AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 24, 2003



                                                     REGISTRATION NO. 333-108769


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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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


                        PRE-EFFECTIVE AMENDMENT NO. 1 TO


                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

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

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

     DELAWARE              2834                         87-0458888
 (State or other     (Primary Standard     (I.R.S. Employer of incorporation or
  jurisdiction)   Industrial Code Number)  organization Identification Number)

                            2500 WILCREST, 5TH FLOOR
                              HOUSTON, TEXAS 77042
                                 (713) 780-4754
          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive offices)

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

                                 JEFFREY W. TOMZ
                      CHIEF FINANCIAL OFFICER AND SECRETARY
                                 ISOLAGEN, INC.
                            2500 WILCREST, 5TH FLOOR
                              HOUSTON, TEXAS 77042
                                 (713) 780-4754
       (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)

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

                                   COPIES TO:
                         SUSAN STRANAHAN CIALLELLA, ESQ.
                               DILWORTH PAXSON LLP
                             3200 MELLON BANK CENTER
                               1735 MARKET STREET
                      PHILADELPHIA, PENNSYLVANIA 19103-7595
                                 (215) 575-7075

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

        Approximate date of commencement of proposed sale to the public:
As soon as practicable after the effective date of this Registration Statement.

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

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act,
check the following box.                                [X]

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

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

     If delivery of the Prospectus is expected to be made pursuant to Rule 434,
check the following box.                                [ ]



                         CALCULATION OF REGISTRATION FEE




---------------------------------------------------------------------------------------------------------
                                                    PROPOSED MAXIMUM     PROPOSED MAXIMUM      AMOUNT OF
  TITLE OF EACH CLASS OF           AMOUNT TO         OFFERING PRICE          AGGREGATE       REGISTRATION
SECURITIES TO BE REGISTERED      BE REGISTERED(1)       PER SHARE         OFFERING PRICE        FEE(2)
---------------------------------------------------------------------------------------------------------
                                                                                 
Common Stock                       24,976,541            $  9.10          $  227,286,523       $18,104

---------------------------------------------------------------------------------------------------------
TOTAL                                                                                          $18,104*

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




*    Previously paid.



(1)  This registration statement includes 23,890,872 shares of issued and
     outstanding Common Stock. The registration fee for those shares and the
     Shares of Common Stock underlying Common Stock Warrants is based on the
     closing market price for the Registrant's shares on September 11, 2003,
     pursuant to Rule 457(c) under the Securities Act of 1933, as amended (the
     "Securities Act").



(2)  Calculated at the rate of $80.90 per $1,000,000 pursuant to fee rate
     advisory #8 for fiscal year 2003. The registration fee is based on the
     closing market price for the Registrant's common stock on September 11,
     2003, pursuant to Rule 457(c).





-------------------
         Pursuant to Rule 416 of the Securities Act of 1933, there are also
being registered hereunder such additional shares as may be issued to the
Selling Stockholders because of future dividends, stock distributions, stock
splits, similar capital adjustments, or Penalty Shares. See "Shares Available
for Future Sale, in Part I."

         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 Securities Act of 1933 or until the registration statement shall become
effective on such date as the Securities and Exchange Commission, acting
pursuant to said Section 8(a), may determine.




         The information in this Prospectus is not complete and is subject to
compliance or amendment. Neither Isolagen nor the Selling Holders nor the
holders of Common Stock Warrants may sell these securities until the
Registration Statement filed with the Securities and Exchange Commission (the
"SEC") is effective. This Prospectus is not an offer to sell these securities
and is not soliciting an offer to buy these securities in any state where the
offer or sale is not permitted. The information contained in this Prospectus is
correct only as of the date of this Prospectus, regardless of the time of the
delivery of this Prospectus or any sale of these securities.



                  SUBJECT TO COMPLETION DATED OCTOBER 24, 2003


                           PROSPECTUS DATED    , 2003

                                 ISOLAGEN, INC.

                SECURITIES OFFERED FOR RESALE BY SELLING HOLDERS


                        23,890,872 Shares of Common Stock
                                       and
                        1,085,669 Shares of Common Stock
                 Issuable Upon Exercise of Common Stock Warrants






         This Prospectus relates to the Selling Holders' offer to sell
24,976,541 shares of our Common Stock that they hold and shares which were
purchased in private transactions with us, and to the Selling Holders' offer to
resell the shares of Common Stock issuable upon any exercise.



         Our Common Stock is traded on the American Stock Exchange, L.L.C.
("AMEX") under the symbol "ILE." On October 20, 2003, the reported closing
transaction price of our Common Stock was $8.14 per share. The address of our
principal executive offices is 2500 Wilcrest, 5th Floor, Houston, Texas 77042,
and our telephone number is (713) 780-4754.



         INVESTING IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK. You
should consider carefully the "Risk Factors" of this Prospectus before
purchasing any Common Stock. You should rely only on the information contained
in this Prospectus. We have not authorized anyone to provide you with any
different information.


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






                                TABLE OF CONTENTS



                                                                                                      
Prospectus Summary...................................................................................      1
Risk Factors.........................................................................................      2
Selected Consolidated Financial Data.................................................................     12
Management's Discussion and Analysis of Financial Condition and Results of Operations................     13
Securities Offered, The Selling Holders and the Plan of Distribution.................................     22
Use of Proceeds......................................................................................     31
Business.............................................................................................     31
Management...........................................................................................     41
Certain Beneficial Holders and Management............................................................     46
Compensation of Directors and Executive Officers.....................................................     47
Certain Relationships and Related Transactions.......................................................     51
Capital Stock........................................................................................     52
Market For Common Equity and Related Stockholder Matters.............................................     53
Shares Available for Future Sale.....................................................................     54
Securities and Exchange Commission Position on Indemnification for Securities Act Liabilities........     55
Experts..............................................................................................     55
Legal Matters........................................................................................     55
How to Obtain Additional Information.................................................................     56

Financial Statements.................................................................................    F-1




         Isolagen has not authorized anyone to give any information or make any
representation about the offering that differs from, or adds to, the information
in this Prospectus or the documents that are publicly filed with the SEC.
Therefore, if anyone does give you different or additional information, you
should not rely on it. The delivery of this Prospectus does not mean that there
have not been any changes in Isolagen's condition since the date of this
Prospectus. If you are in a jurisdiction where it is unlawful to offer to
purchase or exercise the securities offered by this Prospectus, or if you are a
person to whom it is unlawful to direct such activities, then the offer
presented by this Prospectus does not extend to you. This Prospectus speaks only
as of its date except where it indicates that another date applies. Documents
that are incorporated by reference in this Prospectus speak only as of their
date, except where they specify that other dates apply. The information in this
Prospectus may not be complete and may be changed. The Selling Holders may sell
until the registration statement filed with the SEC is effective. This
Prospectus is not an offer to purchase or exercise these securities and it is
not soliciting an offer to purchase or exercise these securities in any state
where the purchase or exercise is not permitted.




                               PROSPECTUS SUMMARY

         This summary presents selected information from this Prospectus and is
qualified in its entirety by the more detailed information and financial
statements appearing elsewhere in this Prospectus, including the information
under "Risk Factors". You should carefully read this entire Prospectus and the
documents to which the Prospectus refers in order to understand this offering.
See "How to Obtain Additional Information."

ISOLAGEN, INC.

         We are an emerging pharmaceutical bioscience company located in
Houston, Texas that specializes in the development and commercialization of
autologous cellular therapy for hard and soft tissue regeneration that has
specific applications in cosmetic dermatology. We are also exploring
applications for periodontal disease, reconstructive dentistry and other
health-related markets. Autologous cellular therapy is a process whereby a
patient's own cells are extracted, reproduced and then reintroduced to the
patient for specific cosmetic and medical applications. Unlike other
applications for the treatment of dermal defects, we utilize only the patient's
unique, living cells to produce the patient's own collagen. There is no foreign
substance utilized in this treatment protocol. We sometimes refer to our
autologous cellular therapy as the Isolagen Process. We currently hold five
patents relating to the Isolagen Process.

         Our goal is to become the industry leader in the research, development
and commercialization of autologous cellular therapy which stimulate a patient's
own collagen production. We have commenced Phase III trials for dermal defects
pursuant to an effective Investigational New Drug Application for the treatment
of wrinkles and scars. We have also commenced a Phase II dose ranging study
relating to the treatment of wrinkles and scars and a Phase I clinical trial for
dental applications addressing gingival recession. See "Business."


         We have commenced commercial operations in the United Kingdom and
Australia, and are pursuing commercial operations through additional
subsidiaries, joint ventures or license arrangements in South Korea, Hong Kong,
Brazil and Mexico. We are investigating regulatory and other requirements in
these countries and evaluating markets and potential joint venture partners and
licensees. In July 2003, we received a license from the Therapeutic Goods
Administration ("TGA"), in Australia, to begin the manufacture of autologous
fibroblasts including the initiation of primary cultures of fibroblasts, the
propagation of fibroblasts, the harvesting of cultured fibroblasts, the storage
of cultured fibroblasts and release for supply of cultured fibroblasts.
Fibroblast cells are cells that make the structural fibers and ground substance
of connective tissues; these cells produce collagen, reticular and elastic
fibers found in the extracellular matrix or ground substance. We are not in a
position to predict, when or if licenses will be granted in any other
jurisdiction. To date, we have been primarily engaged in developing our initial
product technology, recruiting personnel, commencing our United Kingdom
operations and raising capital. In the course of our development activities, we
have sustained losses and we expect such losses to continue through 2004. We
plan to finance our operations primarily through existing cash, future financing
and revenues. Our ability to operate profitably is largely contingent upon our
success in obtaining further sources of debt and equity capital, prompt
regulatory approval to sell our products in various jurisdictions and upon
continued expansion. We will require additional capital in the future to expand
our operations. No assurance can be given that we will be able to obtain any
such additional capital, either through equity or debt financing, on
satisfactory terms or at all. Additionally, no assurance can be given that any
such financing, if obtained, will be adequate to meet our capital needs and to
support our growth. If adequate capital cannot be obtained on satisfactory
terms, our operations could be negatively impacted.


         Our common stock, par value $0.001 per share ("Common Stock") is traded
on AMEX under the symbol "ILE." The market for our stock has historically been
characterized by low volume, and broad price and volume volatility.

         Our website address is www.isolagen.com. The address and telephone
number of our principal executive offices are:

                                        Isolagen, Inc.
                                        2500 Wilcrest, 5th Floor
                                        Houston, Texas 77042
                                        Telephone Number: (713) 780-4754

                                       1


         We currently conduct some of our operations through wholly
owned-subsidiaries. Isolagen Technologies, Inc., a Delaware corporation, is our
wholly-owned subsidiary ("Isolagen Technologies"). Isolagen Technologies is the
parent company of Isolagen Europe Limited ("Isolagen Europe"), a company
organized under the laws of the United Kingdom and wholly-owned subsidiary of
Isolagen Technologies. Isolagen Technologies is also the parent company of
Isolagen Technologies Pty Limited ("Isolagen Australia"), a company organized
under the laws of the Australia and a wholly-owned subsidiary of Isolagen
Technologies.


         We were formed as a Delaware corporation in 1995. On August 10, 2001,
our predecessor company, known as American Financial Holding, Inc. ("AFH"),
acquired Isolagen Technologies through the merger of its wholly-owned
subsidiary, Isolagen Acquisition Corp., and an affiliated entity, Gemini IX,
Inc. ("Gemini"), with and into Isolagen Technologies (the "Merger"). As a result
of the Merger, Isolagen Technologies became a wholly-owned subsidiary of the
surviving entity which on November 13, 2001 changed its name to "Isolagen, Inc."
Simultaneously with the Merger, the Company raised over $2,000,000 in equity, at
$1.50 per share, in a private placement of Common Stock and converted $1,450,000
principal amount of its debt and approximately $625,000 of accrued liabilities
to equity. The transaction was equivalent to Isolagen Technologies issuing stock
for the net assets of AFH and Gemini accompanied by a recapitalization. .



                  THE OFFERING BY THE SELLING HOLDERS



         This Prospectus relates to the sale to the public of up to:



         23,890,872 shares of our Common Stock issued to and held by the Selling
         Holders; and 1,085,669 shares issuable upon exercise of Common Stock
         Warrants held by certain Selling Holders including:



                  -        Warrants issued to Fordham Financial Management, Inc.
                           or designees in connection with the Company's Series
                           A Convertible Preferred Stock Offering;



                  -        Warrants issued to Fordham Financial Management, Inc.
                           or designees in connection with the Company's Series
                           B Convertible Preferred Stock Offering;



                  -        Warrants issued to Equipmed Pty. Ltd. in connection
                           with the Company's Australian distribution agreement;
                           and



                  -        Warrants issued to RCG Capital Markets Group, Inc. in
                           connection with the Company's investor relations
                           program.





         These securities were issued between August 2001 and August 2003, and
are "restricted securities" as that term is defined in Rule 144 adopted by the
SEC under the Securities Act. ("Rule 144")

                                  RISK FACTORS


         An investment in the shares offered by this Prospectus involve a high
degree of risk. In addition to the other information contained in this
Prospectus, the following risk factors should be considered carefully in
evaluating our business, making a decision to purchase the shares. You should
carefully consider the risks described below before deciding to invest in or
continue to hold our common stock. If any of the contingencies discussed in the
following paragraphs or other materially adverse events actually occurs, the
business, financial condition and results of operations could be materially and
adversely affected. In such case, the trading price of our common stock could
decline, and you could lose all or part of your investment. We have not
authorized anyone to give you information or to make any representation other
than those contained in this Prospectus.


                                       2



DILUTION.



         The need to raise additional capital will expose existing shareholders
to the risk of substantial dilution.



NEED TO RAISE SUBSTANTIAL ADDITIONAL CAPITAL.



         Although we believe our current cash resources will be sufficient to
fund our planned operations for the next 12 months, we will require substantial
additional capital to meet our long-term needs. Subsequent to 12 months, we will
require approximately $20 million of additional capital to bring our product to
market in the United States and expand operations in the United Kingdom and
Australia. This estimate assumes that no further testing requirements are
imposed by the FDA, that FDA approval is forthcoming and that FDA approval is
received during 2005. The FDA approval process is extremely complicated and is
dependent upon our study protocols and the results of our studies. In the event
that the FDA requires additional studies or requires changes in our study
protocols or in the event that the results of the studies are not consistent
with our expectations, the process will be more expensive and time consuming.
Due to the vagaries of the FDA approval process we are unable to predict what
the cost of obtaining approval will be if FDA approval is not forthcoming in
2005. We recently commenced operations, are suffering losses from operations,
have limited capital resources, do not have access to a line of credit or other
debt facility, and will be unable to sustain operations absent substantial
infusions of capital. We are actively assessing various financing opportunities.
There can be no assurance that we will be successful in raising the necessary
capital; or that we will be able to raise capital on acceptable terms.
Additionally, no assurance can be given that any such financing, if obtained,
will be adequate to meet our ultimate capital needs and to support our growth.
If adequate capital cannot be obtained on satisfactory terms, our operations
could be materially and adversely impacted.



ABSENCE OF REVENUE.


         Isolagen is a development stage company with a limited operating
history and no significant revenues to date. Isolagen has not yet demonstrated
its ability to generate significant revenue, and there is no assurance that we
will produce any material revenues, or that we will ever operate on a profitable
basis.


UNPREDICTABILITY OF OPERATING EXPENSES.



         As a result of our limited operating history and because of the
emerging nature of the markets in which we will compete, our financial data is
of limited value in planning future operating expenses. Our expense levels will
be based in part on our expectations concerning future revenues. A significant
portion of our revenue is anticipated to be derived from the Isolagen Process;
however, the size and extent of such revenues are wholly dependent upon the
choices and demand of individuals, which are difficult to forecast accurately.
We may be unable to adjust our operations in a timely manner to compensate for
any unexpected shortfall in revenues. Accordingly, a significant shortfall in
demand for the Isolagen Process could have an immediate and material adverse
effect on our business, results of operations and financial condition. Further,
business development and marketing expenses may increase significantly as we
expand our operations. To the extent that such expenses precede or are not
rapidly followed by increased revenue, our business, results of operations and
financial condition may be materially adversely affected.



FLUCTUATION OF OPERATING RESULTS.



         Our operating results may fluctuate significantly in the future as a
result of a variety of factors, many of which are outside of our control. These
factors include: the level of demand for the Isolagen Process and other services
and products that we may develop; our ability to attract and retain personnel
with the necessary strategic, technical and creative skills required for
effective operations; the amount and timing of expenditures by customers; the
amount and timing of capital expenditures and other costs relating to the
expansion of our operations; government regulation and legal developments
regarding the use of the Isolagen Process; and general economic conditions. As a
strategic response to changes in the competitive environment, we may from time
to time make certain pricing, service, technology or marketing decisions or
business or technology acquisitions that could have a material adverse effect on
our quarterly results. Due to all of these factors, our operating results may
fall below the expectations of securities analysts, stockholders and investors
in any future period.


