  of the
Company's  common  stock  on  May  11,  1999.

                                       F-22


(b)     Common  stock
On  October 22, 1997, PDGI issued 8,245,000 of its $.0001 par value common stock
for 100 percent (1,000,000 shares) of SpaceDev's common stock owned by SpaceDev,
LLC.  Upon  the acquisition of the SpaceDev stock, SpaceDev was merged into PDGI
and, on December 17, 1997, the name of the Company was changed to SPACEDEV, INC.
On  November  4,  1997,  these common shares were exchanged for 82,450 shares of
convertible  preferred  stock.  See  Note  8(a).  On  May  11, 1999, the Company
issued  8,245,000  shares  of  common stock upon the conversion of the preferred
shares.

The  Company  entered  into  agreements with current employees, public relations
firms  and  consultants to perform services and reach certain milestones for the
Company.  In  connection  with  these  agreements,  the Company issued 7,000 and
655,599  shares of its common stock during 2002 and 2001, respectively, of which
500,000  went  to  EMC  and subsequently was recovered after a final judgment in
favor  of  the  Company was granted on October 22, 2002.  The Company recorded a
credit  of  $455,000  during 2002 to offset the expense that was recorded during
2001.  The Company also recorded an expense of approximately $2,900 and $590,000
for  2002  and  2001,  respectively, for the issuance of common stock.  The fair
value  of  the  shares  issued  was  calculated  using the average closing price
surrounding  the  issuance  dates.

On  June  18,  2001,  SpaceDev  entered into a relationship with two individuals
(doing  business as EMC Holdings Corporation ("EMC")) whereby EMC was to provide
certain consulting and advisory services to the Company.  EMC received the first
installment  of  500,000  shares of common stock on June 26, 2001. Total expense
for  the  initial  stock  issuance  through  September  30,  2001  was $455,000.
Pursuant  to  a  demand  for  arbitration filed on November 7, 2001, the Company
sought  the  return  of all or a portion of the shares issued to EMC.  EMC filed
its  own  claim  with the American Arbitration Association on November 13, 2001,
alleging  that  the Company owed EMC $118,000 in fees, plus damages to be proven
at  arbitration.

A  three-day  arbitration  hearing was held in May and June 2002 with respect to
claims  arising  out  of  consulting and advisory service agreements between the
Company  and EMC.  On July 17, 2002, an interim award was issued in favor of the
Company  against  EMC, ordering the return of the initial installment of 500,000
shares  and  denying  EMC's  claim  for $118,000.  On October 22, 2002, a status
conference was held and a tentative final award was issued again in the favor of
the  Company.  Included  in  this  tentative  final  ruling  was  an  award   of
approximately  $83,000  in  attorney  and  arbitration fees to the Company.  The
tentative  final  ruling became effective on October 29, 2002, and was submitted
to  the  Superior  Court  of  California,  Orange County, for entry of judgment.

                                       F-23


(b)   Common  stock,  cont.
Because  collection  of  the attorney and arbitration fees award is not assured,
the  Company  has expensed all of its fees related to this matter.  Any recovery
of  the  fees  will  be recorded as income in the period they are received.  The
return  of  the  500,000 shares, as provided in the interim award issued on July
17,  2002,  was  recorded  in  the  third  quarter  of 2002 as a reversal of the
original  expense recorded.  Because the original expense was not recorded as an
extraordinary  item,  the  reversal  of  the  expense  did  not  qualify  as  an
extraordinary  item.

In  connection  with  the  signing  of  the  agreement,  the  Company's majority
shareholder  issued  50,000  shares  of common stock to EMC with a fair value of
approximately  $45,000.  The  shares  were recorded as a contribution of capital
and additional expense related to the EMC agreement in accordance with the SEC's
Staff  Accounting  Bulletin  number  79.

On  November  5, 2000, the Company issued a private placement memorandum ("PPM")
offering a maximum of 1,000,000 shares of the Company's $0.0001 par value common
stock  and  one  re-pricing  warrant  to purchase one additional share of common
stock.  The offering price for the common stock is a five-day average of the bid
and  ask  prices on the date of issuance with a minimum of $1.00 per share.  The
re-pricing warrants allow the holder to acquire additional shares at $0.50 above
the  offering  price  of  the  shares.

On  March 2, 2001, the PPM offering price was amended to the average of the high
bid  prices on the date of issuance and four preceding days, with no minimum per
share  price  and  the warrants allow the holder to acquire additional shares at
the  same  price  as  the  shares  acquired.

The  Company  sold  153,060 and 156,752 shares of its common stock under the PPM
during 2002 and 2001, respectively. The Company also issued matching warrants to
the  investors  under  the  PPM  agreement.  The  Company  received  $75,000 and
$120,000 for the shares of common stock sold under the PPM during 2002 and 2001,
respectively.

(c)     Warrants

On  August  14,  2001,  the Company issued warrants to purchase 25,000 shares of
common  stock  at  50%  of  their  fair market value on the date of issuance, in
return  for  the exclusive royalty-free right to use, sell and apply patents and
other  technology  developed  by  an individual (see Note 3(b)).  The individual
will  receive  warrants  to purchase a minimum of 25,000 additional shares and a
maximum of 3,000,000 shares of common stock at 50% of their fair market value on
the date of issuance.  The number of shares varies with revenue generated by the
technology  on  specific  dates.

Concurrent  with  the  issuance  of the convertible debentures from October 2002
through November of 2002, the Company issued to subscribers warrants to purchase
up  to  1,229,705  shares  of  the  Company's  common stock.  These warrants are
exercisable  for  three  (3)  years  from  the  date  of issuance at the initial
exercise  price,  which  is  equal  to  the 20-day average asking price less 10%
established  when the notes were issued.  Upon issuance the warrants were valued
using  the  Black-Scholes  pricing  model  based  on  the expected fair value at
issuance  and  the  estimated  fair  value  was  also recorded as debt discount.

                                       F-24


 (d)     Stock  options
On  November  21,  1997,  the  Company  entered  into a five (5) year employment
agreement  with  its  CEO.  As  part  of  the  employment agreement, the Company
granted  options  to the CEO to purchase up to 2,500,000 shares of the Company's
$.0001  par  value  restricted  common  stock.

The  options are subject to the following vesting conditions, which were amended
on  January  21,  2000,  at  the  exercise  prices  set  forth:






 Number
of shares  Vesting Conditions                                             Exercise price per share
---------  -------------------------------------------------------------  -------------------------
                                                                    

  500,000  Currently vested                                               $                    1.00
  500,000  Obtaining $6,500,000 additional equity capital                 $                    1.50
  500,000  Financing and executing a definitive space launch agreement    $                    2.00
  500,000  Launching of first lunar or deep-space mission                 $                    2.50
  500,000  Successful completion of first lunar or deep-space mission     $                    3.00
  250,000  Upon the Company's market capitalization reading $250 million  $                    5.00
  500,000  Upon the Company's market capitalization reading $500 million  $                   10.00
  750,000  Upon the Company's market capitalization reading $1 billion    $                   20.00




All  options  expire  five  (5)  years  from  date  of  amendment.

In  accordance  with  APB  25,  the  Company recognized $500,000 of compensation
expense  and  $250,000 of deferred compensation in 1997.  The options granted to
the CEO are subject to vesting conditions and have exercise prices between $1.00
and  $3.00  per  share.

On  August  27,  2001, as part of an annual review process, an additional 10,000
options  were granted to the CEO at the exercise price of $0.9469 per share with
a  set  vesting  schedule  of  3,333 per year after issuance with the third year
having  3,334  options  vest.  These  options expire five years from grant date.


                                       F-25


(d)     Stock  options  cont.

The following summarizes stock option activity related to all of the option plan
and  employee  compensation  agreements:






                                                Weighted
                                Options         Average
                              Outstanding   Exercise Prices
                              ------------  ----------------
                                      

Balance at January 1, 2001      3,761,553   $           1.81
  Granted                         648,609               0.83
  Exercised                             -                  -
  Expired                         (50,000)              1.28

Balance at December 31, 2001    4,360,162   $           1.67
----------------------------  ------------  ----------------
  Granted                       1,386,110               0.50
  Exercised                             -                  -
  Expired                        (297,500)              0.88

Balance at December 31, 2002    5,448,772   $           0.91
----------------------------  ------------  ----------------




The  weighted  average fair value of options granted to employees under the plan
during  2002  and  2001 was $0.50 and $0.83, respectively.  At December 31, 2002
and  2001,  there were 2,064,716 and 1,834,475 options exercisable at a weighted
average exercise price of $2.25 and $0.42 per share, respectively.  The weighted
average  remaining  life  of  outstanding options under the plan at December 31,
2002  was  5.75  years.








Range of                           Weighted-Average
Exercise    Number of Shares  Remaining Contractual Life  Number of Shares
Price         Outstanding       of Shares Outstanding       Exercisable     Weighted-Average
                                                                            Exercisable Price
----------  ----------------  --------------------------  ----------------  -----------------
                                                                

0.42-0.99         1,728,919                  4.80 years           401,530  $             0.56
1.00-1.99          2,217,631                  6.75 years         1,660,964               1.26
2.00-2.99          1,002,222                  7.04 years             2,222               2.25
3.00-3.50            500,000                  2.05 years                 -               3.00
                   5,448,772                  5.75 years         2,064,716  $            1.38





                                       F-26



(d)  Stock  options,  cont'd
As  of  December  31,  2002, the Company had warrants outstanding that allow the
holders  to  purchase  up  to 1,692,753 shares of common stock at prices between
$0.37  and  $1.44 per share.  The warrants may be exercised any time within five
(5)  years  of  issuance.

The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the  value  of  all options granted during 2002 and 2001 using the minimum value
method  as  prescribed  by  SFAS  123.  Under  this method, the Company used the
risk-free  interest rate at date of grant, the expected volatility, the expected
dividend  yield and the expected life of the options to determine the fair value
of  options  granted.  The  risk-free  interest  rates ranged from 6.0% to 6.5%;
expected  volatility  of 117% and the dividend yield was assumed to be zero, and
the  expected life of the options was assumed to be three to five years based on
the  average  vesting  period  of  options  granted.


If  the Company had accounted for these options in accordance with SFAS 123, the
total  value of options granted during 2002 and 2001 would be amortized on a pro
forma  basis  over  the  vesting  period  of  the  options.  Thus, the Company's
consolidated  net  loss  would  have  been  as  follows:





Years Ended December 31,     2002         2001
                          ----------  ------------
                                

Net loss:
------------------------
  As reported             $(376,160)  $(1,885,871)
  Pro forma               $(604,395)  $(2,002,481)
Loss per Share:
------------------------
  As reported             $    (.03)  $      (.13)
  Pro forma               $    (.04)  $      (.14)




On February 9, 2001, the Company purchased all rights to the name "ExploreSpace"
and  the  Website  www.explorespace.com in an isolated transaction under Section
4(2) of the Securities Act.  The Company purchased all of the outstanding common
stock  of  ExploreSpace.com, Inc. in exchange for options to purchase a total of
80,000  common  shares  of  the  Company  for  $1.00  per  share.

                                       F-27


9.     COMMITMENTS  AND  CONTINGENCIES
(a)  Capital  leases
The  Company leases certain equipment under non-cancelable capital leases, which
are  included  in  fixed  assets  as  follows:






December 31,                     2002       2001
-----------------------------  ---------  ---------
                                    

Computer equipment             $145,365   $224,721
-----------------------------  ---------  ---------
Less accumulated depreciation   (76,161)   (94,890)
                               $ 69,204   $129,831




Future  minimum  lease  payments  are  as  follows:





Year Ending December 31,
---------------------------------------
                                      
  2003                                   $ 35,563
  2004                                      8,882
Total minimum lease payments               44,445
Amount representing interest               (3,231)
Present value of minimum lease payments  $ 41,214

Total obligation                         $ 41,214
---------------------------------------  ---------
Less current portion                      (32,783)
Long-term portion                        $  8,431



(b)  Other  accrued  liabilities

In  November  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included the sale of the land and building.  The fees that were incurred for the
sale  of  the  building were $121,311 and recorded as other accrued liabilities.
The  fees  include  broker  fees  escrow  and  title  fees  and  property taxes.

(c)  Building  lease

In  conjunction  with  the  sale  of  its facility in December 2002, the Company
entered  into  a non-cancelable operating lease with the buyer to lease-back its
facilities  for  ten  years  (see  Note  2).  The  base rent is $25,678 and will
increase  by  3.5% per year.  Mr. Benson provided a guarantee for the leaseback.

10.     CONCENTRATIONS  AND  CONTINGENCIES

(a)  Credit  risk

The  Company maintains cash balances at various financial institutions primarily
located  in  San  Diego.  The  accounts at these institutions are secured by the
Federal  Deposit  Insurance  Corporation  up  to  $100,000.  The Company has not
experienced  any  losses  in  such  accounts.

(b)  Customer

During  2002 and 2001, the Company had a major customer that accounted for sales
of  approximately  $1,727,000  and  $3,163,000  or  51%  and 77% of consolidated
revenue,  respectively.  At  December  31,  2002 and 2001, the amount receivable
from  this  customer  was  approximately  $0  and  $228,000,  respectively.

                                       F-28


(c)  Contract

In  November  1999,  the  Space  Missions Division was awarded a turnkey mission
contract  by  the  Space  Sciences Laboratory (SSL) at University of California,
Berkeley  (UCB)  worth  as  of  December  31,  2002  approximately $7.4 million,
including  two  change  orders  worth  approximately  $412,000 June 12, 2002 and
October  7,  2002.  This  contract  represented  51% of the Company's revenue in
2002.  The  contract  will  conclude  on  January 31, 2004.  The payments on the
contract  are made on a monthly basis according to a preset payment schedule and
resulted  in costs in excess of billings and estimated earnings of approximately
$268,800.  At  December  31,  2002  the  total  costs  estimated to complete the
contract  was  approximately  $7,640,000.

11.  OPERATING  SEGMENTS
The  Company's  operating  structure included one operating segment for 2002 and
two  operating  segments  for  2001.

(a)     Segment  products  and  services
The  Company  merged  its Space Missions Division (SMD) business segment and ISS
business  segment  in  2002.

The  following is a summary of operating results and assets by segment for 2001.





                             For the Year Ended December 31, 2001
                            --------------------------------------
                                                                    
(In thousands)                                SMD                     ISS        Total
Net revenue from external
--------------------------
Customers                                   $3,749                    $350      $4,099
Intersegment revenues                            -                     -             -
Depreciation and
Amortization expense                          (181)                  (529)       (710)
Impairment loss                                                      (923)       (923)
Segment loss                                 $(473)               $(1,383)    $(1,856)
                            --------------------------------------  --------  --------

Total segment assets                        $3,140                    $38       $3,178
                            --------------------------------------  --------  --------
Less intersegment assets                      (164)                    -         (164)
Net segment assets                           $2,976                   $38       $3,014





 (b)     Method  of  determining  segment  profit  or  loss
Management  evaluated  the  performance  of its operating segments separately in
2001  to  individually  monitor  the  different   factors  affecting   financial
performance.  Segment profit or loss includes substantially all of the segment's
costs  of  production,  distribution  and  administration.  The  Company manages
income  taxes on a global basis.  Thus, management evaluated segment performance
based  on profit or loss before income taxes, exclusive of any significant gains
or  losses  on  the  disposition  of  investments  or  other  assets.

                                       F-29


12.  SUBSEQUENT  EVENTS
On  January  31,  2003, the Company closed escrow on the sale of its facility in
Poway,  California.  The  selling  price  of the facility was $3.2 million.  The
total  debt  repayment  from  the transaction was approximately $2,407,000.  The
approximate  net  proceeds  to  the  Company  for  working  capital purposes was
$635,800.