                                       3


ANTICIPATION OF FUTURE LOSSES AND NEGATIVE CASH FLOW, WHICH MAY LIMIT OR DELAY
ABILITY TO BECOME PROFITABLE.


         We expect to expend significant resources on consultants, technology,
advertising, hiring of personnel and startup costs. As a result, we have
incurred losses since our inception and expect to experience operating losses
and negative cash flow for the foreseeable future. We anticipate that losses
will continue to increase from current levels because we expect to incur
additional costs and expenses related to brand development, consulting costs,
laboratory development costs, FDA clinical trials, marketing and other
promotional activities, the addition of customer service personnel, the
continued development of our website, our computer network, and development of
relationships with strategic business partners, including but not limited to
doctors who might use the Isolagen's therapy. For the years ending December 31,
2002, 2001 and 2000, we incurred losses of $5.4 million, $1.7 million and $0.8
million, respectively. For the six months ended June 30, 2003, we incurred
losses of $4.6 million. Since inception, we incurred losses of $14.3 million.


INABILITY TO REDUCE COSTS MAY LIMIT OR DELAY ABILITY TO BECOME PROFITABLE.


         We anticipate that improved manufacturing practices will allow our
laboratories to have significantly greater capacity and to reduce many of our
variable costs. We also expect to incur additional costs and expenses related to
brand development, consulting costs, laboratory development costs, FDA clinical
trials, marketing and other promotional activities, the addition of customer
service personnel, the continued development of our website, our computer
network, and development of relationships with strategic business partners,
including but not limited to doctors who might use the Isolagen's therapy. If we
cannot improve our manufacturing processes and reduce our costs and expenses, we
may continue to experience operating losses and negative cash flow. Moreover,
the costs of obtaining regulatory approvals could be considerable and the
failure to obtain or delays in obtaining such approvals could materially
adversely affect our business performance and financial results. We have spent
approximately $200,000 for regulatory approvals in the United Kingdom and
Australia. Research and development costs are composed primarily of costs
related to the Company's efforts to gain FDA approval for the Isolagen Process
in the United States. These costs include those personnel and laboratory costs
related to the current FDA trials and certain consulting costs. This project is
still under development. The total cost of research and development as of June
30, 2003 is $5.0 million. As of June 30, 2003, we believe at a minimum it will
cost $3 million to complete this project. That estimate assumes that no further
testing requirements are imposed by the FDA, that FDA approval is forthcoming
and that FDA approval is received during 2005. The FDA approval process is
extremely complicated and is dependent upon our study protocols and the results
of our studies. In the event that the FDA requires additional studies or
requires changes in our study protocols or in the event that the results of the
studies are not consistent with our expectations the process will be more
expensive and time consuming. Due to the vagaries of the FDA approval process we
are unable to predict what the cost of obtaining approval will be if FDA
approval is not forthcoming in 2005. Failure to substantially reduce the cost
per patient will have a material adverse effect on the results of Isolagen's
operations and financial condition.






LIMITED PUBLIC TRADING MARKET FOR THE COMMON STOCK.


         There is a limited public trading market for the Common Stock, and
there is no assurance that any established public trading market will develop
for any of the Company's securities. Without such an active or public trading
market, there can be no assurance of any liquidity or resale value of the Common
Stock. The Common Stock may be illiquid for indefinite periods of time.


VOLATILITY OF STOCK PRICE.



         The market price of the Common Stock is likely to be highly volatile
due to risks and uncertainties described in this Prospectus, as well as other
factors, including sales of substantial amounts of our stock by existing
stockholders and price and volume fluctuations in the stock market which do not
relate to our operating performance. During 2001, our common stock traded from
$0.05 to $7.00. During 2002, our common stock traded from $2.20 to $7.25. During
the period from January 1, 2003 through October 20, 2003, our common stock
traded from $4.10 to $10.85.


                                       4



OUR COMMON STOCK IS VULNERABLE TO PRICING AND PURCHASING ACTIONS THAT ARE BEYOND
OUR CONTROL AND, THEREFORE, PERSONS ACQUIRING OUR SHARES MAY BE UNABLE TO RESELL
THEIR SHARES AT A PROFIT AS A RESULT OF THIS VOLATILITY.



         The securities markets have from time to time experienced significant
price and volume fluctuations that may be unrelated to the operating performance
of particular companies. Announcements of delays in our testing, development or
regulatory approval schedules, technological innovations or new products
developed by us or our competitors and developments or disputes concerning
patents or proprietary rights could have a significant and adverse impact on
such market prices. Regulatory developments in the United States and foreign
countries, economic and other external factors, all affect the market price of
our securities. In addition, the realization of any of the risks described in
these "Risk Factors" could have a significant and adverse impact on such market
prices.



FUTURE SALES OF OUR COMMON STOCK MAY CAUSE OUR STOCK PRICE TO DECLINE.



         Our stock price may decline by future sales of our shares or the
perception that such sales may occur. As of October 24, 2003, approximately
23,890,872 shares of Common Stock held by existing stockholders constitute
"restricted shares" as defined in Rule 144 under the Securities Act. The
restricted shares may only be sold if they are registered under the Securities
Act, or sold under Rule 144 promulgated under the Securities Act, or another
exemption from registration under the Securities Act. Substantially all of the
restricted shares of our common stock are either eligible for sale pursuant to
Rule 144 or have been registered under the Securities Act for resale by the
holders. We are unable to estimate the amount, timing, or nature of future sales
of outstanding common stock. Sales of substantial amounts of our common stock in
the public market may cause the stock's market price to decline. In addition, in
connection with our August 2003 private placement, we are obligated to issue
(and register the offer and sale of) additional shares of common stock. See
"Shares Available for Future Sale".


THE DEVELOPMENT OF THE ISOLAGEN PROCESS AND ISOLAGEN'S OTHER PRODUCTS INVOLVES A
LENGTHY AND COMPLEX PROCESS, AND WE MAY BE UNABLE TO COMMERCIALIZE THE ISOLAGEN
PROCESS OR ANY OF OUR OTHER PROCESSES OR PRODUCTS CURRENTLY UNDER DEVELOPMENT.

         Before we can commercialize the Isolagen Process or any other of our
development-stage products or processes in the U.S., we will need to conduct
substantial research and development; to undertake preclinical and clinical
testing; and to pursue regulatory approvals, including but not limited to
approval of our Investigational New Drug Application ("IND") for the Isolagen
Process filed with the United States Food and Drug Administration ("FDA"). This
process involves a high degree of risk and takes several years. Our process and
product development efforts may fail for many reasons, including: failure of the
process or product in preclinical studies; clinical trial data that is
insufficient to support the safety or effectiveness of the process or product;
or the failure to obtain the required regulatory approvals. Specifically, the
FDA may withhold approval of the IND for several years or reject the IND
outright. For these and other reasons, we may not successfully commercialize the
Isolagen Process or any of our other processes or products currently under
development.

OBTAINING FDA AND OTHER REGULATORY APPROVALS IS TIME CONSUMING AND EXPENSIVE.

         The process of obtaining FDA and other regulatory approvals is time
consuming and expensive. Clinical trials are required and the marketing and
manufacturing of our products and services are subject to rigorous testing
procedures. We may not be able to obtain FDA approval or other regulatory
approval to conduct clinical trials or to manufacture and market any of the
products we develop, acquire or license. Moreover, the costs of obtaining
approvals could be considerable and the failure to obtain or delays in obtaining
an approval could significantly harm our business performance and financial
results. Even if pre-marketing approval from the FDA is received, the FDA is
authorized to impose post-marketing requirements such as: (i) testing and
surveillance to monitor a product and its continued compliance with regulatory
requirements; (ii) submitting products for inspection and, if any inspection
reveals that the product is not in compliance, prohibiting the sale of all
products; (iii) suspending manufacturing; and (iv) withdrawing marketing
clearance. In their regulation of advertising, the FDA and Federal Trade
Commission (the "FTC") from time to time issue correspondence alleging that some
advertising or promotional practices are false, misleading or deceptive. The FDA
has the power to impose a wide array of sanctions on companies for such
advertising practices, and the receipt of correspondence from the FDA alleging
these practices could result in any of the following: (i) incurring substantial
expenses, including fines, penalties, legal fees and costs to comply with the

                                       5


FDA's requirements; (ii) changes in the methods of marketing and selling
products; (iii) taking FDA-mandated corrective action, which may include placing
advertisements or sending letters to physicians, rescinding previous
advertisements or promotions; and (iv) disruption in the distribution of
products and loss of sales until compliance with the FDA's position is obtained.

WE ARE SUBJECT TO EXTENSIVE GOVERNMENTAL REGULATION.

         Human healthcare products and services companies are subject to
significant regulation by a number of national, state and local agencies in the
U.S. The FDA has jurisdiction covering testing, manufacturing, safety,
effectiveness, labeling, storage, record keeping, approval, advertising and
promotion of our products. Failure to comply with applicable regulatory
requirements could, among other things, result in: (i) fines; (ii) changes to
advertising; (iii) suspensions of regulatory approvals of products; (iv) delays
in product distribution, marketing and sale; and (iv) civil or criminal
sanctions. Our products receive FDA review regarding their safety and
effectiveness. However, the FDA is permitted to revisit and change its prior
determinations. We cannot be sure that the FDA will not change its position with
regard to the safety or effectiveness of our products. If the FDA's position
changes, we may be required to change our labeling or cease to manufacture and
market the challenged products. Even prior to any formal regulatory action, we
could voluntarily decide to cease distribution and sale or recall any of our
products if concerns about the safety or effectiveness develop.

REGULATIONS IN FOREIGN MARKETS.

         We are also subject to a variety of other regulations in various
foreign markets. We have commenced the sale and distribution of our therapy for
the treatment of wrinkles and scars in the United Kingdom and will commence such
operations in Australia shortly. Our failure to comply, or assertions that we
fail to comply, with these regulations could have a material adverse effect on
our business in a particular market or in general. To the extent we decide to
commence, expand operations or introduce additional products in additional
countries, government regulations in those countries may prevent or delay entry
into or expansion of operations in those markets. However, government
regulations in both our domestic and international markets can delay or prevent
the introduction, or require the reformulation or withdrawal, of some of our
products.

OUR FOREIGN OPERATIONS ARE EXPOSED TO RISKS ASSOCIATED WITH FOREIGN REGULATIONS,
EXCHANGE RATE FLUCTUATIONS, TRADE RESTRICTIONS AND POLITICAL, ECONOMIC AND
SOCIAL INSTABILITY.

         A foreign government may impose trade or foreign exchange restrictions
or increased tariffs, which could adversely affect our operations. We are also
exposed to risks associated with foreign currency fluctuations. Our operations
in some markets also may be adversely affected by political, economic and social
instability in foreign countries. As we continue to focus on expanding our
existing international operations, these and other risks associated with
international operations may increase. We are also subject to the risks of doing
business abroad, including unexpected changes in regulatory requirements, export
and import restrictions, tariffs and other trade barriers, difficulties in
staffing and managing foreign operations, longer payment cycles, problems in
collecting accounts receivable, potential adverse tax consequences, exchange
rate fluctuations, increased risks of piracy, limits on our ability to enforce
our intellectual property rights, , limits on repatriation of funds and
political risks that may limit or disrupt international sales. Such limitations
and interruptions could have a material adverse effect on our business,
financial condition and results of operations. In addition, operations of our
foreign subsidiaries are translated from local currency into U.S. dollars based
on average monthly exchange rates. We currently do not hedge our foreign
currency transactions and is therefore subject to the risk of changes in
exchange rates.

TERRORIST ATTACKS OR ACTS OF WAR MAY SERIOUSLY HARM OUR BUSINESS.

         Terrorist attacks or acts of war may cause damage or disruption to our
operations, our employees, our facilities and our customers, which could
significantly impact our revenues, costs and expenses, and financial condition.
The terrorist attacks that took place in the United States on September 11, 2001
were unprecedented events that have created many economic and political
uncertainties, some of which may materially adversely affect our business,
results of operations, and financial condition. The potential for future
terrorist attacks, the national and international responses to terrorist
attacks, and other acts of war or hostility have created many economic and

                                       6


political uncertainties, which could materially adversely affect our business,
results of operations, and financial condition in ways that management currently
cannot predict.

ANY MARKETABLE PROCESSES OR PRODUCTS THAT WE DEVELOP MAY NOT BE COMMERCIALLY
SUCCESSFUL.

         Even if we obtain regulatory approval for the Isolagen Process or any
of our other development-stage processes or products in the U.S. and other
countries, those processes or products may not be accepted by the market. A
number of factors may affect the rate and level of market acceptance of the
Isolagen Process or these processes or products, including: regulation by the
FDA and other government authorities; market acceptance by doctors and hospital
administrators; the effectiveness of our sales force; the effectiveness of our
production and marketing capabilities; the success of competitive products; and
the availability and extent of reimbursement from third-party payers. If the
Isolagen Process or any other processes or products developed by us fail to
achieve market acceptance, our profitability and financial condition will
suffer.

OUR COMPETITORS IN THE BIOTECHNOLOGY AND PHARMACEUTICAL INDUSTRIES MAY HAVE
SUPERIOR PRODUCTS, MANUFACTURING CAPABILITIES OR MARKETING POSITION.

         The human healthcare products and services industry is extremely
competitive. Our competitors include major pharmaceutical companies and other
biotechnology companies. Most of these competitors have more extensive research
and development, marketing and production capabilities and greater financial
resources than we do. Our future success will depend on our ability to develop
and market effectively our processes and products against those of our
competitors. If our processes and products receive marketing approval but cannot
compete effectively in the marketplace, our profitability and financial position
will suffer.

DIFFICULTIES MANAGING GROWTH COULD ADVERSELY AFFECT OUR BUSINESS.

         If we achieve growth in our operations in the next few years, such
growth could place a strain on our management, administrative, operational and
financial infrastructure. Our ability to manage our operations and growth
requires the continued improvement of operational, financial and management
controls, reporting systems and procedures. In addition, we may find it
necessary to hire additional management, financial and sales and marketing
personnel to manage our operations. If we are unable to manage this growth
effectively and successfully, our business, operating results and financial
condition may be materially adversely affected.


DEPENDENCE ON KEY OFFICERS AND EMPLOYEES.



         The Company is dependent on the efforts of Frank DeLape (Chairman of
the Board of Directors), William K. Boss, Jr. (Vice Chairman of the Board of
Directors), Michael Macaluso, (Chief Executive Officer, President and Director),
Jeffrey Tomz, (Chief Financial Officer and Secretary), Olga Marko (Senior Vice
President and Director of Research), and Vaughan Clift, (Vice President of
Operations). The loss of any of these officers or employees or our inability to
recruit and train additional key service personnel in a timely manner, could
materially and adversely affect our business and our future prospects. While no
assurances can be given that our current management resources will enable us to
succeed as planned, a loss of one or more of our current officers or key
employees could severely and negatively impact our operations. No assurances can
be given that we will not suffer the loss of key human resources for one reason
or another. We have employment agreements with most of our officers, but some of
our key management personnel are employed "at-will" and may elect to pursue
other opportunities at any time. We have no present intention of obtaining key
man life insurance on any of the executive officers or management. Given our
early stage of development, we depend on our ability to attract, train and
retain qualified personnel, specifically those with management, research &
development, technical and product development skills. Competition for such
personnel is intense. We have had no difficulty hiring and retaining the
necessary management and personnel in the recent past. To the best of our
knowledge, none of our key officers or employees plan to leave or retire in the
near future.


                                       7



NEED FOR ADDITIONAL PERSONNEL.


         There can be no assurance that we will be able to attract, train or
retain additional highly qualified technical and managerial personnel in the
future, which could have a material adverse effect on the our business,
financial condition and results of operations.


VOTING CONTROL BY THE OFFICERS AND DIRECTORS OF THE COMMON STOCK.



         Our present executive officers, directors and controlling stockholders
directly and beneficially hold 49.1% of the outstanding shares of Common Stock.
Our officers, directors and controlling stockholders currently are, and in the
foreseeable future will continue to be, in a position to control Isolagen by
being able to nominate and elect a majority of our Board of Directors. The Board
of Directors establishes corporate policies and has the sole authority to
nominate and elect our officers to carry out those policies. Other stockholders
therefore will have limited participation in our affairs.


ABSENCE OF CASH DIVIDENDS AND NO CASH DIVIDENDS ANTICIPATED.


         The future payment of cash dividends on the Common Stock rests within
the discretion of our Board of Directors and will depend, among other things,
upon our earnings, our unencumbered cash, our capital requirements and our
financial condition, as well as other relevant factors. We do not anticipate
making any cash distributions on the Common Stock in the foreseeable future.
Investors in our common stock cannot rely on dividend income.


NO ASSURANCE OF BRAND NAME AWARENESS.

         Our brand name is new and unproven. If we are unable to effectively
promote our brand and establish a leading position in the biotechnology
marketplace, results of operation and financial condition will suffer. Our
management believes that the importance of brand recognition will increase over
time. In order to gain brand recognition, we may increase our marketing and
advertising budgets to create and maintain brand loyalty.

WE MAY FAIL TO PROTECT ADEQUATELY OUR PROPRIETARY TECHNOLOGY, WHICH WOULD ALLOW
COMPETITORS TO TAKE ADVANTAGE OF OUR RESEARCH AND DEVELOPMENT EFFORTS.

         Our long-term success largely depends on our ability to market
technologically competitive processes and products. If we fail to obtain or
maintain these protections we may not be able to prevent third parties from
using our proprietary rights. Our currently pending or future patent
applications may not result in issued patents. In the United States, patent
applications are confidential until patents issue, and because third parties may
have filed patent applications for technology covered by its pending patent
applications without our being aware of those applications, our patent
applications may not have priority over any patent applications of others. In
addition, our issued patents may not contain claims sufficiently broad to
protect us against third parties with similar technologies or products or
provide us with any competitive advantage. If a third party initiates litigation
regarding our patents, and is successful, a court could revoke our patents or
limit the scope of coverage for those patents.

         The U.S. Patent and Trademark Office ("USPTO"), and the courts have not
consistently treated the breadth of claims allowed in biotechnology patents. If
the USPTO or the courts begin to allow broader claims, the incidence and cost of
patent interference proceedings and the risk of infringement litigation will
likely increase. On the other hand, if the USPTO or the courts begin to allow
narrower claims, the value of our proprietary rights may be limited. Any changes
in, or unexpected interpretations of, the patent laws may adversely affect our
ability to enforce our patent position.

         We also rely upon trade secrets, proprietary know-how and continuing
technological innovation to remain competitive. We protect this information with
reasonable security measures, including the use of confidentiality agreements
with our employees, consultants and corporate collaborators. It is possible that
these individuals will breach these agreements and that any remedies for a
breach will be insufficient to allow us to recover our costs. Furthermore, our
trade secrets, know-how and other technology may otherwise become known or be
independently discovered by our competitors.

                                       8


WE MAY INCUR SUBSTANTIAL COSTS AS A RESULT OF LITIGATION OR OTHER PROCEEDINGS
RELATING TO PATENT AND OTHER INTELLECTUAL PROPERTY RIGHTS.

         A third party may sue us, one of our subsidiaries or one of our
strategic collaborators for infringing a third-party's patent rights. Likewise,
we may need to resort to litigation to enforce our patent rights or to determine
the scope and validity of third-party proprietary rights.

         The cost to us of any litigation or other proceeding relating to
intellectual property rights, even if resolved in our favor, could be
substantial, and the litigation would divert management's efforts. Some of our
competitors may be able to sustain the costs of complex patent litigation more
effectively than we can because they have substantially greater resources. If we
do not prevail in this type of litigation, we or our strategic collaborators may
be required to: pay monetary damages; stop commercial activities relating to the
affected products or services; obtain a license in order to continue
manufacturing or marketing the affected products or services; or compete in the
market with a substantially similar product.

         Uncertainties resulting from the initiation and continuation of any
litigation could limit our ability to continue some of our operations. In
addition, a court may require that we pay expenses or damages and litigation
could disrupt our commercial activities.

WE MAY BE LIABLE FOR PRODUCT LIABILITY CLAIMS NOT COVERED BY INSURANCE.


         Doctors who use our processes and products, including but not limited
to the Isolagen Process, and patients who have been treated by the Isolagen
Process or any other process or products may bring product liability claims
against us or our subsidiaries. While we have taken, and continue to take, what
we believe are appropriate precautions, we may be unable to avoid significant
liability exposure. We intend to obtain and keep in force product liability
insurance sufficient to protect us from claims; however, we may be unable to
obtain insurance in the future, or we may be unable to do so on acceptable
terms. Any additional insurance we obtain may not provide adequate coverage
against any asserted claims. In addition, regardless of merit or eventual
outcome, product liability claims may result in: diversion of management's time
and attention; expenditure of large amounts of cash on legal fees, expenses and
payment of damages; decreased demand for our products and services; and injury
to our reputation. At present, we believe we carry reasonably adequate insurance
coverage against product liability claims.


IF WE ARE UNABLE TO KEEP UP WITH RAPID TECHNOLOGICAL CHANGES, OUR PROCESSES,
PRODUCTS OR SERVICES MAY BECOME OBSOLETE.

         The field of biotechnology is characterized by significant and rapid
technological change. Although we attempt to expand our technological
capabilities in order to remain competitive, research and discoveries by others
may make our processes, products or services obsolete. If we cannot compete
effectively in the marketplace, our potential for profitability and financial
position will suffer.

ACQUISITIONS OF COMPANIES OR TECHNOLOGIES MAY RESULT IN DISRUPTIONS IN BUSINESS
AND DIVERSION OF MANAGEMENT ATTENTION.


         In the near future, we may make acquisitions of complementary
companies, products or technologies. Any acquisitions will require the
assimilation of the operations, products and personnel of the acquired
businesses and the training and motivation of these individuals. Management may
be unable to maintain and improve upon the uniform standards, controls,
procedures and policies if we fail in this integration. Acquisitions may cause
disruptions in operations and divert management's attention from day-to-day
operations, which could impair our relationships with current employees,
customers and strategic partners. We may also have to, or choose to, incur debt
or issue equity securities to pay for any future acquisitions. The issuance of
equity securities for an acquisition could be substantially dilutive to our
stockholders' holdings. In addition, our profitability may suffer because of
such acquisition-related costs or amortization costs for acquired goodwill and
other intangible assets. If management is unable to fully integrate acquired
businesses, products, technologies or personnel with existing operations, we may
not receive the intended benefits of such acquisitions. We are not party to any
agreements, written or oral, for the acquisition of any company, product or
technology.


                                       9



PROVISIONS IN OUR CHARTER DOCUMENTS COULD PREVENT OR FRUSTRATE SHAREHOLDERS'
ATTEMPTS TO REPLACE OR REMOVE CURRENT MANAGEMENT.



         Our Certificate of Incorporation, as amended, provides for staggered
terms for the members of the Board of Directors. The Certificate provides that
the Board of Directors shall be divided into three staggered classes, each such
class to be as nearly as possible equal in number of directors to each other
class. Each director shall serve a term of three years. At shareholders'
meetings only those directors comprising one of the three classes shall have
completed their term and be subject to re-election or replacement.



         In addition, our Certificate of Incorporation authorizes the issuance
of "blank check" preferred stock with such designations, rights, and
preferences, as may be determined by our Board of Directors. Accordingly, the
Board of Directors may, without shareholder approval, issue shares of preferred
stock with dividend, liquidation, conversion, voting, or other rights that could
adversely affect the voting power or other rights of the holders of our Common
Stock. "Blank check" preferred stock could also be issued to discourage, delay,
or prevent a change in our control, although we do not currently intend to issue
any additional series of our preferred stock.



         Classifying the Board of Directors and the issuance of "blank check"
preferred stock are traditional anti-takeover measures installed to present
obstacles to takeovers. These provisions of our Certificate of Incorporation
make it difficult for a majority shareholder to gain control of the Board of
Directors and of the Company because, for instance, classification of the Board
would delay the time within which a majority shareholder could obtain effective
control of the Board. Such provisions may be beneficial to the Company's
management and its Board in a hostile tender offer and may have an adverse
impact on shareholders who may want to participate in such a tender offer, or
who may want to replace the Board of Directors.





PROVISIONS IN OUR BYLAWS PROVIDE FOR INDEMNIFICATION OF OFFICERS AND DIRECTORS,
WHICH COULD REQUIRE US TO DIRECT FUNDS AWAY FROM OUR BUSINESS AND PRODUCTS.

         Our Bylaws provide for indemnification of officers and directors. We
may be required to pay judgments, fines, and expenses incurred by an officer or
director, including reasonable attorneys' fees, as a result of actions or
proceedings in which such officers and directors are involved by reason of being
or having been an officer or director. Funds paid in satisfaction of judgments,
fines and expenses may be funds we need for the operation of our business and
the development of our products, thereby affecting our ability to attain
profitability. This could cause our stock price to drop.


A NOTE ABOUT FORWARD-LOOKING STATEMENTS



         In our effort to make the information in this Prospectus more
meaningful, this Prospectus contains both historical and forward-looking
statements within the meaning of Section 27A of the Securities Act, Section 21E
of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and
information relating to Isolagen that is based on management's exercise of
business judgment as well as assumptions made by and information currently
available to management. All statements other than statements of historical fact
may be deemed to be forward-looking statements. Forward-looking statements
frequently, but not always, use the words "anticipate," "believe," "estimate,"
"expect," and "intend" and words of similar import, to identify any
forward-looking statements and may include statements concerning our strategies,
goals and plans. You should not place undue reliance on these forward-looking
statements. These statements reflect our current view of future events and are
subject to certain risks and uncertainties as noted below. Should one or more of
these risks or uncertainties materialize, or should underlying assumptions prove
incorrect, our actual results could differ materially from those anticipated in
these forward-looking statements. Actual events, transactions and results may
materially differ from the anticipated events, transactions or results described
in such statements. The discovery and development of applications for autologous
cellular therapy are subject to substantial risks and uncertainties. There can
be no assurance that our trials relating to autologous cellular therapy
applications for the treatment of dermal defects or gingival recession can be
conducted within the timeframe that we expect, that such trials will yield
positive results, or that additional applications for the commercialization of
autologous cellular therapy can be identified and advanced into human clinical
trials. These and other factors, some of which are described below, could cause
future results to differ materially from the expectations expressed in this
report. Although we believe that our expectations are based on reasonable
assumptions, we can give no assurance that our expectations will materialize.
Many factors could cause


                                       10



actual results to differ materially from our forward-looking statements. Several
of these factors include, without limitation:



         -        our ability to develop autologous cellular therapies that have
                  specific applications in cosmetic dermatology, and our ability
                  to explore (and possibly develop) applications for periodontal
                  disease, reconstructive dentistry and other health-related
                  markets;



         -        whether our clinical human trials relating to autologous
                  cellular therapy applications for the treatment of dermal
                  defects or gingival recession can be conducted within the
                  timeframe that we expect, whether such trials will yield
                  positive results, or whether additional applications for the
                  commercialization of autologous cellular therapy can be
                  identified by us and advanced into human clinical trials;



         -        our ability to provide and deliver any autologous cellular
                  therapies that we may develop, on a basis is that is cost
                  competitive with other therapies, drugs and treatments that
                  may be provided by our competitors;



         -        our ability to finance our business;



         -        our ability to maintain our current pricing model;



         -        our ability to decrease our cost of goods sold;



         -        a stable interest rate market in the world, and specifically
                  the countries we are doing business in or plan to do business
                  in;



         -        management's best estimate on the patient data including
                  patients started and patients completed;



         -        a stable currency rate environment in the world, and
                  specifically the countries we are doing business in or plan to
                  do business in;



         -        our ability to receive requisite regulatory approvals in the
                  United States, European Community, Australia, South Korea,
                  Hong Kong, Mexico and other countries, and our ability to
                  retain the licenses that we may obtain in such jurisdictions;
                  and the absence of adverse regulatory developments in the
                  United States, European Community, Australia, South Korea,
                  Hong Kong, Mexico or any other country, in which we plan to
                  conduct commercial operations;



         -        continued availability of supplies at the current prices;



         -        no new entrance of competitive products in our markets;



         -        no adverse publicity related to our products or Isolagen
                  itself;



         -        no adverse claims relating to our intellectual property;



         -        the adoption of new, or changes in, accounting principles;
                  and/or legal proceedings;



         -        our ability to maintain compliance with the AMEX requirements
                  for continued listing of our common stock;



         -        the costs inherent in complying with new laws and regulations
                  applicable to public reporting companies, such as the
                  Sarbanes-Oxley Act of 2002;



         -        our ability to integrate efficiently future acquisitions, if
                  any;


                                       11



         -        other new lines of business that the company may enter in the
                  future; and



         -        other risks referenced from time to time elsewhere in this
                  report and in our filings with the SEC.



         These factors are not necessarily all of the important factors that
could cause actual results of operations to differ materially from those
expressed in the forward-looking statements in this Prospectus. Other unknown or
unpredictable factors also could have material adverse effects on our future
results. The forward-looking statements in this Prospectus are made only as of
the date of this Prospectus and we do not have any obligation to publicly update
any forward-looking statements to reflect subsequent events or circumstances. We
cannot assure you that projected results will be achieved.


                      SELECTED CONSOLIDATED FINANCIAL DATA

         Our selected historical consolidated financial information presented as
of December 31, 1998, 1999, 2000, 2001 and 2002 and for each of the five years
ended was derived from our audited consolidated financial statements. Our
selected historical consolidated financial information presented as of June 30,
2002 and 2003 and for the six month periods ended June 30, 2002 and 2003 are
unaudited. Operating results for the six months ended June 30, 2003 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 2003. In the opinion of management, all adjustments (consisting of
normal recurring adjustments) considered necessary for fair presentation have
been included.

This information should be read in conjunction with the historical financial
statements and related notes included herein, and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."




                                           Six Months Ended June 30,
                                         -----------------------------
                                             2003            2002
                                         -------------   -------------
                                          (unaudited)     (unaudited)
                                         (as restated)   (as restated)
                                                   
Consolidated Statement of
  Operations Data:
   Revenues                              $      79,796   $       2,518
   License fees                                     --          40,000
                                         -------------   -------------

    Total revenues                              79,796          42,518

Cost of sales                                   48,861              --
                                         -------------   -------------

    Gross profit                                30,935          42,518

Selling, general and
  administrative expenses                    3,523,056       1,474,109
Research and development                     1,204,538         647,354
                                         -------------   -------------
    Operating loss                          (4,696,659)     (2,078,945)

Other income (expense)
  Interest income                               10,620          19,063
  Other income                                  55,663          32,421
  Loss on disposal of asset                         --              --
  Interest expense                                  --              --
                                         -------------   -------------

    Net loss                             $  (4,630,376)  $  (2,027,461)
                                         -------------   -------------

  Deemed dividend associated
   with beneficial conversion
   of preferred stock                       (1,244,880)     (9,594,052)
  Preferred stock dividends                   (411,189)        (94,906)
                                         -------------   -------------
  Net loss attributable to
   common stockholders                   $  (6,286,445)  $ (11,716,419)
  Per share information Net
   loss - basic and diluted              $        (.30)  $        (.13)

Deemed dividend associated
with beneficial conversion
of preferred stock                                (.08)           (.63)
Preferred stock dividends                         (.03)           (.01)
                                         -------------   -------------
  Net loss attributable to
   common stockholders                   $        (.41)  $        (.77)
   Shares outstanding                       15,348,709      15,189,563


                                                                For the Year Ended December 31,
                                         -----------------------------------------------------------------------------
                                             2002            2001            2000            1999            1998
                                         -------------   -------------   -------------   -------------   -------------

                                         (as restated)   (as restated)   (as restated)   (as restated)   (as restated)
                                                                                          
Consolidated Statement of
  Operations Data:
   Revenues                              $      50,991   $      25,482   $       6,584   $     121,931   $     687,965
   License fees                                 40,000          80,000          40,000              --              --
                                         -------------   -------------   -------------   -------------   -------------

    Total revenues                              90,991         105,482          46,584         121,931         687,965

Cost of sales                                   35,133          17,891          10,846          84,862         140,695
                                         -------------   -------------   -------------   -------------   -------------

    Gross profit                                55,858          87,591          35,738          37,069         547,270

Selling, general and
  administrative expenses                    3,994,782         715,468         265,075       1,079,356         688,491
Research and development                     1,735,244         933,907         463,304         186,178          34,000
                                         -------------   -------------   -------------   -------------   -------------
    Operating loss                          (5,674,168)     (1,561,784)       (692,641)     (1,228,465)       (175,221)

Other income (expense)
  Interest income                              208,692              17           4,891           5,902           9,936
  Other income                                  32,421              --              --              --           1,237
  Loss on disposal of asset                         --          (8,222)             --              --              --
  Interest expense                                  --         (82,015)       (119,326)        (84,215)        (19,628)
                                         -------------   -------------   -------------   -------------   -------------

    Net loss                             $  (5,433,055)  $  (1,652,004)  $    (807,076)  $  (1,306,778)  $    (183,676)
                                         -------------   -------------   -------------   -------------   -------------

  Deemed dividend associated
   with beneficial conversion
   of preferred stock                      (10,178,944)             --              --              --              --
  Preferred stock dividends                   (502,661)             --              --              --              --
                                         -------------   -------------   -------------   -------------   -------------
  Net loss attributable to
   common stockholders                   $ (16,114,660)  $  (1,652,004)  $    (807,076)  $  (1,306,778)  $    (183,676)
  Per share information Net
   loss - basic and diluted              $        (.36)  $        (.14)  $        (.08)  $        (.13)  $        (.02)

Deemed dividend associated
 with beneficial conversion
 of preferred stock                               (.67)             --              --              --              --
Preferred stock dividends                         (.03)             --              --              --              --
                                         -------------   -------------   -------------   -------------   -------------
  Net loss attributable to
   common stockholders                   $       (1.06)  $        (.14)  $        (.08)  $        (.13)           (.02)
   Shares outstanding                       15,205,554      12,206,106      10,364,054      10,198,548      10,182,437



                                       12





                                           Six Months Ended June 30,
                                         -----------------------------
                                             2003            2002
                                         -------------   -------------
                                          (unaudited)     (unaudited)
                                         (as restated)   (as restated)
                                                   
Consolidated Balance
  Sheet Data
  Cash and cash equivalents              $   3,292,242   $   8,437,492
  Working capital (deficit)                  1,481,110       7,675,370
  Total assets                               7,502,690       8,705,253
  Total liabilities                          2,553,510         795,581
  Total stockholders
      Equity (deficit)                       4,949,180       7,909,672


                                                                         December 31,
                                         -----------------------------------------------------------------------------
                                             2002            2001            2000            1999            1998
                                         -------------   -------------   -------------   -------------   -------------

                                         (as restated)   (as restated)
                                                                                          
Consolidated Balance
  Sheet Data
  Cash and cash equivalents              $   4,244,640   $   1,380,824   $       2,574   $      60,994   $     461,544
  Working capital (deficit)                  2,811,160         870,377      (1,435,834)       (651,340)        546,704
  Total assets                               7,257,664       1,563,914          62,296         166,703         693,580
  Total liabilities                          2,050,734         511,514       2,290,763       1,590,052         948,151
  Total stockholders
      Equity (deficit)                       5,206,930       1,052,400      (2,228,467)     (1,423,349)       (254,570)



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                   OF FINANCIAL CONDITION OR PLAN OF OPERATION

         Certain statements contained herein are not based on historical facts,
but are forward-looking statements that are based upon numerous assumptions
about future conditions that could prove not to be accurate. "Forward looking
statements" include statements regarding our expectations, hopes, intentions, or
strategies regarding the future. Forward looking statements include: statements
regarding future products or products or product development; statements
regarding future selling, general and administrative costs and research and
development spending, and our product development strategy; statements regarding
future capital expenditures and financing requirements; and similar forward
looking statements. Actual events, transactions and results may materially
differ from the anticipated events, transactions or results described in such
statements. Our ability to consummate such transactions and achieve such events
or results is subject to numerous risks and uncertainties. Such risks and
uncertainties include, but are not limited to, the existence of demand for and
acceptance of our products and services, regulatory approvals and developments,
economic conditions, the impact of competition and pricing, results of financing
efforts and other factors affecting our business that are beyond our control.