On  February  10, 2003, the Company hired a new chief financial officer, who was
subsequently  approved  during  a Board meeting on February 14, 2003.  The Board
approved an at-will contract for him and granted the new chief financial officer
options  to  purchase  up to 375,000 shares of the Company's common stock at the
closing  price  on  date  of  grant.  The options vest over various time periods
based  on certain performance criteria and expire six (6) years from grant date.



                                       F-30


                         SPACEDEV, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                (UNAUDITED)





                                                                     
March 31,                                                            2003        2002
---------------------------------------------------------------  --------  ----------

 ASSETS

 CURRENT ASSETS
    Cash                                                         $210,856  $  310,269
    Accounts receivable                                           220,841      33,980
    Costs in excess of billings and estimated earnings (Note 2)   253,819           -

 Total current assets                                             685,516     344,249

 FIXED ASSETS - NET                                               131,475   2,151,025

 CAPITALIZED SOFTWARE  COSTS                                       69,005     207,016

 OTHER ASSETS                                                      31,536     104,517

                                                                 $917,532  $2,806,807






The  accompanying  notes  are  an  integral part of these condensed consolidated
financial  statements.
                                       F-31



                         SPACEDEV, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)






 March 31,                                                                   2003           2002
-----------------------------------------------------------------------  -------------  -------------
                                                                                  
 LIABILITIES AND STOCKHOLDERSDEFICIT
 CURRENT LIABILITIES
    Current portion of notes payable (Note 4)                            $     55,392   $     69,256
    Current portion of capitalized lease obligations                           28,382         32,134
    Notes payable - related party (Note 4)                                     80,000         80,000
    Convertible debt notes payable (Note 5)                                   229,955              -
    Accounts payable and accrued expenses                                     321,911        284,973
    Accrued payroll, vacation and related taxes                               111,489        116,999
    Customer deposits and deferred revenue                                    124,765        294,422
    Billing in excess of costs incurred and estimated earnings (Note 2)             -        231,864
    Provision for anticipated loss (Note 2)                                     5,173         69,487
    Income taxes payable                                                       40,000              -
    Other accrued liabilities (Note 3)                                              -        150,000

 Total current liabilities                                                    997,067      1,329,135

 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 4)                               76,552      2,372,381

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES                         3,979         21,550

 NOTES PAYABLE - RELATED PARTY, LESS CURRENT MATURITIES (NOTE 4)              528,364        577,298

 DEFERRED GAIN - SALE-LEASEBACK (NOTE 4)                                    1,153,175              -

 DEFERRED REVENUE                                                               5,000          5,000


 Total liabilities                                                          2,764,137      4,305,364

 STOCKHOLDERSDEFICIT
    Convertible preferred stock, $.0001 par value, 10,000,000 shares
      authorized no shares issued or outstanding                                    -              -
    Common stock, $.0001 par value; 25,000,000 shares authorized, and
      15,338,907 and 14,858,396 shares issued and outstanding,
      respectively                                                              1,533          1,485
    Additional paid-in capital (Note 6)                                     8,728,659      8,224,827
    Additional paid-in capital - stock options                                750,000        750,000
    Deferred compensation                                                    (250,000)      (250,000)
    Accumulated deficit                                                   (11,076,797)   (10,224,869)

 Total stockholdersdeficit                                                 (1,846,605)    (1,498,557)

                                                                         $    917,532   $  2,806,807






The  accompanying  notes  are  an  integral part of these condensed consolidated
financial  statements.
                                       F-32


                         SPACEDEV, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)







                                                                                                           
 Three Months Ended March 31,                                                                  2003%               2002%
-------------------------------------------------                                       ------------        ------------

 NET SALES                                                                              $   532,840   100%  $   949,770   100%


 TOTAL COST OF SALES                                                                        461,610    87%      711,963    75%

 GROSS MARGIN                                                                                71,230    13%      237,807    25%
-------------------------------------------------                                       ------------  ----  ------------  ----

 OPERATING EXPENSES
    Marketing and sales expense                                                              65,042    12%       26,245     3%
    General and administrative                                                              369,916    69%      185,722    20%
                                                                                                                          ----

 TOTAL OPERATING EXPENSES                                                                   434,958    82%      211,967    22%
-------------------------------------------------                                       ------------  ----  ------------  ----

 LOSS FROM OPERATIONS                                                                      (363,728)  -68%       25,840     3%
                                                                                                                          ----

 OTHER EXPENSE
 Non-Cash Interest Expense Debt Discount (Note 5)                                          (100,455)  -19%            -     0%
 Interest expense                                                                           (20,449)   -4%      (55,160)   -6%
 Gain on Building Sale (Note 4)                                                              19,545     4%            -     0%
                                                                                                                          ----

 TOTAL OTHER EXPENSE                                                                       (101,359)  -19%      (55,160)   -6%
-------------------------------------------------                                       ------------  ----  ------------  ----

  LOSS BEFORE INCOME TAXES                                                              $  (465,087)  -87%  $   (29,320)   -3%

 Income tax provision                                                                        40,000     8%  $         -     0%
-------------------------------------------------                                       ------------  ----  ------------  ----

 NET LOSS                                                                                  (505,087)  -95%      (29,320)   -3%
 .

 NET LOSS PER SHARE:
                                                   Net loss                             $     (0.03)        $      0.00
                                                   -----------------------------------  ------------        ------------

                                                   Weighted-Average Shares Outstanding   15,092,489          14,825,377








The  accompanying  notes  are  an  integral part of these condensed consolidated
financial  statements.
                                       F-33


                                 SPACEDEV, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)







                                                                    
 Three Months Ended March 31,                                      2003       2002
----------------------------------------------------------  ------------  ---------

 CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss                                                $  (505,087)  $(29,320)
    Adjustments to reconcile net loss to net cash
      provided by (used in) operating activities:
      Depreciation and amortization                              57,696     48,465
      Contributed assets                                              -    (16,251)
      (Gain) loss on disposal of assets                         (19,545)     7,410
      Non-cash interest expense - convertible debt program      100,455          -
      Change in operating assets and liabilities:              (364,573)    95,435

 NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES           (731,054)   105,739



CASH FLOWS FROM INVESTING ACTIVITIES
    Sale of assets                                            3,150,124          -
    Purchases of fixed assets                                    (3,100)         -
----------------------------------------------------------  ------------  ---------

NET CASH PROVIDED BY INVESTING ACTIVITIES                     3,147,024          -



 CASH FLOWS FROM FINANCING ACTIVITIES
    Principle payments on notes payable                      (2,509,853)    (1,715)
    Principal payments on capitalized lease obligations          (8,853)    (5,392)
    Payments on notes payable - related party                  (139,998)   (20,000)
    Proceeds from issuance of common stock                      425,942     20,000



 NET CASH USED IN FINANCING ACTIVITIES                       (2,232,762)    (7,107)



 Net increase in cash                                           183,208     98,632



 CASH AT BEGINNING OF PERIOD                                     27,648    211,637
----------------------------------------------------------  ------------  ---------

 CASH AT END OF PERIOD                                      $   210,856   $310,269






The  accompanying  notes  are  an  integral part of these condensed consolidated
financial  statements.
                                       F-34


                         SPACEDEV, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, CONT'D.
                                   (UNAUDITED)








                                                       
 Three Months Ended March 31,                          2003     2002
---------------------------------------------------  ------  -------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the year for:
      Interest                                       $8,157  $43,094

 NONCASH INVESTING AND FINANCING ACTIVITIES:



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

                                       F-35



              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS  OF  PRESENTATION

The  accompanying  condensed consolidated financial statements of SpaceDev, Inc.
("the  Company")  include  the  accounts  of  the  Company   and  its   inactive
subsidiaries,  Integrated  Space  Systems  Inc.  (ISS),  SpaceDev Australia, and
SpaceDev  Oklahoma.  In  the  opinion  of management, the condensed consolidated
financial  statements  reflect  all  normal and recurring adjustments, which are
necessary  for  a fair presentation of the Company's financial position, results
of  operations  and  cash  flows as of the dates and for the periods, presented.
The condensed consolidated financial statements have been prepared in accordance
with generally accepted accounting principles for interim financial information.
Consequently,  these statements do not include all disclosures normally required
by  generally accepted accounting principles of the United States of America for
annual  financial statements nor those normally made in an Annual Report on Form
10-KSB.  Accordingly,  reference  should  be  made  to the Company's Form 10-KSB
filed  on  March  28,  2003  and  other  reports the Company filed with the U.S.
Securities  and  Exchange  Commission  for  additional  disclosures, including a
summary of the Company's accounting policies, which have not materially changed.
The consolidated results of operations for the three months ended March 31, 2003
are  not  necessarily  indicative of results that may be expected for the fiscal
year  ending  December  31,  2003 or any future period, and the Company makes no
representations  related  thereto.