         Although we believe that our expectations are based on reasonable
assumptions, we can give no assurance that our expectations will materialize.
Many factors including those contained in "Risk Factors" could cause actual
results to differ materially from our forward looking statements.


CRITICAL ACCOUNTING POLICIES.

         The following discussion and analysis of financial condition and
results of operations are based upon our consolidated financial statements,
which have been prepared in conformity with accounting principles generally
accepted in the United States. The preparation of these financial statements
requires management to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenues, expenses and related disclosures. On
an on-going basis, we evaluate our estimates and assumptions, including but not
limited to those related to the impairment of long-lived assets, reserves for
doubtful accounts, revenue recognition and certain accrued liabilities. We base
our estimates on historical experience and various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.


         Revenue Recognition: We recognize revenue from product sales when goods
are shipped and the risk of loss transfers to the customer. Revenue from
licenses and other up-front fees are recognized on a ratable basis over the term
of the respective agreement. Milestone payments are recognized upon successful
completion of a performance milestone event. Any amounts received in advance of
performance are recorded as deferred revenue. We recognize revenue over the
period the service is performed in accordance with SEC Staff Accounting Bulletin
No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB 101
requires that four basic criteria must be met before revenue can be recognized:
(1) persuasive evidence of an arrangement exists, (2) delivery has occurred or
services rendered, (3) the fee is fixed and determinable, and (4) collectibility
is reasonably assured. We believe that all of these conditions are met at the
time of


                                       13



shipment. Currently, three injections are recommended, although the decision to
utilize one, two or three injections is between the attending physician and
his/her patient. The amount invoiced is fixed and determinable and only varies
among customers depending upon the number of injections requested. There is no
performance provision under any arrangement with any doctor and there is no
right to refund, or returns for unused injections.



         Currently the Isologen Process is delivered through an attending
physician to each patient in the Company's recommended regimen of up to three
injections. Each injection has stand alone value to the patient. The Company
invoices the attending physician upon that physician submitting his/her
patient's tissue sample to the Company; thus the contractual arrangement is
between the Company and the medical professional. The amount invoiced varies
directly with the number of injections requested. All orders are paid in advance
by the physician and are not refundable. Revenue is deferred until shipment,
provided no significant obligations remain, and is recognized in installments
corresponding to the number of injections shipped to the attending physician.
Due to the short shelf life, each injection is cultured on an as needed basis
and shipped prior to the individual injection being administered by the
physician. The amount of the revenue deferral represents the fair value of the
remaining undelivered injections defined in accordance with EITF 00-21, which
addresses the issue of accounting for arrangements that involve the delivery of
multiple products or services. Should the physician discontinue the regimen
prematurely all remaining deferred revenue is recognized.


         Research and development expenses: Research and development include
direct costs, research-related overhead, and costs associated with improved
process science, manufacturing and cost reduction are charged to operations as
incurred.

         Stock-based compensation: We account for our stock-based compensation
under the provisions of SFAS No. 123 - "Accounting for Stock Based
Compensation." Under SFAS No. 123, we are permitted to either record expenses
for stock options and other employee compensation plans based on their fair
value at the date of grant or to continue to apply our current accounting policy
under Accounting Principles Board Opinion No. 25 "Accounting for Stock Issued to
Employees," ("APB NO. 25"), and recognize compensation expense, if any, based on
the intrinsic value of the equity instrument at the measurement date. We elected
to continue following the provisions of APB No. 25.

         In December 2002, the FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation-Transition and Disclosure. This statement provides
guidance for those companies wishing to voluntarily change to the fair value
based method of accounting for stock-based compensation. The statement also
amends the disclosure requirements of Statement 123, requiring prominent
disclosure in annual and interim financial statements regarding a company's
method for accounting for stock-based employee compensation and the effect of
the method on reported results. While Isolagen continues to utilize the
disclosure-only provisions of Statement 123, we have modified our disclosures to
comply with the new statement.

RESULTS OF OPERATIONS - COMPARISON OF THE SIX MONTHS ENDING JUNE 30, 2003 AND
2002.

         REVENUES. Revenues increased $37,278, to $79,796 for the six months
ended June 30, 2003 compared to $42,518 for the six months ended June 30, 2002.
The increase in revenues is primarily attributable to the commencement of
operations in the United Kingdom. Included in the six months ended June 30, 2002
was $40,000 in license fees recognized which did not recur in the six months
ended June 30, 2003.

         The Isolagen Process involves a patient's doctor obtaining an
approximately 3 mm punch skin sample from the patient. The skin sample is packed
in a container provided by us and shipped overnight to our laboratory. The
specimen is then cultured utilizing our patented Isolagen Process. This process
separates the cell, called a fibroblast, from the rest of the tissue then
multiplies these fibroblasts. Approximately six (6) weeks later, approximately 1
ml of the patient's cells is also sent to the doctor for treatment. Additional
amounts of approximately 1 ml are available for re-injection every two (2) to
three (3) weeks. We recognize one-third of the revenue associated with each
treatment upon the shipment of the first injection to the patient's doctor, an
additional one-third of revenue associated with each treatment is recognized
upon shipment of the second injection to the patient's doctor, and the remaining
one-third is recognized upon the shipment of the last injection to the patient's
doctor.

                                       14


         In addition, those revenues which we did recognize during the first six
months of 2003 from our United Kingdom operations were in part reduced by
promotional incentives provided to doctors utilizing the Isolagen Process. We
expect to continue providing such promotional incentives to doctor's during the
introduction phase of the Isolagen Process in the United Kingdom.


         COST OF SALES. Costs of sales increased to $48,861 for the six months
ended June 30, 2003 compared to $0 for the six months ended June 30, 2002. The
increase in cost of sales is primarily related to the commencement of operations
in the United Kingdom.



         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased 139%, or $2,048,947, to $3,523,056 for the six
months ended June 30, 2003 compared to $1,474,109 for the six months ended June
30, 2002. The major components of the approximately $2.0 million increase in
selling, general and administrative expense are as follows: a) consulting
expense increased by approximately $0.1 million to $0.6 million for the six
months ended June 30, 2003 compared to $0.5 million for the six months ended
June 30, 2002; b) salaries increased by approximately $0.3 million to $0.5
million for the six months ended June 30, 2003 compared to $0.2 million for the
six months ended June 30, 2002 (these amounts include an imputed expense of
$200,000 in each period relating to the fair market value of services provided
by certain officers by which they were not compensated); c) travel expense
increased by approximately $0.3 million to $0.4 million for the six months ended
June 30, 2003 compared to $0.1 million for the six months ended June 30, 2002;
d) legal expense increased by approximately $0.1 million to $0.3 million for the
six months ended June 30, 2003 compared to $0.2 million for the six months ended
June 30, 2002; e) promotional expense increased by approximately $0.2 million to
$0.3 million for the six months ended June 30, 2003 compared to $0.1 million for
the six months ended June 30, 2002; and f) depreciation and amortization
increased by approximately $0.4 million to $0.4 million for the six months ended
June 30, 2003 compared to $0.0 million for the six months ended June 30, 2002.
The increase in selling, general and administrative expenses is attributed
primarily to: a) higher salaries expense due to an increase in the number of
employees; b) increased travel expenses related to our expansion into the United
Kingdom and Australia; c) higher legal fees related to patent and business
development issues; d) increased marketing and promotion efforts related to the
commencement of operations in the United Kingdom; and e) depreciation and
amortization of assets placed into service during 2003 with the commencement of
operations in the United Kingdom and the completion of the U.S laboratory.



         RESEARCH AND DEVELOPMENT. Research and development expenses increased
by approximately $0.6 million during the six months ended June 30, 2003 to $1.2
million as compared to $0.6 million for the same period of 2002. Research and
development costs are composed primarily of costs related to the Company's
efforts to gain FDA approval for the Isolagen Process in the United States.
These costs include those personnel and laboratory costs related to the current
FDA trials and certain consulting costs. This project is still under
development. The total cost of research and development as of June 30, 2003 is
$5.0 million. As of June 30, 2003, we believe at a minimum it will cost $3
million to complete this project. That estimate assumes that no further testing
requirements are imposed by the FDA, that FDA approval is forthcoming and that
FDA approval is received during 2005. The FDA approval process is extremely
complicated and is dependent upon our study protocols and the results of our
studies. In the event that the FDA requires additional studies or requires
changes in our study protocols or in the event that the results of the studies
are not consistent with our expectations the process will be more expensive and
time consuming. Due to the vagaries of the FDA approval process we are unable to
predict what the cost of obtaining approval will be if FDA approval is not
forthcoming in 2005. The Company has other research projects currently underway,
including those related to repairing damaged nerves and therapies to regrow hair
and to heal burned skin. However, research and development costs related to
these projects were not material during the 2003 or 2002 periods. The major
components of the approximately $0.6 million increase in research and
development expense are as follows: a) salaries increased by approximately $0.4
million to $0.7 million for the six months ended June 30, 2003 compared to $0.3
million for the six months ended June 30, 2002; and b) laboratory expense
increased by approximately $0.1 million to $0.2 million for the six months ended
June 30, 2003 compared to $0.1 million for the six months ended June 30, 2002.


         INTEREST INCOME. Interest income decreased 44%, or $8,443, to $10,620
for the six months ended June 30, 2003 compared to $19,063 for the six months
ended June 30, 2002. The decrease in interest income resulted from, among other
things, a decrease in the amount of cash on hand, and a decrease in interest
rates paid on our deposits.

                                       15


         OTHER INCOME. Other income of $55,663 for the six months ended June 30,
2003 represents gains realized on the sale of certain interest bearing
securities denominated in Australian dollars and British pounds held to mitigate
a portion of the foreign currency exposure related to our international
activity. As of June 30, 2003, we hold no such securities.


         NET LOSS. Net loss for the six months ended June 30, 2003 was
$4,630,376, as compared to a net loss of $2,027,461 for the six months ended
June 30, 2002. This increase in net loss is attributed primarily to salaries,
travel, consulting, legal, and promotional expenses. Net loss attributable to
common stockholders for the six months ended June 30, 2003 was $6,286,445, as
compared to a net loss of $11,716,419 for the six months ended June 30, 2002.
These amounts include $1.2 million and $9.6 million of deemed dividend
associated with beneficial conversion of preferred stock for the six months
ended June 30, 2003 and June 30, 2002, respectively. These amounts include $0.4
million and $0.1 million of preferred stock dividends for the six months ended
June 30, 2003 and June 30, 2002, respectively.


RESULTS OF OPERATIONS - COMPARISON OF THE THREE MONTHS ENDING JUNE 30, 2003 AND
2002.

         REVENUES. Revenues increased $59,425, to $79,425 for the three months
ended June 30, 2003 compared to $20,000 for the three months ended June 30,
2002. The increase in revenues is primarily attributable to the commencement of
operations in the United Kingdom. Included in the three months ended June 30,
2002 was $20,000 in license fees recognized which did not recur in the three
months ended June 30, 2003.

         Those revenues which we did recognize during the three months ended
June 30, 2003 from our United Kingdom operations were in part reduced by
promotional incentives provided to doctors utilizing the Isolagen Process. We
expect to continue providing such promotional incentives to doctor's during the
introduction phase of the Isolagen Process in the United Kingdom.

         COST OF SALES. Costs of sales increased to $47,867 for the three months
ended June 30, 2003 compared to $0 for the three months ended June 30, 2002. The
increase in cost of sales is primarily related to the commencement of operations
in the United Kingdom.


         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased 101%, or $936,969, to $1,862,566 for the three
months ended June 30, 2003 compared to $925,597 for the three months ended June
30, 2002. The major components of the approximately $1.0 million increase in
selling, general and administrative expense are as follows: a) consulting
expense decreased by approximately $0.1 million to $0.3 million for the three
months ended June 30, 2003 compared to $0.4 million for the three months ended
June 30, 2002; b) salaries increased by approximately $0.2 million to $0.3
million for the three months ended June 30, 2003 compared to $0.1 million for
the three months ended June 30, 2002 (these amounts include an imputed expense
of $100,000 in each period relating to the fair market value of services
provided by certain officers by which they were not compensated); c) travel
expense increased by approximately $0.1 million to $0.2 million for the three
months ended June 30, 2003 compared to $0.1 million for the three months ended
June 30, 2002; d) legal expense increased by approximately $0.1 million to $0.2
million for the three months ended June 30, 2003 compared to $0.1 million for
the three months ended June 30, 2002; e) promotional expense increased by
approximately $0.1 million to $0.1 million for the three months ended June 30,
2003 compared to $0.0 million for the three months ended June 30, 2002; and f)
depreciation and amortization increased by approximately $0.2 million to $0.2
million for the three months ended June 30, 2003 compared to $0.0 million for
the three months ended June 30, 2002. The increase in selling, general and
administrative expenses is attributed primarily to: a) higher salaries expense
due to an increase in the number of employees; b) increased travel expenses
related to our expansion into the United Kingdom and Australia; c) higher legal
fees related to patent and business development issues; d) increased marketing
and promotion efforts related to the commencement of operations in the United
Kingdom; and e) depreciation and amortization of assets placed into service
during 2003 with the commencement of operations in the United Kingdom and the
completion of the U.S laboratory.



         RESEARCH AND DEVELOPMENT. Research and development expenses increased
by approximately $0.2 million during the three months ended June 30, 2003 to
$0.6 million as compared to $0.4 million for the same period of 2002. Research
and development costs are composed primarily of costs related to the Company's
efforts to gain FDA approval for the Isolagen Process in the United States.
These costs include those personnel and


                                       16



laboratory costs related to the current FDA trials and certain consulting costs.
This project is still under development. The total cost of research and
development as of June 30, 2003 is $5.0 million. As of June 30, 2003, we believe
at a minimum it will cost $3 million to complete this project. That estimate
assumes that no further testing requirements are imposed by the FDA, that FDA
approval is forthcoming and that FDA approval is received during 2005. The FDA
approval process is extremely complicated and is dependent upon our study
protocols and the results of our studies. In the event that the FDA requires
additional studies or requires changes in our study protocols or in the event
that the results of the studies are not consistent with our expectations the
process will be more expensive and time consuming. Due to the vagaries of the
FDA approval process we are unable to predict what the cost of obtaining
approval will be if FDA approval is not forthcoming in 2005. The Company has
other research projects currently underway, including those related to repairing
damaged nerves and therapies to regrow hair and to heal burned skin. However,
research and development costs related to these projects were not material
during the 2003 or 2002 periods. The major components of the approximately $0.2
million increase in research and development expense are as follows: a) salaries
increased by approximately $0.1 million to $0.4 million for the three months
ended June 30, 2003 compared to $0.3 million for the three months ended June 30,
2002; and b) laboratory expense increased by approximately $0.1 million to $0.1
million for the three months ended June 30, 2003 compared to $0.0 million for
the three months ended June 30, 2002.