The  accompanying  condensed  consolidated  financial statements as of March 31,
2003  and  2002 have been prepared assuming the Company will continue as a going
concern.  Even  though  the Company reduced its working capital deficit with the
sale and leaseback of its facility, the Company had a working capital deficit of
approximately  $300,000  as  of  March  31,  2003,  and  incurred  a net loss of
approximately  $465,000 for the three months then ended.  These conditions raise
substantial  doubt  about  the Company's ability to continue as a going concern.
During  the first quarter 2003, management raised approximately $426,000 through
a  private equity placement and concluded a transaction to sell its facility and
lease it back for a ten (10) year period.   Subsequent to March 2003, management
intends to obtain new commercial and government contracts and to seek additional
financing through a combination of public and private debt or equity placements,
commercial  project  financing and government programs to fund future operations
and commitments.  There is no assurance that new contracts or additional debt or
equity  financing  needed  to  fund  operations will be available or obtained in
sufficient  amounts  necessary  to  meet  the  Company's  needs.

The  accompanying condensed consolidated financial statements do not include any
adjustments  to  reflect  the  possible future effects on the recoverability and
classification  of  assets or the amounts and classification of liabilities that
may  result  from  the  possible inability of the Company to continue as a going
concern.

The  preparation  of  financial statements in conformity with generally accepted
accounting  principles  requires  management  to  make  certain   estimates  and
assumptions  that  affect  the  reported  amounts  of  assets  and  liabilities,
disclosures  of  contingent assets and liabilities and the results of operations
during  the reporting period.  Actual results could differ materially from those
estimates.

Certain  reclassifications  have  been  made  to  the  prior  period  financial
statements    to  conform    to   the  current   period   presentation.   These
reclassifications  had  no  effect  on  reported  total  assets  or  net  loss.

                                       F-36


Beginning  in second quarter 2002, capitalized software costs are amortized over
their  estimated  useful lives using the straight-line method.  Periodically and
at  least  annually,  management  performs a review for impairment in accordance
with  SFAS  No.  144.

2.       REVENUE  RECOGNITION

In  November  1999, SpaceDev was awarded a $4.9 million turnkey mission contract
by  the  Space Sciences Laboratory ("SSL") at University of California, Berkeley
("UCB").  SpaceDev  was  competitively  selected  by  UCB/SSL  to design, build,
integrate,  test  and  operate  for  one year a small scientific, Earth-orbiting
spacecraft called CHIPSat.  In 2000, the Company reviewed the contract status at
year-end and determined that the total estimated costs at the end of the program
would  exceed  the  likely  revenue.  As a result, the Company accrued a loss of
approximately  $860,000 based on the expected contract modification of $600,000,
which  was  approved  on  June  15,  2001.  Pursuant  to  a series of subsequent
modifications,  the  total  value  of  the  CHIPSat  project  was  increased  to
approximately  $7.4  million.  The  total  expected  loss  on  the  contract  is
approximately  $514,000.  As  of  March 31, 2003, approximately 99% of the total
contract  costs  were  expended  and  the remaining loss on the balance sheet at
March  31, 2003 totaled approximately $5,200.  There are also costs in excess of
billings  totaling  approximately  $81,000  as  of  March 31, 2003.  The CHIPSat
contract  is  expected  to  conclude  in  January  2004.

In  September  2001,  the  Company  was  awarded  a  contract  for a proprietary
propulsion research program valued in excess of $1.0 million.  As a part of that
program,  the  Company  is  competing  with  another  party  to  design  a space
propulsion  system.  The  entire  contract, which will be awarded based upon the
submitted  designs,  is  valued  at  approximately  $2.2  million.  Work on this
project  generated approximately $1.2 million in revenues during 2002.  To date,
the  Company  has  recognized  approximately  $23,000  of  gross  margin on this
contract  and  as  of  March  31,  2003  there  were costs in excess of billings
totaling  approximately  $173,000.  The  Company reviewed the contract status in
the  fourth quarter of 2002, to evaluate changes to the total estimated costs to
complete  the  contract  due  to  schedule delays, as a result the overall gross
margin on this contract was reduced from approximately $388,000 to approximately
$28,000  of  which  approximately  $22,000  has  been placed in deferred revenue
pending  further  reviews  on this program.  This adjustment was recorded in the
fourth  quarter  of  2002.

3.     OTHER  ACCRUED  LIABILITIES

In June 2001, the Company accrued a $150,000 contingent liability related to its
guarantee  on a performance bond on behalf of Space Innovations Limited ("SIL"),
which  was  then a subsidiary of the Company.  In 1999, the Company was required
to  guarantee  a performance bond on behalf of SIL in connection with a contract
to build a satellite bus for an Australian domestic spacecraft project.  SIL was
unable  to  perform  on  the contract and subsequently declared bankruptcy.  The
Company  paid  this  debt in January 2003 with the proceeds from the sale of the
building.  (See  Note  4(a)).


                                       F-37


4.     NOTES  PAYABLE

a.  Building  and  Settlement  Notes

In  December  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included  the  sale  of the land and building.  Net fixed assets were reduced by
approximately $1.9 million and notes payable were reduced by approximately  $2.4
million while a deferred gain was recorded.  Mr. Benson provided a guarantee for
the  leaseback.In  conjunction  with  the sale, the Company entered into a lease
agreement  with  the  buyer to leaseback its facilities. The gain on the sale of
the  facility  was  deferred  and  amortized  in  proportion to the gross rental
charged  to  expense  over the lease term.  Deferred gain of $1,172,720 is being
amortized  at the rate of $117,272 per year for ten (10) years ending in January
2013.  As of March 31, 2003, the deferred gain was 1,153,175.  This amortization
will  be  included  in  the Company's occupancy and facility expense and totaled
$19,545  as  of  March  31,  2003.

Deferred  Gain  consisted  of  the  following:





                           Period Ended March 31, 2003
                        
Deferred Gain                               $1,172,720
Less Amortization to date                     (19,545)
-------------------------  ----------------------------
                                            $1,153,175





In  2001, the Company entered into three settlement loan agreements with various
vendors.  The  total  of $171,402 for all three loans called for payment between
24  and  50  months with interest that ranges from 0% to 8%.  At March 31, 2003,
the  outstanding  balances  on  these  notes  were $131,944 with future interest
expense  of  $5,195.

Future  minimum  principal  payments  on  notes payable, building and settlement
notes  are  as  follows:






                    Period Ended March 31,
                

2003                              $55,392
2004                               40,770
2005                               35,782

Total Settlement Notes           $131,944





                                       F-38


4.     Notes  Payable  cont.

b)      Related  Parties

The  Company  had  notes  payable  to  the CEO.  At March 31, 2003 and 2002, the
balances were $608,364 and $657,298, respectively, with accrued interest of 10%.
The  note  was amended on March 20, 2000 to call for annual payments of not less
than  $80,000  per  year  with  interest  at  10%.

Future  minimum  principal  payments  on  notes  payable, related parties are as
follows:





Period Ended      March 31,
               
2004                 80,000
2005                 80,000
2006                 80,000
2007                 80,000
Thereafter          208,364
                   $608,364




Interest  expense  on  these  notes  was $9,866 and $12,066 for the three months
ended  March  31,  2003  and  2002,  respectively.