         INTEREST INCOME. Interest income decreased 78%, or $11,335, to $3,190
for the three months ended June 30, 2003 compared to $14,525 for the three
months ended June 30, 2002. The decrease in interest income may be attributed
to, among other things, a decrease in the amount of cash on hand, and a decrease
in interest rates paid on our deposits.

         OTHER INCOME. Other income of $32,421 for the three months ended June
30, 2002 represents gains realized on the sale of certain interest bearing
securities denominated in Australian dollars and British pounds held to mitigate
a portion of the foreign currency exposure related to our international
activity. As of June 30, 2003, we hold no such securities.


         NET LOSS. Net loss for the three months ended June 30, 2003 was
$2,441,275, as compared to a net loss of $1,280,923 for the three months ended
June 30, 2002. This increase in net loss is attributed primarily to salaries,
travel, consulting, legal, and promotional expenses. Net loss attributable to
common stockholders for the three months ended June 30, 2003 was $3,887,605, as
compared to a net loss of $10,869,481 for the three months ended June 30, 2002.
These amounts include $1.2 million and $9.6 million of deemed dividend
associated with beneficial conversion of preferred stock for the three months
ended June 30, 2003 and June 30, 2002, respectively. These amounts include $0.2
million and $0.1 million of preferred stock dividends for the three months ended
June 30, 2003 and June 30, 2002, respectively.


LIQUIDITY AND CAPITAL RESOURCES - COMPARISON OF JUNE 30, 2003 WITH JUNE 30,
2002.

         OPERATING ACTIVITIES. Cash used in operating activities during the six
months ended June 30, 2003, amounted to $3,951,085, as compared to the
$1,636,244 of cash used in operating activities during the six months ended June
30, 2002. The increase is attributed primarily to salaries, travel, consulting,
legal, and promotional expenses.

         INVESTING ACTIVITIES. Cash used by investing activities during the six
months ended June 30, 2003, amounted to $1,045,170 as compared to cash used by
investing activities of $86,327 during the six months ended June 30, 2002. This
increase in cash used is due to the purchase of property and equipment for the
Houston, Texas, London, England, and Sydney, Australia laboratories.

         FINANCING ACTIVITIES. Cash provided by financing activities during the
six months ended June 30, 2003, amounted to $4,011,478 consisting of $3,919,078
raised from the issuance of preferred stock and $92,400 raised from the issuance
of common stock as compared to cash provided by financing activities of
$8,778,762 during the six months ended June 30, 2002 which consisted entirely of
proceeds from the issuance of preferred stock. In May 2003, the Company sold in
a private offering 155,750 shares of Series B Convertible Preferred Stock, par
value $0.001 per share, at an offering price of $28 per share. Each share of
Series B preferred stock was convertible into 8 shares of common stock at any
time after issuance and accrues dividends at 6% per annum payable in cash or
additional shares of Series B Preferred Stock. After deducting the costs and
expenses associated

                                       17



with the sale, the Company received cash totaling $3,919,078. In conjunction
with the private offering, the Company issued to the placement agent warrants to
purchase 124,600 shares of common stock with an exercise price of $3.50 per
share. The warrants are exercisable immediately after grant and expire five
years thereafter. The fair value of the warrants granted to the placement agent,
based on the Black-Scholes valuation model is estimated to be $2.77 per warrant.
The value of the warrants granted has been offset from the proceeds received
from the sale of the Series B Preferred Stock and recorded as additional paid in
capital.



         The price of the Series B Preferred Stcok sold was $28 per share. The
market value of the Company's common stock sold on the dates that the preferred
stock was sold had a range of $4.40 - $4.54 per common share. In accordance with
EITF 00-27 this created a beneficial conversion to the holders of the preferred
stock and a deemed dividend to the preferred stockholders totaling $1,244,880
was recorded by the Company with a corresponding amount recorded as additional
paid-in capital. The deemed dividend associated with the beneficial conversion
is calculated as the difference between the fair value of the underlying common
stock less the proceeds that have been received for the Series B Preferred Stock
limited to the value of the proceeds received.



         WORKING CAPITAL. As of June 30, 2003, we had a cash balance of
$3,292,242. We do not have any credit facilities with which to fund ongoing
working capital needs. Our long-term viability is dependent upon successful
operation of our business and the ability to raise additional debt and equity.
Subsequent to the completion of our August 2003 private placement, as of October
24, 2003, we had a cash balance of $18.2 million. See "Subsequent Equity
Transactions" below. Our capital resources are adequate to finance our
operations for the next twelve months. We will require substantial additional
capital to continue our operations and to attain profitability, neither of which
can be assessed. We are actively assessing various financing opportunities.


         Inflation did not have a significant impact on our results during the
six months ended June 30, 2003.

SUBSEQUENT EQUITY TRANSACTIONS.

         In August 2003, we completed a private placement of 3,359,331 shares of
our Common Stock to a group of predominately institutional investors at an
offering price of $6.00 per share. We received net proceeds from that offering
of $18,553,062. The offer and resale of the shares of Common Stock have been
registered in the registration statement of which the Prospectus forms a part.
In connection with this transaction, all of the Holders of the Series A and
Series B Preferred Stock converted their preferred shares into common stock. We
have a dividend obligation of $1,083,280 to the holders of Series A and Series B
Preferred Stock who converted their preferred shares into common stock.


         As of October 24, 2003, our cash balance is $18.2 million.


RESULTS OF OPERATIONS - COMPARISON OF FISCAL YEARS ENDING DECEMBER 31, 2002 AND
2001.

         REVENUES. Revenues decreased 14% or $14,491, to $90,991 for the year
ended December 31, 2002 ("Fiscal 2002") compared to $105,482 for the year ended
December 31, 2001 ("Fiscal 2001"). The decrease in revenues is primarily
attributable a decrease of $40,000 in license fees recognized in Fiscal 2002,
partially offset by an increase of $48,473 relating to Isolagen Process revenue
in the UK.

         COST OF SALES. Costs of sales increased 96%, or $17,242, to $35,133 in
Fiscal 2002, compared to $17,891 in Fiscal 2001. The increase in cost of sales
is primarily related to the increase in revenues generated from the commencement
of operations in the UK.





         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased 458%, or $3,279,314 to $3,994,782 in Fiscal
2002, compared to $715,468 in Fiscal 2001. The major components of the
approximately $3.3 million increase in selling, general and administrative
expense are as follows: a) salaries increased by approximately $0.6 million to
$0.7 million in Fiscal 2002 compared to $0.1 million in Fiscal 2001 (these
amounts include an imputed expense of $400,000 in Fiscal 2002 and $155,556 in
Fiscal 2001 relating to the fair market value of services provided by certain
officers by which they were not compensated); b) consulting expense
increased by approximately $0.6 million to $0.7 million in Fiscal 2002 compared
to $0.1 million in Fiscal 2001; c) travel expense increased by approximately
$0.3 million to $0.4 million in Fiscal 2002 compared to $0.1 million in Fiscal
2001; d) legal expense increased by


                                       18



approximately $0.2 million to $0.3 million in Fiscal 2002 compared to $0.1
million in Fiscal 2001; e) promotional expense increased by approximately $0.2
million to $0.2 million in Fiscal 2002 compared to $0.0 million in Fiscal 2001;
and f) various other expenses, including rent, insurance and other office
expense increased by approximately $1.0 million to $1.3 million in Fiscal 2002
compared to $0.3 million in Fiscal 2001. The increase in selling, general and
administrative expenses is attributed primarily to: a) higher salaries due to an
increase in the number of employees; b) increased travel expenses related to our
expansion into the UK and Australia; c) higher legal fees related to patent and
business development issues; d) increased marketing and promotion efforts
related to the commencement of operations in the UK; and e) increase in office
locations due to expansion into the United Kingdom and Australia.



         RESEARCH AND DEVELOPMENT. Research and development expenses increased
by $0.8 million during the twelve months ended December 31, 2002 to $1.7 million
as compared to $0.9 million for the same period of 2001. Research and
development costs are composed primarily of costs related to the Company's
efforts to gain FDA approval for the Isolagen Process in the United States.
These costs include those personnel and laboratory costs related to the current
FDA trials and certain consulting costs. This project is still under
development. The total cost of research and development as of December 31, 2002
is $3.8 million. As of December 31, 2002, we believe at a minimum it will cost
$4.2 million to complete this project. That estimate assumes that no further
testing requirements are imposed by the FDA, that FDA approval is forthcoming
and that FDA approval is received during 2005. The FDA approval process is
extremely complicated and is dependent upon our study protocols and the results
of our studies. In the event that the FDA requires additional studies or
requires changes in our study protocols or in the event that the results of the
studies are not consistent with our expectations the process will be more
expensive and time consuming. Due to the vagaries of the FDA approval process we
are unable to predict what the cost of obtaining approval will be if FDA
approval is not forthcoming in 2005. The Company has other research projects
currently underway, including those related to repairing damaged nerves and
therapies to regrow hair and to heal burned skin. However, research and
development costs related to these projects were not material during the 2002 or
2001 periods. The major components of the approximately $0.8 million increase in
research and development expense are as follows: a) consulting expense increased
by approximately $0.1 million to $0.7 million in Fiscal 2002 compared to $0.6
million in Fiscal 2001. In Fiscal 2001, the Company incurred a non-cash
consulting expense of $450,000 which represents the issuance of 300,000 common
shares as payment for consulting services relating to a potential development of
a dental product; b) salaries increased by approximately $0.5 million to $0.9
million in Fiscal 2002 compared to $0.4 million in Fiscal 2001; and c)
laboratory expense increased by approximately $0.2 million to $0.2 million in
Fiscal 2002 compared to $0.0 million in Fiscal 2001.


         INTEREST EXPENSE. Interest expense decreased $82,015, to $0 in Fiscal
2002, compared to $82,015 in Fiscal 2001. The decrease results from conversion
of all of our convertible debt to equity in Fiscal 2001.

         INTEREST INCOME. Interest income increased $208,675 to $208,692 in
Fiscal 2002, compared to $17 in Fiscal 2001. The increase is primarily due to an
increase in the amount of investable assets representing the net proceeds from
the issuance of Series A Preferred Stock.


         NET LOSS. Net loss in Fiscal 2002, was $5,433,055, as compared to a net
loss of $1,652,004 in Fiscal 2001. This increase in net loss is attributed
primarily to salaries, travel, consulting, legal, promotional expenses, and
bonuses paid to key personnel. Net loss attributable to common stockholders in
Fiscal 2002 was $16,114,660, as compared to a net loss of $1,652,004 in Fiscal
2001. These amounts include $10.2 million and $0.0 million of deemed dividend
associated with beneficial conversion of preferred stock in Fiscal 2002 and
Fiscal 2001, respectively. These amounts include $0.5 million and $0.0 million
of preferred stock dividends in Fiscal 2002 and Fiscal 2001, respectively.


LIQUIDITY AND CAPITAL RESOURCES.

         OPERATING ACTIVITIES. Cash used in operating activities during the year
ended December 31, 2002, amounted to $3,968,013, as compared to the $664,203 of
cash used in operating activities during fiscal 2001. The increase is attributed
primarily to salaries, travel, consulting, legal, promotional expenses, bonuses
paid to key personnel, write-off of deferred revenue, and increase in accounts
payable.

                                       19


         INVESTING ACTIVITIES. Cash used by investing activities during Fiscal
2002, amounted to $2,252,368, as compared to cash provided by investing
activities of $1,000 in Fiscal 2001. This increase in cash used is due to the
purchase in Fiscal 2002 of property and equipment for the Houston, Texas,
London, England, and Sydney, Australia laboratories.

         FINANCING ACTIVITIES. Cash provided by financing activities increased
to $9,070,322 in Fiscal 2002 from $2,041,453 in Fiscal 2001. During Fiscal 2002,
we received net proceeds of $9,012,722 from the issuance of Series A Preferred
Stock and $57,600 from sales of common stock. During Fiscal 2001, we received
$2,060,000 from sales of Common Stock.


         EQUITY TRANSACTIONS. In July 2002, we completed a private offering of
2,895,000 shares of Series A Convertible Preferred Stock, par value $0.001 per
share, at an offering price of $3.50 per share. Each share of Series A Preferred
Stock was convertible into two shares of common stock at any time after issuance
and accrues dividends at 8% per annum payable in cash or additional shares of
Series A Preferred Stock. In conjunction with the private offering, we issued to
the placement agent warrants to purchase 1,158,000 shares of common stock with
an exercise price of $1.93 per share. The warrants are exercisable immediately
after grant and expire five years thereafter. The fair market of the warrants
granted to the placement agent, based on the Black-Scholes valuation model, is
estimated to be $1.57 per warrant, assuming the following: no dividend yield, a
risk-free interest rate of 4%, an expanded term of the warrants of 2 years, and
an expected volatility of 129%. The value of the warrants granted has been
offset against the proceeds received from the sale of the Series A Preferred
Stock.


         During the year ended December 31, 2002, we issued an additional
143,507 shares of Series A Preferred Stock in lieu of cash for payment of
dividends on the Series A Preferred Stock totaling $502,661. As of the date of
this Prospectus, all shares of the Series A Convertible Preferred Stock issued
in the private placement, together with the shares issued as a dividend thereon,
have been converted into an aggregate of 6,089,855 shares of Common Stock.


         The price of the preferred stock sold was $3.50 per share. The market
value of the Company's common stock sold on the dates that the preferred stock
sold or was issued as a dividend had a range of $2.30 - $5.40 per common share.
In accordance with EITF 00-27 this created a beneficial conversion to the
holders of the preferred stock and a deemed dividend to the preferred
stockholders totaling $10,178,944 was recorded by the Company with a
corresponding amount recorded as additional paid-in capital. The deemed dividend
associated with the beneficial conversion is calculated as the difference
between the fair value of the underlying common stock less the proceeds that
have been received for the Series A Preferred Stock limited to the value of the
proceeds received.


WORKING CAPITAL.

         As of December 31, 2002, we had a cash balance of $4,244,640.

         Inflation did not have a significant impact on the Company's results
during the year ended December 31, 2002.

RESULTS OF OPERATIONS - COMPARISON OF FISCAL YEARS ENDING DECEMBER 31, 2001 AND
2000.

         REVENUES. Revenues increased 126% or $58,858, to $105,482 for the year
ended December 31, 2001, compared to $46,584 in fiscal 2000. The increase in
revenues is primarily attributable to license fees earned for the entire year in
2001 and an increase in sales of Isolagen cream.

         COST OF SALES. Costs of sales increased 65%, or $7,045, to $17,891 for
the year ended December 31, 2001, compared to $10,846 in fiscal 2000. The
increase in cost of sales is primarily related to the increase in sales of
Isolagen cream.





         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased 170%, or $450,393, to $715,468 in Fiscal 2001
compared to $265,075 in Fiscal 2000. The major components of the approximately
$0.5 million increase in selling, general and administrative expense are as
follows: a) salaries increased by approximately $0.2 million to $0.2 million in
Fiscal 2001 compared to $0.0 million in Fiscal


                                       20



2000 (this amount consists of $155,556 in Fiscal 2001 relating to the fair
market value of services provided by certain officers by which they were not
compensated); b) consulting expense increased by approximately $0.1 million to
$0.1 million in Fiscal 2001 compared to $0.0 million in Fiscal 2000; and c)
travel expense increased by approximately $0.1 million to $0.1 million in Fiscal
2001 compared to $0.0 million in Fiscal 2000 in connection with the Company
beginning the process of relocating the Company's corporate headquarter from
Paramus, NJ to Houston, TX.



         RESEARCH AND DEVELOPMENT. Research and development expenses increased
by $0.5 million during the twelve months ended December 31, 2001 to $1.0 million
as compared to $0.5 million for the same period of 2001. Research and
development costs are composed primarily of costs related to the Company's
efforts to gain FDA approval for the Isolagen Process in the United States.
These costs include those personnel and laboratory costs related to the current
FDA trials and certain consulting costs. This project is still under
development. The total cost of research and development as of December 31, 2001
is $2.0 million. As of December 31, 2001, we believe at a minimum it will cost
$5.1 million to complete this project. That estimate assumes that no further
testing requirements are imposed by the FDA, that FDA approval is forthcoming
and that FDA approval is received during 2005. The FDA approval process is
extremely complicated and is dependent upon our study protocols and the results
of our studies. In the event that the FDA requires additional studies or
requires changes in our study protocols or in the event that the results of the
studies are not consistent with our expectations the process will be more
expensive and time consuming. Due to the vagaries of the FDA approval process we
are unable to predict what the cost of obtaining approval will be if FDA
approval is not forthcoming in 2005. The Company has other research projects
currently underway, including those related to repairing damaged nerves and
therapies to regrow hair and to heal burned skin. However, research and
development costs related to these projects were not material during the 2001 or
2000 periods. The major components of the approximately $0.5 million increase in
research and development expense are as follows: a) consulting expense increased
by approximately $0.5 million to $0.5 million in Fiscal 2001 compared to $0.0
million in Fiscal 2000. In Fiscal 2001, the Company incurred a non-cash
consulting expense of $450,000 which represents the issuance of 300,000 common
shares as payment for consulting services relating to a potential development of
a dental product; and b) salaries decreased by approximately $0.1 million to
$0.3 million in Fiscal 2001 compared to $0.4 million in Fiscal 2000.