5.     CONVERTIBLE  DEBT  NOTES  PAYABLE

From  October  14, 2002 through November 14, 2002, the Company sold an aggregate
of  $475,000  of 2.03% convertible debentures to various director's and officers
of  the  Company.  The  total  funding  was completed on November 14, 2002.  The
convertible  debentures  entitle  the holder to convert the principal and unpaid
accrued  interest  into  the  Company's common stock when the note matures.  The
maturity on the notes was six (6) months from issue date.  On March 25, 2003, an
amendment  was  executed  which extend these notes an additional six (6) months.
The convertible debentures are exercisable into a number of the Company's common
shares  at a conversion price that equals the 20-day average ask price less 10%,
which  was,  established  when  the  note  was issued, or the initial conversion
price.

Concurrent  with  the issuance of the convertible debentures, the Company issued
warrants  to  purchase  up  to  1,229,705  shares  of  our  common  stock to the
subscribers.  These  warrants  are exercisable for three (3) years from the date
of  issuance  at the initial exercise price which is equal to the 20-day average
ask  price  less  10%  which  was  established  when the note was issued, or the
initial  conversion price of the notes.  Upon issuance, the issued warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and  the  estimated  fair  value  was  recorded  as  debt  discount.

As  a  result  of  the  change to the maturity date of the convertible debt, the
amortization  period  for  the debt discounts was also extended during the first
quarter  in  2003.

                                       F-39



5.  Convertible  Debt  Notes  Payable  cont.

All  debt  discounts are to be amortized as additional interest expense over the
term  of  the  convertible  debenture.  As  of March 31, 2003, $475,000 has been
reflected  as debt discount of which $100,455 was amortized to non-cash interest
expense  for  the  first  three  months  ended  March  31,  2003.

                                     Convertible  debentures          $  475,000
                                     Accrued  interest                     4,500
        Less  debt  discount
         Total                               475,000
         Amount  amortized  to  expense     (225,455)                  (249,545)
                                             --------                  ---------
Net  convertible  debt  payable  at  March  31,  2003                   $229,955

6.     STOCKHOLDERS'  EQUITY  -  COMMON  STOCK  AND  WARRANTS

On  November 5, 2000, the Company commenced a private placement offering ("PPO")
for  a  maximum  of  1,000,000  shares of the Company's $0.0001 par value common
stock and warrants to purchase an addition 1,000,000 shares of common stock (the
"Units").  The  offering  price of the Units was the five-day average of the bid
and  ask  prices  for the Company's common stock on the date of issuance, with a
minimum  per  Unit  price  of $1.00.  The warrants allowed the holder to acquire
additional  shares  at $0.50 above the offering price of the shares. The Company
sold  to  one  related-party  investor  under  these  terms.

On  March 2, 2001, the PPO offering price was amended to the average of the high
bid  prices on the date of issuance and four preceding days, with no minimum per
share  price,  and  the  warrants  were  amended  to allow the holder to acquire
additional  shares  at  the  Unit  price.

The  Company  sold 153,060 Units under the PPO during 2002. The Company received
$75,000  for  the  Units  sold  under  the  PPO  during  2002.

On  January 16, 2003 and February 14, 2003, pursuant to an extension of the PPO,
the Company sold 665,188 and 196,079 Units.   The Company received approximately
$326,000  and $100,000 for the Units sold under the PPO during the first quarter
2003.

The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the  value  of  all options granted during period ending March 31, 2003 and 2002
using  the  minimum  value method as prescribed by SFAS 123.  Under this method,
the  Company  used  the  risk-free  interest rate at date of grant, the expected
volatility,  the expected dividend yield and the expected life of the options to
determine  the  fair  value  of  options  granted.  The risk-free interest rates
ranged from 6.0% to 6.5%; expected volatility of 117% and the dividend yield was
assumed to be zero, and the expected life of the options was assumed to be three
to  five  years  based  on  the  average  vesting  period  of  options  granted.

                                       F-40


6.  Stockholders'  Equity  -  Common  Stock  and  Warrants  cont.

If  the Company had accounted for these options in accordance with SFAS 123, the
total  value  of  options  granted  during period ending March 31, 2003 and 2002
would  be amortized on a pro forma basis over the vesting period of the options.
Thus,  the  Company's  consolidated  net  loss  would  have  been  as  follows:






Period Ended March 31,     2003       2002
                        ----------  ---------
                              

Net loss:
----------------------
  As reported           $(505,087)  $(29,320)
  Pro forma             $(578,932)  $(93,190)
Loss per Share:
----------------------
  As reported           $    (.03)  $   (.00)
  Pro forma             $    (.04)  $   (.01)





7.     NEW  ACCOUNTING  PRONOUNCEMENTS

There  were  no  recent Accounting Pronouncements that effect the Company during
the  first  quarter  2003.  For  past  pronouncements please refer the company's
10KSB  filed  on  March  28,  2003.

8.     SUBSEQUENT  EVENTS

The Sarbanes-Oxley Act of 2002 ("Act") established the Public Company Accounting
Oversight  Board  ("PCAOB") and charged it with the responsibility of overseeing
the  audits of public companies that are subject to the federal securities laws.
Under  the  Act,  the PCAOB's duties include the establishment of a registration
system  for  public  accounting  firms.  The  PCAOB  has  proposed rules for the
registration  process,  which  will  require  approval  of  the  U.S. Securities
Commission ("SEC") prior to enforcement. Within 180 days after SEC approval, all
public accounting firms will be required to register with the PCAOB if they wish
to  prepare  or  issue  audit  reports  on  U.S.  public companies, or to play a
substantial  role  in  the  preparation  or  issuance  of  such   reports.  Once
registered,  public  accounting  firms will be required to file periodic reports
with the PCAOB. At this time, the cost of compliance with these new rules cannot
be  determined,  and,  as  a  result  of  the  recent  legislation,  the cost of
professional  liability  insurance  for public accounting firms has dramatically
increased. We have been informed by our independent auditor, Nation Smith Hermes
&  Diamond  ("Nation Smith"), that it will not register with the PCAOB and, as a
result,  will not be able to continue to act as our independent auditor once the
rules  are in effect. Although we anticipate that Nation Smith will be available
to review our financial statements for the second quarter of 2003, we have begun
interviewing  with other accounting firms to review our second and third quarter
financials  and prepare the audit report for the fiscal year ending December 31,
2003.



                                       F-41






No  dealer,  sales  person  or  other                           SPACEDEV, INC.
individual has been authorized to
give any information  or  make  any                            3,214,261 SHARES
representations  other  than those
contained in this prospectus  and,  if                                OF
given or made, such information or
representations must not be  relied                              COMMON STOCK
upon  as having been authorized by
the Company. This prospectus does
not constitute an offer to sell, or a
solicitation of an offer to buy, the                              PROSPECTUS
Notes offered  hereby  in  any
jurisdiction  where,  or  to any person
to whom, it is unlawful  to  make  an
offer  or  solicitation.  Neither  the
delivery of this prospectus nor any
sale made hereunder shall, under
any circumstances, create an
implication  that  there has been any
change in the affairs of the
Company since the  date hereof or
that the information contained
herein is correct or complete as of
any  time  subsequent  to  the  date
hereof.
                                                                JULY  25,  2003


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Our  Articles  of  Incorporation  provide  that  our  directors,  officers,
employees  or  agents  shall  be  indemnified  as  to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, as long as the director, officer, employee or agent acted in good
faith  and  in  a  manner reasonably believed to be in the best interests of the
corporation.  No indemnification shall be made in respect of any claim, issue or
matter  as  to  which  such  person  shall  have  been adjudged to be liable for
negligence  or  misconduct  in  the  performance  of  his/her  duty.

     In  addition,  our  Articles  of  Incorporation  and  Bylaws obligate us to
indemnify  our  directors  and  officers  against  expenses  and  other  amounts
reasonably incurred in connection with any proceeding arising from the fact that
such  person  is  or  was  an  agent of ours.  Our Articles of Incorporation and
Bylaws  also authorize us to purchase and maintain insurance on behalf of any of
our  directors or officers against any liability asserted against that person in
that  capacity, whether or not we would have the power to indemnify that person.