         INTEREST EXPENSE. Interest expense decreased 31%, or $37,311, to
$82,015 for the year ended December 31, 2001, compared to $119,326 in fiscal
2000. The decrease is primarily attributable to convertible debt converting to
equity in 2001.


         NET LOSS. Net loss and Net loss attributable to common stockholders for
the year ended December 31, 2001, was $1,652,004, as compared to a net loss of
$807,076 for the year ended December 31, 2000. This increase in net loss is
attributed primarily to increased consulting expenses.


LIQUIDITY AND CAPITAL RESOURCES.

         OPERATING ACTIVITIES. Cash used in operating activities during the year
ended December 31, 2001, amounted to $664,203, an increase of 155%, or $403,860
over the $260,343 of cash used in operating activities during fiscal 2000. The
increase is primarily due to decreases in deferred revenue and an increase in
accrued expenses.

         INVESTING ACTIVITIES. Cash provided by investing activities during the
year ended December 31, 2001, amounted to $1,000, as compared to $0 of cash
provided by investing activities during fiscal 2000.

         FINANCING ACTIVITIES. Isolagen has financed its operating and investing
activities primarily from the proceeds of private placements of its common
stock. During the year December 31, 2001, the Company received $2,060,000 from
cash sales of its common stock, an increase of $2,058,077, as compared to the
$1,923 received from cash sales of common stock during fiscal 2000.

WORKING CAPITAL.


         As of December 31, 2001, Isolagen, Inc. had a cash balance of
$1,380,824.


                                       21



QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



         We are exposed to foreign currency exchange rates market risk. Market
risk is the potential loss arising from adverse changes in market rates and
prices, such as foreign currency exchange rates. We do not enter into
derivatives or other financial instruments for trading or speculative purposes.



         Substantially all of our revenues for the year ended December 31, 2002
were derived from operations in the UK. In addition, during 2003 we expect to
commence operations in Australia. The results of operations and financial
position of our foreign operations were principally measured in their respective
currencies and translated into U.S. dollars. The effect of U.S. dollar/U.K pound
foreign currency fluctuations in these countries is somewhat mitigated by the
fact that expenses are generally incurred in the same currencies in which the
revenue is generated. The reported income of these subsidiaries will be higher
or lower depending on the weakening or strengthening of the U.S. dollar against
the respective foreign currency. Additionally 32% of our assets at December 31,
2002 were based in our foreign operations and translated into U.S. dollars at
the foreign currency exchange rate in effect as of the end of each accounting
period, with the effect of such translation reflected as a separate component of
consolidated shareholders' equity. Accordingly, our consolidated shareholders'
equity will fluctuate depending on the weakening or strengthening of the U.S.
dollar against the respective foreign currency.


                     SECURITIES OFFERED, THE SELLING HOLDERS
                          AND THE PLAN OF DISTRIBUTION


         This Prospectus includes the Selling Holders' securities and the
securities that are underlying outstanding Common Stock Warrants. The securities
being offered by the Selling Holders are described below:



         THE SELLING HOLDERS. This Prospectus includes the securities that are
being offered by the Selling Holders that were issued to them upon conversion of
their Series A and Series B Convertible Preferred Stock, respectively. The
Series A Convertible Preferred Stock was acquired in private placements made to
accredited investors only between April and July 2002. The Series B Convertible
Preferred Stock was acquired in private placements made to accredited investors
only in May 2003. The securities that are being offered by the Selling Holders
that were issued upon conversion of the Series A and Series B Convertible
Preferred Stock were issued in August, 2003. All of those shares of Series A and
Series B Convertible Preferred Stock (as well as all in-kind dividends
distributed with respect to the Series A Convertible Preferred Stock) have been
converted into Common Stock. In addition, this Prospectus includes securities
that are being offered by other Selling Holders that purchased common stock in
the August 2003 private placement or who were issued securities in August 2001
as a result of negotiations between Isolagen and the Selling Holders completed
in August 2001 relating to the Agreement and Plan of Merger by and among
Isolagen Technologies and AFH:



         -        23,890,872 shares of Common Stock which are already
                  outstanding; and



         -        1,085,669 shares of Common Stock issuable upon exercise of the
                  Common Stock Warrants.



         We have set forth in the following table information relative to the
Selling Holders as of October 24, 2003. We calculated beneficial ownership based
on SEC requirements, and the information we included regarding beneficial
ownership is not necessarily indicative of beneficial ownership for any other
purpose. Unless otherwise indicated below, each person identified in the table
has sole voting and investment power with respect to all shares he, she, or it
beneficially owns, subject to applicable community property laws. We have based
the percentage calculated for each Selling Holder upon the sum of the "common
stock" and "common stock issuable upon exercise of warrants" columns. We do not
know when or in what amounts the Selling Holders may offer the shares described
in this Prospectus for sale. The Selling Holders may decide not to sell all or
any of the shares that this Prospectus covers. Selling Holders of 11,600,484
shares have entered into a lock-up agreement whereby such holders have agreed
not to sell or otherwise transfer any shares of commons stock until 180 days
from the date that the resale registration statement is declared effective by
the SEC without the consent of Legg Mason Wood Walker Incorporated; provided,
however, that shares of common stock may be sold as follows: (a) 25% of the
common stock may be transferred commencing on the effective date of the resale
registration statement; and (b) 25% of the common stock may be sold 90 days
following the effective date of the resale registration statement. Selling
Holders

                                       22


of additional 8,931,057 shares have entered into a lock-up agreement whereby
such holders have agreed not to sell or otherwise transfer any shares of common
stock until April 26, 2003 without the consent of Fordham Financial Management,
Inc. Because the Selling Holders may offer all or some of the shares pursuant to
this offering, and because, except for the lock-up agreement referenced in this
paragraph, there are currently no agreements, arrangements or understandings
with respect to the sale of any of the shares that the Selling Holders will hold
after completion of the offering, we cannot estimate the number of the shares
that the Selling Holders will hold after completion of the offering. However,
for purposes of this table, we have assumed that, after completion of the
offering, the Selling Holders will hold none of the securities that this
Prospectus covers.

                                       23





                                                                                               (a) COMMON STOCK TO BE
                                      (a) COMMON STOCK AND (b)                                BENEFICIALLY OWNED AFTER
                                       COMMON STOCK WARRANTS       COMMON STOCK INCLUDING    OFFERING AND (b) PERCENTAGE
                                              OWNED                  SHARES UNDERLYING        BENEFICIALLY OWNED AFTER
                                       PRIOR TO THIS OFFERING      COMMON STOCK WARRANTS                OFFERING
                                      ------------------------       BEING OFFERED BY        ---------------------------
       NAME OF SELLING HOLDER            (a)           (b)         THE SELLING HOLDERS(1)        (a)            (b)
-----------------------------------   ----------    ----------     ----------------------    ------------   ------------
                                                                                             
Symmetry Capital Partners, L.P.(2)        20,630                            20,630                0              0%
Symmetry Capital Qualified
Partners, L.P.(2)                         13,990                            13,990                0              0%
Symmetry Capital Offshore
Fund, LTD(2)                               9,660                             9,660                0              0%
Symmetry Parallax Partners, L.P.(2)        5,720                             5,720                0              0%
SF Capital Partners Ltd.(2)              333,334                           333,334                0              0%
Clarion Partners, L.P.(2)                 16,667                            16,667                0              0%
Clarion Offshore Fund, Ltd.(2)            16,667                            16,667                0              0%
Dynamic Equity Hedge Fund(2)              16,666                            16,666                0              0%
John D. Nardone(2)                        16,666                            16,666                0              0%
Birchwood Resources(2)                    83,333                            83,333                0              0%
Vertical Ventures Investments
LLC(2)                                    83,333                            83,333                0              0%
Paul E. Orrson(2) (22)                    16,666                            16,666                0              0%
Rawleigh H. Ralls(2)                      50,000                            50,000                0              0%
United Capital Management, Inc.(2)        58,333                            58,333                0              0%
Hayman Partners, LP(2) (22)               30,000                            30,000                0              0%
Agger Fund, LP(2)                          3,665                             3,665                0              0%
Agger Institutional Fund, LP(2)           21,335                            21,335                0              0%
Perceptive Life Sciences Master
Fund, Ltd.(2)                            500,000                           500,000                0              0%
John S. Lemak(2)                          17,000                            17,000                0              0%
Sandor Capital Master Fund, L.P.(2)       34,000                            34,000                0              0%
Gryphon Master Fund, LP(2)                50,000                            50,000                0              0%
Little Wing, L.P.(2)                      65,650                            65,650                0              0%
Tradewinds Fund Ltd.(2)                   17,683                            17,683                0              0%
Endeavor LP(2)                             6,500                             6,500                0              0%
First American Insurance
Small Cap Growth Fund(2)                   4,630                             4,630                0              0%
John J. Frautschi Life Trust(2)           35,780                            35,780                0              0%
First American Small Cap
Growth Opportunities(2)                  695,983                           695,983                0              0%
Lyndhurst Associates(2)                   11,290                            11,290                0              0%
Greater Milwaukee Foundation MC(2)        11,210                            11,210                0              0%
Oregon Retail Employees
Pension Trust(2)                          18,010                            18,010                0              0%
Henry Posner III Agency(2)                 2,950                             2,950                0              0%
Posner Partners Microcap(2)               12,610                            12,610                0              0%
Paul M. Posner Agency(2)                   3,330                             3,330                0              0%
St. Paul Electrical Construction
Pension SC(2)                              5,950                             5,950                0              0%
St. Paul Electrical Construction
Supply SC(2)                               6,800                             6,800                0              0%
E.S. Tallmadge Residuary Trust 2(2)        2,370                             2,370                0              0%
Richard D. Waterfield SC(2)                4,080                             4,080                0              0%
W.M. Chester - Chester
Children SC(2)                             1,430                             1,430                0              0%
Milwaukee Jewish Federation(2)            10,410                            10,410                0              0%
U.S. Bank, N.A., FBO
Heartland Value Fund(2)                1,045,000                         1,045,000                0              0%
T.E. Staahl(3)                           252,291                           252,291                0              0%
John J. Machado(3)                        63,274                            63,274                0              0%
Geoffrey Adams(3)                         31,637                            31,637                0              0%
Ian Michael White(3)                      31,637                            31,637                0              0%
Ronald E. Furrow(3)                       31,637                            31,637                0              0%
Robert F. Sagarino(3)                    363,630                           363,630                0              0%



                                       24




                                                                                             
David P.A. Dundas(3)                      15,818                            15,818                0              0%
Frank Discipio(3)                         31,637                            31,637                0              0%
Jean Melki(3)                             31,637                            31,637                0              0%
George Bingham(3)                         15,818                            15,818                0              0%
Bruce P. Inglis(3)                        31,637                            31,637                0              0%
Stanley Keith Klein IV(3)                 31,637                            31,637                0              0%
Matthew John Milburn Thompson(3)          31,637                            31,637                0              0%
Ron Shelton, MD(3)                        31,637                            31,637                0              0%
James Malcolm Sylph(3)                    31,637                            31,637                0              0%
Jonathan Meyers(3)                        31,637                            31,637                0              0%
Fred Meyers(3)                            31,637                            31,637                0              0%
Fred Meyers, Money Purchase IRA(3)        31,637                            31,637                0              0%
Lindsey Meyers(3)                         31,637                            31,637                0              0%
Mervyn Peter Childs(3)                    15,818                            15,818                0              0%
Rees V. Bartlett(3)                       15,818                            15,818                0              0%
Robert Soloway TTEE(3)                    15,818                            15,818                0              0%
M.J. Derrick(3)                           31,637                            31,637                0              0%
Andrew Fox(3)                             31,637                            31,637                0              0%
Keith Stanley Parkins(3)                  15,818                            15,818                0              0%
Richard Weatherly(3)                      31,637                            31,637                0              0%
Gordon M. Burns(3)                        63,044                            63,044                0              0%
R.S. Bushell(3)                           15,818                            15,818                0              0%
Super-Tek, Inc.(3)                        47,340                            47,340                0              0%
Nader Akhavan-Zanjani(3)                  31,637                            31,637                0              0%
Susan Baquet(3)                           15,818                            15,818                0              0%
Samuel D. Gaby, MD(3)                     15,818                            15,818                0              0%
MRM Life Ltd.(3)                         126,549                           126,549                0              0%
Dr. Ravi Kant Agarwal and
Mrs. Vinita Agarwal(3)                    31,637                            31,637                0              0%
CPCL Associates(3)                        15,818                            15,818                0              0%
Anthony Mitra(3)                          15,818                            15,818                0              0%
Neil Robert Harris(3)                    157,772                           157,772                0              0%
Rees V. Bartlett(3)                       15,818                            15,818                0              0%
David Forbes(3)                           15,818                            15,818                0              0%
Bess Rhea Popp(3)                         31,505                            31,505                0              0%
Agil Hypothek Ltd.(3)                     31,505                            31,505                0              0%
T.A. Morgan(3)                            31,455                            31,455                0              0%
John and Barbara Curcio(3)                15,752                            15,752                0              0%
Buechel Family Ltd.
Partnership(3) (13)                    1,575,287                         1,575,287                0              0%
BASR Partnership(3)                       89,791                            89,791                0              0%
Michael Lusk(3)                           15,752                            15,752                0              0%
Nicholas Frank Scholes(3)                 31,505                            31,505                0              0%
Loannis Alexandridis(3)                   31,407                            31,407                0              0%
Stephen A. Kepniss(3)                     31,407                            31,407                0              0%
Ronald E. Furrow or Anna C.
Furrow(3)                                 15,703                            15,703                0              0%
Samuel D. Gaby, M.D.(3)                   15,703                            15,703                0              0%
Brian Cunningham & Cathy M.
Cunningham(3)                             15,703                            15,703                0              0%
Sung Soo Kim(3)                           62,814                            62,814                0              0%
James M. Fenton(3)                        31,407                            31,407                0              0%
Noboru Muto & Sumiko Muto(3)              62,814                            62,814                0              0%
Clive Maurice Beetlestone(3)              31,407                            31,407                0              0%
George Bingham(3)                         15,703                            15,703                0              0%
John B. Ellor, Jr.(3)                     15,703                            15,703                0              0%
Frank DiScipio(3)                         31,407                            31,407                0              0%
Raymond Cincotti(3)                       31,407                            31,407                0              0%
Buechel Patient Care,                    942,213                           942,213                0              0%
Research & Education Fund,
Inc.(3) (13)
William Bongiorno(3)                      31,407                            31,407                0              0%
Mark Freeman(3)                           31,407                            31,407                0              0%
Kevin E. Brehmer Living Trust(3)          15,703                            15,703                0              0%
Walter Macor(3)                           15,703                            15,703                0              0%
Joseph P. Santiamo MD(3)                  15,611                            15,611                0              0%
The Silverburg Trust(3)                   15,611                            15,611                0              0%
Reginald Patrick Joseph O'Neill(3)        15,611                            15,611                0              0%



                                       25



                                                                                             
Vincent Polito Jr.(3)                     15,611                            15,611                0              0%
Munirali Haji(3)                          31,223                            31,223                0              0%
Diderica M.A. Wiersema(3)                 15,611                            15,611                0              0%
Hiroshi Kondo(3)                          15,611                            15,611                0              0%
Michael James Lane(3)                     62,446                            62,446                0              0%
Jeffrey C. Friedman(3)                    62,446                            62,446                0              0%
Carol J. Kahn(3)                          15,611                            15,611                0              0%
Takashi Sugiyama(3)                       31,223                            31,223                0              0%
Haruhisa Tsuchitani(3)                    31,223                            31,223                0              0%
Daniel M. Rochester(3)                    31,223                            31,223                0              0%
Tim Zeller(3)                              9,662                             9,662                0              0%
Robert Sagarino(3)                        15,611                            15,611                0              0%
Robert Mazurek Money Purchase
Plan(3)                                   15,611                            15,611                0              0%
Kevin E. Brehmer Living Trust(3)          15,611                            15,611                0              0%
Walid Younis Al-Ali(3)                    93,557                            93,557                0              0%
Anthony R.M. Rowland(3)                   15,555                            15,555                0              0%
David Cherry(3)                           15,555                            15,555                0              0%
Victor Alvarez(4)                         49,000                            49,000                0              0%
Dennis Cardino(4)                          7,000                             7,000                0              0%
Lalji Premji Vekaria(4)                   42,000                            42,000                0              0%
Alexis Family Limited
Partnership(4)                            42,000                            42,000                0              0%
Gordon M. Burns(4)                        98,000                            98,000                0              0%
Alan Roger Zebedee(4)                     14,000                            14,000                0              0%
Humphrey Johnson(4)                       42,000                            42,000                0              0%
Kyoko Mori(4)                             14,000                            14,000                0              0%
Bruce Gibbard(4)                          14,000                            14,000                0              0%
Michael Botting(4)                         7,000                             7,000                0              0%
Richard Shiring(4)                         7,000                             7,000                0              0%
William Pratt(4)                          14,000                            14,000                0              0%
Junko Morikawa(4)                          7,000                             7,000                0              0%
Stephen M. Karlya(4)                      14,000                            14,000                0              0%
Kyoko Kubota(4)                            7,000                             7,000                0              0%
Daniel E. Bush(4)                          7,000                             7,000                0              0%
David Cherry(4)                           42,000                            42,000                0              0%
Alphonso Russ/Shirley Russ(4)             14,000                            14,000                0              0%
Richard J. Binnie(4)                       7,000                             7,000                0              0%
Michael T. Munch(4)                        7,000                             7,000                0              0%
Geoffrey Adams(4)                         14,000                            14,000                0              0%
Kenneth James Logue(4)                     7,000                             7,000                0              0%
Yoshiaki Sugiyama(4)                      28,000                            28,000                0              0%
Morgan J. Wilbur III(4)                   14,000                            14,000                0              0%
Stanley Keith Klein IV(4)                 14,000                            14,000                0              0%
Makoto Akahane(4)                         14,000                            14,000                0              0%
Steve Carothers(4)                        14,000                            14,000                0              0%
Leybrand Investments Ltd.(4)               7,000                             7,000                0              0%
Donald W. Anderson(4)                      7,000                             7,000                0              0%
Cell Share Consortium(4)                  14,000                            14,000                0              0%
John Boulton(4)                            7,000                             7,000                0              0%
Joe Murphy(4)                             14,000                            14,000                0              0%
Paul Regent(4)                            14,000                            14,000                0              0%
Alpha-Rowen Treatments, Ltd(4)             7,000                             7,000                0              0%
Anthony & Margaret Rowland(4)              7,000                             7,000                0              0%
Clive Howard Kennedy(4)                    7,000                             7,000                0              0%
David Turner(4)                            7,000                             7,000                0              0%
Peter John Edmonds(4)                     14,000                            14,000                0              0%
Dennis George Bunning(4)                  14,000                            14,000                0              0%
Kevin O'Brien(4)                           7,000                             7,000                0              0%
Isamu Dekiya(4)                            7,000                             7,000                0              0%
Christopher A. James(4)                    7,000                             7,000                0              0%
Richard Barbiera(4)                       14,000                            14,000                0              0%
Bernard Pallut(4)                         21,000                            21,000                0              0%
Stuart Fitton(4)                           7,000                             7,000                0              0%
James H. Atwell(4)                         7,000                             7,000                0              0%
Peter Andrew Hilton(4)                     7,000                             7,000                0              0%
Jonathan & Lisa Weatherly(4)               7,000                             7,000                0              0%
James W. Hulme(4)                          7,000                             7,000                0              0%
Leonard Longo(4)                           7,000                             7,000                0              0%


                                       26




                                                                                             
Robert Peter Simpson(4)                    7,000                             7,000                0              0%
The Silverberg Trust(4)                    7,000                             7,000                0              0%
Akira Edward Shimada(4)                   14,000                            14,000                0              0%
Kevin & Elaine Reid(4)                     7,000                             7,000                0              0%
Jes Johansen(4)                            7,000                             7,000                0              0%
Robert M. Galley(4)                        7,000                             7,000                0              0%
Perviz Aran(4)                            42,000                            42,000                0              0%
David Forbes(4)                            7,000                             7,000                0              0%
Simon Mordzynski(4)                        7,000                             7,000                0              0%
Agil Hypothek, Ltd.(4)                    14,000                            14,000                0              0%
John Durham(4)                            14,000                            14,000                0              0%
Jiu Ping Zhang(4)                         14,000                            14,000                0              0%
Christopher John Vickery(4)                7,000                             7,000                0              0%
John Gramegna(4)                           7,000                             7,000                0              0%
David Olson(4)                             7,000                             7,000                0              0%
Philip Marino(4)                          14,000                            14,000                0              0%
Jack Edward Busselle(4)                   14,000                            14,000                0              0%
Homewave Ltd.(4)                           7,000                             7,000                0              0%
Patrick Frostad(4)                        14,000                            14,000                0              0%
Neil Harris(4)                            28,000                            28,000                0              0%
Peter Cook(4)                              7,000                             7,000                0              0%
John L. Hardwick(4)                        7,000                             7,000                0              0%
David R. Gust(4)                          14,000                            14,000                0              0%
Arnold O. Boyle(4)                         7,000                             7,000                0              0%
Michael J. Derrick(4)                      7,000                             7,000                0              0%
Graham Ball(4)                            14,000                            14,000                0              0%
M.J. Thomas(4)                             7,000                             7,000                0              0%
Yasuo Hayashi(4)                           7,000                             7,000                0              0%
Thomas Howard Martin(4)                    7,000                             7,000                0              0%
Munirali Haji(4)                         140,000                           140,000                0              0%
Peter Bourrelly(4)                         7,000                             7,000                0              0%
Benchmark Equity Group,
Inc.(5) (14)                           1,355,000                         1,355,000                0              0%
William K. Boss, Jr.(5) (15)           1,614,055                         1,614,055                0              0%
Michael Avignon(5) (16)                  775,734                           775,734                0              0%
Laura Lee Avignon(5) (17)              1,000,000                         1,000,000                0              0%
Michael Macaluso(5) (18)                 775,734                           775,734                0              0%
Alyda Berryman Macaluso(5) (19)        1,000,000                         1,000,000                0              0%
Olga Marko(5) (20)                     1,050,000                         1,050,000                0              0%
Jeffrey W. Tomz(5) (21)                  227,200                           227,200                0              0%
Timothy J. Till(5)                     1,133,334                         1,133,334                0              0%
Lighthouse Capital Insurance Co.(6)      600,000                           600,000                0              0%
Steve Schilling(6)                       672,147                           672,147                0              0%
BASR Partnership(6)                      346,667                           346,667                0              0%
Nicolas Elian(6)                         214,999                           214,999                0              0%
Clifton Family Limited
Partnership(6)                            78,334                            78,334                0              0%
Henry A. Mentz III(6)                     16,667                            16,667                0              0%
Wendell M. Wilson(6)                      10,000                            10,000                0              0%
Stephen Hodson(6)                         30,000                            30,000                0              0%
Helen Pal(6)                              10,000                            10,000                0              0%
Trident III, LLC(6)                      261,800                           261,800                0              0%
Pound Capital Corporation(6)             252,800                           252,800                0              0%
Founders Equity Group Inc.(6)            200,000                           200,000                0              0%
Dennis H McGill(6)                       249,749                           249,749                0              0%
William R Peeples(6)                     235,379                           235,379                0              0%
Frederick F. Buechel(6)                  200,000                           200,000                0              0%
Theodore Staahl(6)                       155,690                           155,690                0              0%
Seacrest Partners I Limited
Part(6)                                  112,090                           112,090                0              0%
Pacgen Partners(6)                       100,000                           100,000                0              0%
Robert E Tompkins(6)                     100,000                           100,000                0              0%
William Adams(6)                          90,331                            90,331                0              0%
YKA Partners Ltd(6)                       88,631                            88,631                0              0%
Scott S Monroe(6)                         80,000                            80,000                0              0%
Paula Fenton(6)                           78,038                            78,038                0              0%
Gregory S Keller(6)                       77,258                            77,258                0              0%
Foresight Capital Corporation(6)          56,017                            56,017                0              0%



                                       27




                                                                                             
Robert Mazurek(6)                         53,593                            53,593                0              0%
Schalk Van Rensburg(6)                    48,670                            48,670                0              0%
Foresight Bridge Strategies LP(6)         40,000                            40,000                0              0%
Sharyl Bancroft(6)                        35,000                            35,000                0              0%
Henry A Mentz III(6)                      33,334                            33,334                0              0%
S. Keith Klein IV(6)                      26,667                            26,667                0              0%
Alan A. Robb(6)                           23,300                            23,300                0              0%
Michael K Wilhelm(6)                      21,681                            21,681                0              0%
Ion Pal(6)                                20,000                            20,000                0              0%
Theodore M Staahl(6)                      18,500                            18,500                0              0%
David Marko(6)                            16,000                            16,000                0              0%
Richard M. Everhart, Jr.(6)               14,862                            14,862                0              0%
Rena D'Souza(6)                           10,000                            10,000                0              0%
James Newman(6)                            3,000                             3,000                0              0%
Adrienne Tande Riner(6)                      850                               850                0              0%
Karen Farrell(7)                                        3,790                3,790                0              0%
Joseph Ingarra(7)                                      69,480               69,480                0              0%
Mio Lum(7)                                              5,790                5,790                0              0%
Mac Lutz(7) (23)                                       11,580               11,580                0              0%
Fred Meyers(7)                                         17,000               17,000                0              0%
Robert Sagarino(7)                                     69,480               69,480                0              0%
Vace Partners(7)                                       72,640               72,640                0              0%
Eustace Conway(7)                                      11,580               11,580                0              0%
Janzig Demirkan(7)                                     11,580               11,580                0              0%
Fordham Holding Group(7)
(11)(23)                                               79,524               79,524                0              0%
Robert Sagarino(7) (23)                                11,580               11,580                0              0%
Carmine DeSantis, Jr.(7)                               10,102               10,102                0              0%
Charles Giordano, Sr.(7)
(23)                                                   50,000               50,000                0              0%
Dean Kajouras(7) (23)                                  25,000               25,000                0              0%
William Baquet(7)(11) (23)                            286,943              286,943                0              0%
Fordham Financial Management,
Inc.(8) (11) (23)                                     124,600              124,600                0              0%
Equipmed Pty. Ltd.(9)                                 150,000              150,000                0              0%
RCG Capital Markets Group, Inc.(10)                    75,000               75,000                0              0%

TOTAL                                 23,890,872    1,085,669           24,976,541                0              0%
                                      ----------    ---------       --------------           ------         ------



--------


     1.  The Selling Holders are offering all of their shares of Common Stock
         and all of the shares of Common Stock underlying their Common Stock
         Warrants.


     2.  Issued in connection with the August 2003 Common Stock private
         placement.

     3.  Issued in connection with the July 2002 Series A Convertible Preferred
         Stock private placement.

     4.  Issued in connection with the May 2003 Series B Convertible Preferred
         Stock private placement.

     5.  Issued in connection with the August 2001 acquisition of Isolagen
         Technologies, Inc.

     6.  Primarily issued in connection with the August 2001 acquisition of
         Isolagen Technologies, Inc.

     7.  Common stock underlying warrants issued in connection with the July
         2002 Series A Convertible Preferred Stock private placement.

     8.  Common stock underlying warrants issued in connection with the May 2003
         Series B Convertible Preferred Stock private placement.

     9.  Common stock underlying warrants issued in connection with the April
         2003 Equipmed Distribution Agreement.

                                       28


     10. Common stock underlying warrants issued in connection with the February
         2003 RCG Capital Markets Group, Inc. Agreement.

     11. These entities are under the common control of William Baquet.

     12. For additional disclosure relating to relationships by and between
         certain of the Selling Holders, refer to the beneficial ownership table
         and notes thereto set forth in this Prospectus.


     13. Dr. Frederick F. Buechel is a 5% beneficial shareholder.



     14. Controlled by Frank DeLape who is Chairman of the Company.



     15. Vice Chairman of the Company.



     16. Director of the Company.



     17. Wife of Michael Avignon.



     18. Chief Executive Officer and President of the Company.



     19. Wife of Michael Macaluso.



     20. Senior Vice President and Director of Research of the Company.



     21. Chief Financial Officer and Secretary of the Company.



     22. Affiliated with Legg Mason Wood Walker, Inc., a broker dealer. This
         selling shareholder purchased securities in the ordinary course of
         business, and at the time of purchase of the securities to be resold,
         the selling shareholder had no agreements or understandings, directly
         or indirectly, with any person to distribute the securities.



     23. Affiliated with Fordham Financial Management, Inc., a broker dealer.
         This selling shareholder purchased securities in the ordinary course of
         business, and at the time of purchase of the securities to be resold,
         the selling shareholder had no agreements or understandings, directly
         or indirectly, with any person to distribute the securities.



         PLAN OF DISTRIBUTION. The Selling Holders have advised us that they
may, from time to time, offer and sell the shares included in this Prospectus;
and that they may exercise their Common Stock Warrants, and offer and sell the
underlying shares of Common Stock under this Prospectus. The term "Selling
Holders" includes pledgees, donees, transferees or other successors in interest
selling shares that they acquired after the date of this Prospectus from the
Selling Holders as a pledge, gift or other non-sale related transfer. To the
extent required, we may amend and supplement this Prospectus from time to time
to describe a specific plan of distribution.


         Each Selling Holder has advised us that he, she or it will act
independently in making decisions with respect to the timing, manner, and size
of each sale. Each Selling Holder has advised us that they may make these sales
at prices and under terms then prevailing or at prices related to the then
current market price. The Selling Holders have advised us that they may also
make sales in negotiated transactions, including pursuant to one or more of the
following methods:

         -        purchases by a broker-dealer as principal and resale by such
                  broker-dealer for its own account pursuant to this Prospectus;

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

         -        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; and

         -        in privately negotiated transactions.

         In connection with distributions of the shares or otherwise, the
Selling Holders have advised us that each may:

                                       29


         -        enter into hedging transactions with broker-dealers or other
                  financial institutions, which may in turn engage in short
                  sales of the shares in the course of hedging the positions
                  they assume;

         -        sell the shares short and redeliver the shares to close out
                  such short positions;

         -        enter into option or other transactions with broker-dealers or
                  other financial institutions which require the delivery to
                  them of shares that this Prospectus offers, which they may in
                  turn resell; and

         -        pledge shares to a broker-dealer or other financial
                  institution, which, upon a default, they may in turn resell.

         In addition, the Selling Holders may sell any shares that qualify for
sale pursuant to Rule 144, rather than pursuant to this Prospectus.

         In effecting sales, broker-dealers or agents that the Selling Holders
engage may arrange for other broker-dealers to participate. Broker-dealers or
agents may receive commissions, discounts or concessions from the Selling
Holders, in amounts that the parties may negotiate immediately prior to the
sale.

         In offering shares that this Prospectus covers, the Selling Holders,
and any broker-dealers and any other participating broker-dealers who execute
sales for the Selling Holders, may qualify as "underwriters" within the meaning
of the Securities Act in connection with these sales. Any profits that the
Selling Holders realize, and the compensation that they pay to any
broker-dealer, may qualify as underwriting discounts and commissions.

         In order to comply with the securities laws of some states, the Selling
Holders must sell the shares in those states only through registered or licensed
brokers or dealers. In addition, in some states the Selling Holders must sell
the shares only if we have registered or qualified those shares for sale in the
applicable state or an exemption from the registration or qualification
requirement is available and the Selling Holder complies with the exemption.

         We have advised the Selling Holders that the anti-manipulation rules of
Regulation M under the Exchange Act may apply to sales of shares in the market
and to the activities of the Selling Holders and their affiliates. In addition,
we will make copies of this Prospectus available to the Selling Holders for the
purpose of satisfying the Prospectus delivery requirements of the Securities
Act. The Selling Holders may indemnify any broker-dealer that participates in
transactions involving the sale of the shares against liabilities, including
liabilities arising under the Securities Act.

         At the time a Selling Holder makes a particular offer of shares we
will, if required, distribute a Prospectus supplement that will set forth:

         -        the number of shares that the Selling Holder is offering;

         -        the terms of the offering, including the name of any
                  underwriter, dealer or agent;

         -        the purchase price paid by any underwriter;

         -        any discount, commission and other underwriter compensation;

         -        any discount, commission or concession allowed or reallowed or
                  paid to any dealer; and

         -        the proposed selling price to the public.

         We have agreed to indemnify certain of the Selling Holders against
claims and losses due to material misstatements or omissions made by the Company
(and not by the Selling Holders) in this Prospectus. Certain Selling Holders
have agreed to indemnify us against claims and losses due to material
misstatements or omissions made by them.

                                       30


                                 USE OF PROCEEDS


         Isolagen will receive no proceeds from the sale by the Selling Holders
shares of common stock.


                                    BUSINESS

         IN ORDER TO PROVIDE YOU WITH MEANINGFUL AND USEFUL INFORMATION, THIS
PROSPECTUS CONTAINS CERTAIN "FORWARD-LOOKING STATEMENTS" (AS SUCH TERM IS
DEFINED IN SECTION 21e OF THE EXCHANGE ACT). THESE STATEMENTS REFLECT OUR
CURRENT EXPECTATIONS REGARDING OUR POSSIBLE FUTURE RESULTS OF OPERATIONS,
PERFORMANCE, AND ACHIEVEMENTS. THESE FORWARD-LOOKING STATEMENTS ARE MADE
PURSUANT TO THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995.