                   OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     Expenses  payable  in  connection  with  the distribution of the securities
being  registered (estimated except for the registration fee), all of which will
be  borne  by  the  registrant,  are  as  follows:







                                                  
Securities and Exchange Commission Registration Fee  $   143
Printing Expenses                                    $   500
Legal Fees and Expenses                              $10,000
Accounting Fees                                      $ 5,000
Miscellaneous Expenses                               $   500
Total                                                $16,143
===================================================  =======




                     RECENT SALES OF UNREGISTERED SECURITIES

     On March 2, 2001, we issued 50,000 shares of its common stock to its former
president,  Mr.  Stanley  W.  Dubyn,  according  to  the terms of his employment
agreement  with  us.  The  common stock was issued with restrictions pursuant to
Section  4(2)  of  the  Securities  Act. Mr. Dubyn resigned his positions as our
president,  chief  operating  officer  and  director  on  July  6,  2001.

                                       II-1


     During  the  first  quarter  of 2001, we issued a total of 17,247 shares to
consultants in exchange for services rendered to us. The shares were issued with
restrictions  pursuant  to  Section  4(2)  of  the  Securities  Act.

In  April 2001, we issued 66,667 shares of common stock and warrants to purchase
an  additional  66,667  shares of common stock at an exercise price of $0.75 per
share  to  an individual investor in exchange for an investment of $50,000. This
purchase  was  made  as a part of an accredited investor only, private placement
transaction  under  Rule  506  of  Regulation  D  of the Securities Act of 1933.

     During  the  second quarter of 2001, we issued a total of 500,000 shares to
EMC  Holdings  Corporation  pursuant  to  Section 4(2) of the Securities Act for
certain  consulting services. Due to teh failure of performance by EMC under the
consulting and advisory agreements between EMC and the Company, EMC's engagement
was terminated in late 2001, and the shares were recovered by us in arbitration.

     On  June  12,  2001 we issued 33,333 shares of common stock and warrants to
purchase  an  additional  33,333  shares of common stock at an exercise price of
$0.75  per  share  to  an  individual  investor in exchange for an investment of
$25,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     On  June  20,  2001 we issued 33,333 shares of common stock and warrants to
purchase  an  additional  33,333  shares of common stock at an exercise price of
$0.75  per  share  to  an  individual  investor in exchange for an investment of
$25,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     On  August  11,  2001,  we  issued  a  warrant to purchase 25,000 shares of
restricted  common  stock  pursuant to its agreement to acquire the AMROC hybrid
motor  technology.  The  exercise  price  of  the warrant is $.877, based on the
five-day  average  closing  price  of our common stock on the date of grant. The
warrant  was  issued pursuant to Section 4(2) of the Securities Act of 1933 (the
"Act").

     On September 18, 2001, we issued 23,419 shares of common stock and warrants
to  purchase an additional 23,419 shares of common stock at an exercise price of
$0.854  per  share  to  an  individual investor in exchange for an investment of
$20,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     During  2001, we issued a total of 105,599 shares to consultants, employees
and  summer  interns in exchange for services rendered to us and awards given by
us.  The  shares  were  issued with restrictions pursuant to Section 4(2) of the
Securities  Act.

     On November 21, 1997, we entered into a five-year employment agreement with
its  President,  James  W.  Benson.  This agreement provides for compensation of

                                       II-2


salary  and  stock as well as stock options.  Our Board of Directors amended the
Employment  contract for Mr. Benson at its meeting on July 16, 2000. The amended
agreement  provides  for the grant of options to purchase up to 4,000,000 shares
of our common stock upon the occurrence of certain events. Such options would be
immediately  exercisable upon grant. The options are non-statutory stock options
issued  outside  of  our  1999  Incentive  Stock Option Plan and were originally
granted  to  Mr.  Benson  pursuant  to  Rule  701  of  the  Securities  Act.

     On  March 14, 2002, we issued 40,816 shares of common stock and warrants to
purchase  an  additional  40,816  shares of common stock at an exercise price of
$0.49  per  share  to  an  individual  investor in exchange for an investment of
$20,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     On  August 9, 2002, we issued 30,612 shares of common stock and warrants to
purchase  an  additional  30,612  shares of common stock at an exercise price of
$0.49  per  share  to  an  individual  investor in exchange for an investment of
$15,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     From  October  14,  2002 through November 14, 2002, we sold an aggregate of
$475,000  of 2.03% convertible debentures to three of our directors and officers
pursuant  to  Section 4(2) of the Securities Act.  Mr. Benson purchased $375,000
of  Series  A  Subordinated  Convertible  Notes  and Messrs. Shaffer and Skarupa
purchased  $50,000  each.  The total funding was completed on November 14, 2002.
The  convertible  debentures  entitle  the  holder  to convert the principal and
unpaid  accrued  interest into our common stock when the note matures. The notes
originally  were  set  to  mature  six  (6)  months  from  issue  date  and were
subsequently  extended  to twelve (12) months from issue date on March 19, 2003,
unless  paid,  extended  or  re-negotiated,  the  convertible   debentures   are
exercisable into a number of our common shares at a conversion price that equals
the  20-day  average  asking price less 10%, which was established when the note
was issued, or the initial conversion price. Concurrent with the issuance of the
convertible debentures, we issued to the subscribers, warrants to purchase up to
1,229,705  shares  of our common stock. These warrants are exercisable for three
(3)  years from the date of issuance at the initial exercise price, which equals
to  the 20-day average asking price less 10% which was established when the note
was  issued,  or  the  initial  conversion  price.

     During  2002,  we  issued  a  total of 7,000 shares to employees and summer
interns  in  exchange  for  services  rendered to us and awards given by us. The
shares  were issued with restrictions pursuant to Section 4(2) of the Securities
Act.

     On  December  2, 2002, we issued 81,632 shares of common stock and warrants
to  purchase an additional 81,632 shares of common stock at an exercise price of
$0.49  per  share  to  two individual investors in exchange for an investment of
$40,000.  This  purchase  was  made  as  a  part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

                                       II-3


     On  January 21, 2003, we issued 665,188 shares of common stock and warrants
to purchase an additional 665,188 shares of common stock at an exercise price of
$0.49  per  share  to  an  individual  investor in exchange for an investment of
$325,942.  This  purchase  was  made  as  a part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     On February 14, 2003, we issued 196,079 shares of common stock and warrants
to purchase an additional 196,079 shares of common stock at an exercise price of
$0.51  per  share  to  an  individual  investor in exchange for an investment of
$100,000.  This  purchase  was  made  as  a part of an accredited investor only,
private  placement  transaction under Rule 506 of Regulation D of the Securities
Act  of  1933.

     On  June  3,  2003, we issued warrants to purchase 200,000 shares of common
stock  to  Laurus  Master Fund Ltd.  The warrants were issued in three tranches:
warrants  on  125,000  shares  of common stock at an exercise price of $0.63 per
share;  warrants  on 50,000 shares of common stock at an exercise price of $0.69
per share; and warrants on 25,000 shares of common stock at an exercise price of
$0.80  per  share.

     In  July  2003,  we issued a total of 2,100 shares to employees in exchange
for  services rendered to us and awards given by us. The shares were issued with
restrictions  pursuant  to  Section  4(2)  of  the  Securities  Act.

                                       II-4








EXHIBITS
                                                                                                         
ITEM                                                                                                        EXH. NO.
--------------------------------------------------------------------------------------------------------------------

SpaceDev's Articles of Incorporation(1)                                                                          3.1
SpaceDev's Articles of Amendment to Articles of Incorporation dated November 4, 1997
    Authorizing Series B Preferred Stock(1)                                                                      3.2
SpaceDev's Articles of Amendment to Articles of Incorporation dated December 17, 1997
    Changing Name to SpaceDev, Inc. (1)                                                                          3.3
SpaceDev's Bylaws(1)                                                                                             3.4
SpaceDev's Articles of Amendment to Articles of Incorporation dated July 21, 2003
Increasing the Authorized Shares of Common Stock                                                                 3.5
Form of Common Stock Certificate(1)                                                                              4.1
Form of Non-Qualified Stock Option(1)                                                                            4.2
Form of Incentive Stock Option(1)                                                                                4.3
Form of Re-Pricing Warrant(1)                                                                                    4.4
Form of Warrant(1)                                                                                               4.5
1999 Stock Option Plan(1)                                                                                        4.6
1999 Employee Stock Purchase Plan                                                                                4.8
Form of Warrant from November 2, 2000 Private Placement (4)                                                      4.9
Common Stock Purchase Warrant-Phillips Aerospace (4)                                                            4.10
Note Purchase Agreement for Series A Subordinated Convertible Notes (6)                                         4.11
Form of Series A Subordinated Convertible Note (6)                                                              4.12
Form of Warrant for Series A Subordinated Convertible Note Offering (6)                                         4.13
Amendment to 1999 Stock Option Plan                                                                             4.14
Opinion of Weintraub Dillon                                                                                      5.1
Common Stock Exchange Agreement Between SpaceDev and SIL (1)                                                    10.1
Mutual Rescission and Release of Share Acquisition Agreement (1)                                                10.2
Share Exchange Agreement Between SpaceDev and ISS (1)                                                           10.3
Agreement of License and Purchase of Technology Between SpaceDev and AMROC (1)                                  10.4
Firm Fixed Price Agreement Number 108252 Between SpaceDev and Regents of the
     University of California (1)                                                                               10.5
Employment Agreement between ISS and Charles H. Lloyd (1)                                                       10.6
Employment Agreement of James W. Benson (2)                                                                     10.7
Deed of Counter-Indemnity dated August 28, 1999 (3)                                                             10.8

                                       II-5


Financial Advisory Services Agreement, dated June 18, 2001 (5)                                                  10.9
Consultant/Advisory Services Agreement, dated June 18, 2001 (5)                                                10.10
Employment Agreement between SpaceDev, Inc. and Stuart Schaffer, dated
May 17, 2002(7)                                                                                                10.11
Employment Agreement between SpaceDev, Inc. and Emery Skarupa, dated
May 24, 2002(7)                                                                                                10.12
Confidential Separation Agreement and General Release of Claims, dated
May 31, 2002(7)                                                                                                10.13
Code of Business Conduct and Ethics(7)                                                                         10.14
Employment Agreement between SpaceDev and Richard B. Slansky, dated
February 10, 2003(7)                                                                                           10.15
Second Amendment to Series A Subordinated Convertible Note - Benson1, dated
March 25, 2003(7)                                                                                              10.16
Second Amendment to Series A Subordinated Convertible Note - Benson2, dated
March 25, 2003(7)                                                                                              10.17
Second Amendment to Series A Subordinated Convertible Note - Benson3, dated
March 25, 2003(7)                                                                                              10.18
Second Amendment to Series A Subordinated Convertible Note - Benson4, dated
March 25, 2003(7)                                                                                              10.19
Second Amendment to Series A Subordinated Convertible Note - Skarupa, dated
March 25, 2003(7)                                                                                              10.20
Second Amendment to Series A Subordinated Convertible Note - Schaffer, dated
March 25, 2003(7)                                                                                              10.21
Security Agreement, dated as of June 3, 2003, by and between SpaceDev, Inc.
("SpaceDev") and Laurus Master Fund, Ltd. ("Laurus")(9)                                                        10.22
Secured Convertible Note, dated June 3, 2003, by and among SpaceDev and
Laurus(9)                                                                                                      10.23
Common Stock Purchase Warrant, dated June 3, 2003, issued by SpaceDev to
Laurus(9)                                                                                                      10.24
Registration Rights Agreement, dated as of June 3, 2003, by and between SpaceDev
and Laurus(9)                                                                                                  10.25
Waiver Letter, dated June 3, 2003, by and between SpaceDev and Laurus(9)                                       10.26
Separation Agreement and General Release, by and between SpaceDev and
Stuart Schaffer dated July 2, 2003                                                                             10.27
Letter from Nation Smith dated June 4, 2003(8)                                                                  16.1
Consent of Independent Auditor                                                                                  23.1
Consent of Weintraub Dillon PC (included in Exhibit 5.1 hereto)                                                 23.2



                                       II-6



____________________
(1)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-SB  (File  #000-28947).
(2)     Incorporated by reference to Exhibit 10.1 previously filed as an Exhibit
to  Registrant's  Form  10-QSB  filed  on  August  10,  2000.
(3)     Incorporated by reference to Exhibit 10.2 previously filed as an Exhibit
to  Registrant's  Form  8-K  filed  on  September  20,  2000.
(4)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-KSB  filed  on  April  2,  2001.
(5)     Incorporated  by reference to Exhibits 10.1 and 10.2 previously filed as
an  Exhibit  to  Registrant's  Form  8-K  filed  on  July  19,  2001.
(6)     Incorporated  by reference to Exhibits 4.1, 4.2 and 4.3 previously filed
as  an  Exhibit  to  Registrant's  Form  10-QSB  filed  on  November  14,  2002.
(7)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-KSB  filed  on  March  28,  2003.
(8)     Incorporated  by  reference  to  Exhibits  16.1  previously  filed as an
Exhibit  to  Registrant's  Form  8-K  filed  on  June  4,  2003.
 (9)     Incorporated  by  reference to Exhibits 10.1, 10.2, 10.3, 10.4 and 10.5
previously  filed as an Exhibit to Registrant's Form 8-K filed on June 18, 2003.





                                       II-7


                                  UNDERTAKINGS

         The  undersigned  registrant  hereby  undertakes:

     (1)  To  file, during any period in which offers or sales are being made, a
post-effective  amendment  to  this  registration  statement:

          (i)  to  include  any  prospectus  required by Section 10(a)(3) of the
     Securities  Act  of  1933;

          (ii)  to  reflect  in  the  prospectus  any  facts  or  events  which,
     individually or together, represent a fundamental change in the information
     set forth in the registration statement. Notwithstanding the foregoing, 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 prospectus filed with the Commission
     pursuant  to  Rule  424(b)  if, in the aggregate, the changes in 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;  and

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

Provided  however,  that  paragraphs  (1)(i)  and (1)(ii) shall not apply if the
information  required  to  be  included  in  a post-effective amendment by those
paragraphs  is contained in periodic reports filed by the registrant pursuant to
Section  13  or  Section  15(d)  of the Securities Exchange Act of 1934 that are
incorporated  by  reference  in  the  registration  statement.

     (2)  For  determining  liability under the Securities Act of 1933, to 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)  To  file a post-effective amendment to remove from registration any of
the  securities  that  remain  unsold  at  the  end  of  the  offering.

     (4)  That,  insofar  as  indemnification  for liabilities arising under the
Securities  Act  of  1933 may be permitted to directors, officers or controlling
persons of the registrant pursuant to the foregoing provisions or otherwise, the
registrant  has  been advised that in the opinion of the Securities and 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  the registrant of expenses incurred or paid by a
director,  officer  or  controlling  person  of the registrant 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, the

                                       II-8


registrant  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-9


                                   SIGNATURES

     In  accordance  with  the  requirements  of  the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it  meets  all  of  the requirements for filing on Form SB-2 to be signed on its
behalf by the undersigned, in the City of San Diego, California, on the 25th day
of  July  2003.

                               SpaceDev,  Inc.

                               By:   /s/  James  W.  Benson
                               -------------------------------------------------
                               James  W.  Benson,  Chief  Executive  Officer


                               By:  /s/  Richard  B.  Slansky
                               -------------------------------------------------
                               Richard  B.  Slansky,  Chief  Financial  Officer


     KNOW ALL MEN BY THESE PRESENTS, that the undersigned officers and directors
of  SpaceDev,  Inc.,  a  Colorado  corporation  that  is  filing  a registration
statement  on  Form  SB-2  with the Securities and Exchange Commission under the
provisions  of  the  Securities  Act  of 1933, as amended, hereby constitute and
appoint James W. Benson and Richard B. Slansky, and each of them, their true and
lawful  attorneys-in-fact  and  agents;  with  full  power  of  substitution and
resubstitution,  for  him  and  in  his  name,  place  and stead, in any and all
capacities, to sign such registration statement and any or all amendments to the
registration statement, including a prospectus or an amended prospectus therein,
and  all other documents in connection therewith to be filed with the Securities
and  Exchange  Commission,  granting unto said attorneys-in-fact and agents, and
each  of them, 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 interests and purposes as they might or could do in person, hereby ratifying
and  confirming  all  that  said attorneys-in-fact and agents or any of them, or
their  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 below by the following persons in the
following  capacities  on  the  dates  indicated.

Name                      Title                                   Date
---------------------------------------------------------------   -------------
/s/ James W. Benson       Chairman of the Board, Chief Exec       July 25, 2003
----------------------    Officer  and  Director  (principal
James  W.  Benson         executive officer)

/s/ Richard B. Slansky    Chief Financial Officer and Corporate   July 25, 2003
----------------------    Secretary
Richard  B.  Slansky

                                       II-10



/s/  Curt  Dean  Blake        Director                          July 25, 2003
----------------------------
Curt  Dean  Blake

/s/  Howell  M.  Estes,  III  Director                          July 25, 2003
----------------------------
Howell  M.  Estes,  III

/s/  J.  Mark  Grosvenor      Director                          July 25, 2003
----------------------------
J.  Mark  Grosvenor

/s/  Wesley  T.  Huntress     Director                          July 25, 2003
----------------------------
Wesley  T.  Huntress

/s/  Scott  McClendon         Director                          July 25, 2003
----------------------------
Scott  McClendon

/s/  Stuart  Schaffer         Director                          July 25, 2003
----------------------------
Stuart  Schaffer

/s/  Robert  S.  Walker       Director                          July 25, 2003
----------------------------
Robert  S.  Walker



            INDEX TO EXHIBITS FILED WITH THIS REGISTRATION STATEMENT






DESCRIPTION                                                                                                   NUMBER
-----------                                                                                                   ------
                                                                                                        

ITEM                                                                                                       EXH.  NO.
----                                                                                                       ---------

SpaceDev's Articles of Incorporation(1)                                                                          3.1
SpaceDev's Articles of Amendment to Articles of Incorporation dated November 4, 1997
    Authorizing Series B Preferred Stock(1)                                                                      3.2
SpaceDev's Articles of Amendment to Articles of Incorporation dated December 17, 1997
    Changing Name to SpaceDev, Inc. (1)                                                                          3.3
SpaceDev's Bylaws(1)                                                                                             3.4

                                       II-11


SpaceDev's Articles of Amendment to Articles of Incorporation dated July 21, 2003
Increasing the Authorized Shares of Common Stock                                                                 3.5
Form of Common Stock Certificate(1)                                                                              4.1
Form of Non-Qualified Stock Option(1)                                                                            4.2
Form of Incentive Stock Option(1)                                                                                4.3
Form of Re-Pricing Warrant(1)                                                                                    4.4
Form of Warrant(1)                                                                                               4.5
1999 Stock Option Plan(1)                                                                                        4.6
1999 Employee Stock Purchase Plan                                                                                4.8
Form of Warrant from November 2, 2000 Private Placement (4)                                                      4.9
Common Stock Purchase Warrant-Phillips Aerospace (4)                                                            4.10
Note Purchase Agreement for Series A Subordinated Convertible Notes (6)                                         4.11
Form of Series A Subordinated Convertible Note (6)                                                              4.12
Form of Warrant for Series A Subordinated Convertible Note Offering (6)                                         4.13
Amendment to 1999 Stock Option Plan                                                                             4.14
Opinion of Weintraub Dillon                                                                                      5.1
Common Stock Exchange Agreement Between SpaceDev and SIL (1)                                                    10.1
Mutual Rescission and Release of Share Acquisition Agreement (1)                                                10.2
Share Exchange Agreement Between SpaceDev and ISS (1)                                                           10.3
Agreement of License and Purchase of Technology Between SpaceDev and AMROC (1)                                  10.4
Firm Fixed Price Agreement Number 108252 Between SpaceDev and Regents of the
     University of California (1)                                                                               10.5
Employment Agreement between ISS and Charles H. Lloyd (1)                                                       10.6
Employment Agreement of James W. Benson (2)                                                                     10.7
Deed of Counter-Indemnity dated August 28, 1999 (3)                                                             10.8
Financial Advisory Services Agreement, dated June 18, 2001 (5)                                                  10.9
Consultant/Advisory Services Agreement, dated June 18, 2001 (5)                                                10.10
Employment Agreement between SpaceDev, Inc. and Stuart Schaffer, dated
May 17, 2002(7)                                                                                                10.11
Employment Agreement between SpaceDev, Inc. and Emery Skarupa, dated
May 24, 2002(7)                                                                                                10.12
Confidential Separation Agreement and General Release of Claims, dated
May 31, 2002(7)                                                                                                10.13
Code of Business Conduct and Ethics(7)                                                                         10.14

                                       II-12


Employment Agreement between SpaceDev and Richard B. Slansky, dated
February 10, 2003(7)                                                                                           10.15
Second Amendment to Series A Subordinated Convertible Note - Benson1, dated
March 25, 2003(7)                                                                                              10.16
Second Amendment to Series A Subordinated Convertible Note - Benson2, dated
March 25, 2003(7)                                                                                              10.17
Second Amendment to Series A Subordinated Convertible Note - Benson3, dated
March 25, 2003(7)                                                                                              10.18
Second Amendment to Series A Subordinated Convertible Note - Benson4, dated
March 25, 2003(7)                                                                                              10.19
Second Amendment to Series A Subordinated Convertible Note - Skarupa, dated
March 25, 2003(7)                                                                                              10.20
Second Amendment to Series A Subordinated Convertible Note - Schaffer, dated
March 25, 2003(7)                                                                                              10.21
Security Agreement, dated as of June 3, 2003, by and between SpaceDev, Inc.
("SpaceDev") and Laurus Master Fund, Ltd. ("Laurus")(9)                                                        10.22
Secured Convertible Note, dated June 3, 2003, by and among SpaceDev and
Laurus(9)                                                                                                      10.23
Common Stock Purchase Warrant, dated June 3, 2003, issued by SpaceDev to
Laurus(9)                                                                                                      10.24
Registration Rights Agreement, dated as of June 3, 2003, by and between SpaceDev
and Laurus(9)                                                                                                  10.25
Waiver Letter, dated June 3, 2003, by and between SpaceDev and Laurus(9)                                       10.26
Separation Agreement and General Release, by and between SpaceDev and
Stuart Schaffer dated July 2, 2003                                                                             10.27
Letter from Nation Smith dated June 4, 2003(8)                                                                  16.1
Consent of Independent Auditor                                                                                  23.1
Consent of Weintraub Dillon PC (included in Exhibit 5.1 hereto)                                                 23.2




____________________
(1)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-SB  (File  #000-28947).
(2)     Incorporated by reference to Exhibit 10.1 previously filed as an Exhibit
to  Registrant's  Form  10-QSB  filed  on  August  10,  2000.
(3)     Incorporated by reference to Exhibit 10.2 previously filed as an Exhibit
to  Registrant's  Form  8-K  filed  on  September  20,  2000.
(4)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-KSB  filed  on  April  2,  2001.

                                       II-13


(5)     Incorporated  by reference to Exhibits 10.1 and 10.2 previously filed as
an  Exhibit  to  Registrant's  Form  8-K  filed  on  July  19,  2001.
(6)     Incorporated  by reference to Exhibits 4.1, 4.2 and 4.3 previously filed
as  an  Exhibit  to  Registrant's  Form  10-QSB  filed  on  November  14,  2002.
(7)     Incorporated  by reference to the corresponding Exhibit previously filed
as  an  Exhibit  to  Registrant's  Form  10-KSB  filed  on  March  28,  2003.
(8)     Incorporated  by  reference  to  Exhibits  16.1  previously filed as an
Exhibit  to  Registrant's  Form  8-K  filed  on  June  4,  2003.
(9)     Incorporated  by  reference to Exhibits 10.1, 10.2, 10.3, 10.4 and 10.5
previously  filed as an Exhibit to Registrant's Form 8-K filed on June 18, 2003.

                                       II-14