         WHEREVER POSSIBLE, WE HAVE TRIED TO IDENTIFY THESE FORWARD-LOOKING
STATEMENTS BY USING WORDS SUCH AS "ANTICIPATE," "BELIEVE," "ESTIMATE," "EXPECT,"
"PLAN," "INTEND," AND SIMILAR EXPRESSIONS. THESE STATEMENTS REFLECT OUR CURRENT
BELIEFS AND ARE BASED ON INFORMATION CURRENTLY AVAILABLE TO US. ACCORDINGLY,
THESE STATEMENTS ARE SUBJECT TO CERTAIN RISKS, UNCERTAINTIES, AND CONTINGENCIES,
WHICH COULD CAUSE OUR ACTUAL RESULTS, PERFORMANCE, OR ACHIEVEMENTS TO DIFFER
MATERIALLY FROM THOSE EXPRESSED IN, OR IMPLIED BY, SUCH STATEMENTS. WE HAVE
DESCRIBED THESE RISKS, UNCERTAINTIES AND CONTINGENCIES UNDER "RISK FACTORS" AND
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OR PLAN OF
OPERATION." WE HAVE NO OBLIGATION TO UPDATE OR REVISE ANY SUCH FORWARD-LOOKING
STATEMENTS THAT MAY BE MADE TO REFLECT EVENTS OR CIRCUMSTANCES AFTER THE DATE OF
THIS REPORT.

OVERVIEW

         We are an emerging pharmaceutical bioscience company located in
Houston, Texas that specializes in the development and commercialization of
autologous cellular therapy for hard and soft tissue regeneration that has
specific applications in cosmetic dermatology. We are also exploring
applications for periodontal disease, reconstructive dentistry and other
health-related markets. We currently holds five patents. Autologous cellular
therapy is a process whereby a patient's own cells are extracted, reproduced and
then reintroduced to the patient for specific cosmetic and medical applications.
Unlike other applications for the treatment of dermal defects, we utilizes only
the patient's unique, living cells to produce the patient's own collagen. There
is no foreign substance utilized in this treatment protocol. We have commenced
Phase III trials for dermal defects pursuant to an effective Investigational New
Drug Application for the treatment of wrinkles and scars. We have also commenced
a Phase II dose ranging study and a Phase I clinical trial for dental
applications addressing gingival recession.

         Our goal is to become the industry leader in the research, development
and commercialization of autologous cellular therapy which stimulate a patient's
own collagen production. We sometimes refer to our autologous cellular therapy
as the Isolagen Process.

         Autologous cells are a patient's own cells taken from a small skin
sample. From such sample, millions of cells can be grown and then injected into
the patient to correct and reduce the normal effects of aging like wrinkles,
laugh lines, smokers lines, fine lines and all types of depressed scars. The
procedure is minimally invasive and non-surgical. Currently, there are multiple
competitive alternatives to reduce the signs of aging, but we believe they offer
short term and often painful solutions. Their solutions often involve substitute
products or fillers, such as human cadaver or animal collagen or synthetic
chemicals. A well known example is Botox, which uses diluted, liquid toxin to
attain a correction through muscle paralysis.

         In contrast, the Isolagen Process (as described in more detail below)
is a self healing protein repair system that uses only the patient's own
(autologous) cells. Since these cells belong only to the patient and house his
or her own deoxyribonucleic acid ("DNA"), there is a reduced chance for
rejection or allergic reaction. It is important to note that the cells are grown
individually. There is no batch manufacturing and our Laboratory Information
Management System ("LIMS") keeps the cells separate.

                                       31


         The Isolagen Process is designed to replenish deficiencies caused
through the loss of fibroblast cells as the body ages. The body losses
approximately 1%of the body's fibroblast cells per year. The fibroblast cell is
the cell responsible for producing collagen, "the structural matrix," that
supports the skin and also produces elastin. By the time a person is 40 years
old, the average person's body has depleted approximately 40% of its fibroblast
cells, thus causing dermal depressions and wrinkles. The Isolagen Process
reduces dermal depressions and wrinkles by replenishing the area of deficiency
with millions of the patient's own new living fibroblast cells. Within weeks
after the injection, the millions of new fibroblast cells will produce new
collagen and elastin and will help diminish wrinkles.

         In the early 1990s, Olga Marko, currently Senior Vice President and
Director of Research, was researching a way to identify autologous cellular
systems ("ACS") which could stimulate a patient's own collagen production. Ms.
Marko developed a process of extracting a patient's own cells (dermal
fibroblasts), growing and expanding those cells in a controlled environment, and
then re-introducing such cells into the skin of the patient's face, thereby
stimulating the growth of the patient's collagen resulting in the repair of
dermal defects (the "Isolagen Process"). With the support of William K. Boss,
Jr., M.D., currently a director of the Company, a board certified plastic
surgeon, Isolagen Technologies was formed on December 28, 1995 with the purpose
of researching, marketing and commercializing the Isolagen Process for cosmetic
applications.

         In 1995, Dr. Boss began treating a small percentage of his patients
with the Isolagen Process to correct defects (e.g., wrinkles, depressions and
scarring) in the patient's face. Dr. Boss and Ms. Marko solicited the clinical
support of Gregory Keller, M.D., Associate Chief of Head and Neck Plastic
Surgery at the University of California at Los Angeles Medical School, and W.
Gregory Chernoff, M.D., a plastic surgeon with practices in California and
Indiana. Between 1995 and 1999, Drs. Boss, Keller and Chernoff, together with
approximately 200 other doctors, utilized the Isolagen Process on approximately
963 patients with positive results. The use of the Isolagen Process on such
patients provided evidence to Isolagen Technologies that the Isolagen Process
could effectively grow and re-introduce a patient's own cells with beneficial
results. Of the 963 patients treated with the Isolagen Process, totaling
approximately 3,000 procedures, the participating physicians documented no
significant adverse reactions. Although all these procedures were at least three
(3) years ago and some as long as seven (7) years ago the majority of patients
still report satisfaction with results of the procedures to their physicians. We
believe that since the Isolagen Process involves a patient's own cells, the
possibility of allergic reaction is reduced and the therapeutic correction
appears to be long lasting with the patients experiencing gradual and continued
improvement as a result of the natural activity of the patient's own
re-introduced cell structure.

         In 1997, the FDA began regulating the science of biologic products.
Biologic products like ACS, in contrast to drugs that are chemically
synthesized, are derived from living sources (such as humans, animals, and
microorganisms). From 1995 to 1999, management of Isolagen Technologies believed
that FDA approvals were not required for use of the Isolagen Process. In 1999,
the FDA advised Isolagen Technologies that use of the Isolagen Process would
require FDA approval, and Isolagen Technologies filed an investigational new
drug application ("IND") covering the Isolagen Process with the FDA. An IND is a
request for authorization from the FDA to administer an investigational drug or
biologic product to humans. Such authorization must be secured prior to
commercialization of any new drug or biological product. After its review of
Isolagen Technologies' IND on December 9, 1999, the FDA placed the IND on
clinical hold until the manufacturing processes and procedures of Isolagen
Technologies were changed to meet these new standards, and FDA approval was
obtained. The use of the Isolagen Process was discontinued after the FDA placed
the IND on hold.


         Earlier this year, we commenced a Phase III trial for dermal defects
pursuant to an IND for the treatment of wrinkles and scars. The Phase III trial,
being conducted in ten sites, involves physicians who are either plastic
surgeons or dermatologists with practices that emphasize aesthetic procedures.
The patients' enrollment has been completed and totals one hundred fifty-two
patients. To date, over 90% of patients have had their first consultation. The
first patients are scheduled to begin their injections in August 2003 with the
final patient injection scheduled for the end of September 2003. This Phase III
trial is a double-blind study with 75% of the patients receiving the therapeutic
dosage and the remaining 25% receiving a placebo. In addition, in January of
2003, we commenced a double-blind Phase II trial under the IND, which is a
two-site dose ranging study of forty patients. We have not completed our
analysis of the data from the Phase II trial, but expect to do so during the
fourth quarter of 2003. We have also commenced a Phase I clinical trial of
twenty-one patients in progress for dental applications addressing gingival
recession. We expect to complete this study in the first quarter of 2004.


                                       32


         While we are hopeful that we will receive FDA approval of our IND for
the treatment of wrinkles and scars by the end of 2004, there can be no
assurance that FDA approval will be forthcoming or when any such approval might
be granted.

         In August 2001, we formed Isolagen Europe Limited, our subsidiary
organized under the law of the United Kingdom for the purpose of exploring the
utilization of the Isolagen Process on patients located in the United Kingdom.
Our management has made inquiry to the Medicines Control Agency with respect to
our proposed use of the Isolagen Process in cosmetic applications in the United
Kingdom. Based on the written responses received from the Medicines Control
Agency, management believes that the proposed use of the Isolagen Process in
cosmetic applications in the United Kingdom will not require regulatory
approval. In August 2003, we received a license from the Therapeutic Goods
Administration ("TGA") in Australia to begin the manufacture of autologous
fibroblast cells including the initiation of primary cultures of fibroblasts,
the propagation of fibroblasts, the harvesting of cultured fibroblasts, the
storage of cultured fibroblasts and release for supply of cultured fibroblasts.
Consequently, we are commencing commercialization in Australia as of the date of
this Prospectus. We are also investigating commercialization in the following
countries: South Korea, Hong Kong, Italy and Mexico. However, due to the
unpredictability of regulatory approval in these countries, we can give no
assurance that any of these countries will approve such use or the time period
for any such approval.

         In September 2002, we opened our London cellular laboratory to serve
the U. K. market, and the balance of the European market if required regulatory
approvals are obtained. The new cellular facility, located at 59/61 Park Royal,
London, NW10 7JJ, England began operations in the 4th quarter of 2002.

         In August 2003, we opened our Australia cellular laboratory in the city
of Sydney to serve the Australian market, and various markets in the Pacific Rim
if required regulatory approvals are received. The new cellular facility,
located at 2 Lincoln Street, Lane Cove, New South Wales, Australia, 2066, began
operations in August 2003.

STRATEGY AND VISION

         On August 10, 2001, the Company, then known as American Financial
Holding, Inc., acquired Isolagen Technologies through the merger of its
wholly-owned subsidiary, Isolagen Acquisition Corp., and an affiliated entity,
Gemini IX, Inc., with and into Isolagen Technologies (the "Merger"). As a result
of the Merger, Isolagen Technologies became a wholly-owned subsidiary of the
Company. On November 13, 2001, the Company changed its name to Isolagen, Inc.
Simultaneously with the Merger, the Company raised over $2,000,000 in equity, at
$1.50 per share, in a private placement of Common Stock and converted $1,450,000
principal amount of Company debt and approximately $625,000 of accrued
liabilities of the Company to equity.

         Our goal is to become the industry leader in the research, development
and commercialization of autologous cellular, although there can be no assurance
that we will be successful. We are pursuing, through Isolagen Europe, commercial
operations in the United Kingdom and, we are pursuing commercial operations
through our subsidiaries, joint ventures or license arrangements in Australia.
We are also assessing the commencement of operations in South Korea, Hong Kong,
Brazil, and Mexico. We are investigating regulatory and other requirements in
these countries and evaluating markets and potential joint venture partners and
licensees. In the future, we will endeavor to increase and strengthen our market
position in the following ways:

         -        Expanding and solidifying our relationship with the
                  approximately 200 physicians who have used the Isolagen
                  Process with their patients, as well as marketing our
                  processes and products to other doctors (i.e., plastic
                  surgeons, facial plastic surgeons, dermatologists and
                  aestheticians).

         -        Continuing our current research into the science of autologous
                  cellular therapy.

         -        Working with regulatory agencies, country by country, to
                  attempt to obtain the approval of the Isolagen Process and our
                  future products.

         -        Investigating foreign markets for the Isolagen Process and
                  future products.

                                       33


         -        Developing new applications for the Isolagen Process beyond
                  cosmetic facial rejuvenation, such as dental applications.

         -        Designing and developing new laboratory facilities.

         Our business plan is focused on the following major steps:

         -        ESTABLISHING AND FORMALIZING STRATEGIC PARTNERING
                  RELATIONSHIPS. We are conducting discussions with potential
                  strategic partners in the pharmaceutical and medical device
                  industries for application-specific sales and distribution of
                  our techniques and products. Our aim is to establish
                  relationships with industry leaders, both domestic and
                  international, which represent the broadest market appeal for
                  our products and techniques.

         -        ACCELERATING CURRENT RESEARCH EFFORTS. The research capability
                  that has produced the Isolagen Process could be applicable to
                  other processes stimulated by our technology such as gum
                  rejuvenation and other dental applications, urology, bone
                  marrow and other pigment-related maladies.

         -        EXPANDING SALES, PRODUCTION AND ADMINISTRATIVE RESOURCES.
                  Increased sales, research, and foreign affiliations will
                  require more resources. We will seek to obtain these resources
                  through third party relationships and increases to staff as
                  necessary.

MARKET SIZE AND CHARACTERISTICS

         The Isolagen Process of tissue regeneration is directed primarily at
the dermatological and plastic surgery markets. According to the American
Society of Plastic Surgeons ("ASPS") and the Plastic Surgery Educational
Foundation ("PSEF"):


         -        6.6 million people had cosmetic plastic surgery in 2002;



         -        Approximately 1.1 million Botox injections were performed in
                  2002;



         -        More than 4.9 million people had non-surgical cosmetic
                  procedures in 2002;



         -        In 2002, 37% of all cosmetic plastic surgery patients were
                  repeat patients.


         ASPS and PSEF statistics represent patients having procedures performed
by member surgeons certified by the American Board of Plastic Surgery as well as
other physicians certified by the American Board of Medical Specialties.

FACIAL REJUVENATION

         The first application of the Isolagen Process is for facial
rejuvenation, which we intend to market as a "Natural Collagen Supplementation
System." ("NCSS") The primary benefits of the NCSS are three-fold:

         -        Since this is an autologous system (exclusively using a
                  patient's own cells), we believe there is a reduced
                  possibility of allergic reaction as compared to bovine
                  collagen and non-natural fillers.

         -        The therapeutic correction received is lasting longer because
                  the patient's immune system recognizes the injected cells as
                  the patient's own and does not reabsorb or reject them as it
                  does with foreign materials and proteins.

         -        Patients experience gradual and continued improvement as a
                  result of the natural activity of the re-introduced cells.

                                       34


         These three benefits represent substantial advances in facial
rejuvenation since the standard until now has been bovine collagen, a foreign
protein derived from cows which, is generally fully reabsorbed by a patient's
body within a few months after application, leaving the patient with no visible
signs of correction. As additional treatments with bovine collagen are
performed, there is a gradual build-up of the body's antibodies and the
development of enzymes that compromise the treatment's effectiveness. Combined
with the expense and the continued intrusiveness of ongoing treatments, the
value and benefit of bovine collagen injections is diminished.

         We believe that the benefits of the proposed NCSS counter the drawbacks
to bovine collagen treatments, thereby extending the market potential for soft
tissue regeneration to a broader population of patients. This broader population
includes those who have tried and discontinued use of bovine collagen and those
that never considered treatments due to potential drawbacks.

THE ISOLAGEN PROCESS IN DETAIL

         First a 3 mm punch skin sample is obtained in the scalp area behind the
patient's ear. This area is chosen because of its vascularity, lack of sun
exposure and invisibility of any scar. The skin sample specimen is packed in a
container provided by us and shipped overnight to our laboratory. The specimen
is then cultured utilizing the Isolagen Process. This process separates the
cell, called a fibroblast, from the rest of the tissue then multiplies these
fibroblasts. Approximately six (6) weeks later, 1 ml is returned to the
patient's doctor for an intradermal test in the patient. Two (2) weeks later, 1
to 1.5 ml of the patient's cells are also sent to the doctor for treatment.
Additional amounts of 1 to 1.5 ml are available for re-injection every two (2)
to three (3) weeks. A fibroblast culture from a patient may also be
cryogenically stored by the patient for future use.


         Fibroblasts stimulate collagen production. Fibroblasts have a finite
lifespan and finite ability to repair damage. "Younger" fibroblasts are more
effective than "older" fibroblasts from older or more photodamaged patients. The
amount of correction a patient would see depends on a variety of factors,
including the type of facial line, type of scar, age of the patient and the
intrinsic ability of each patient's fibroblasts to create more collagen. Our
product is the only product on the market that utilizes a patient's own cells or
is autologous. There is no foreign substance utilized in our treatment. We are
currently charging physicians approximately $1,800 for three injections.
Alternative products include Zyderm/Zyplast, Hlyaform, Fibrel, Autologen,
Demolagen Lypocytic Dermal Augmentation, Alloderm, Artecoll, Softform, Silicon
Droplets, Botox, Ablative Lasers, Non-Ablative Lasers, Microdermabrasion and
Chemical Peels. These products will cost in the range of $400 to $1,250 per
procedure, and last in the range of three months to one year.


REGULATORY PROCESS AND CLINICAL TRIALS

         Our technologies are subject to extensive government regulation
principally by the FDA and state and local authorities in the United States and
by comparable agencies in certain foreign countries. Products for human
treatment are subject to rigorous pre-clinical and clinical testing procedures
as a condition for approval by the FDA and by similar authorities in foreign
countries. These regulations apply to the testing, manufacturing, labeling,
storage, record keeping, approval, advertising and promotion of our products.
The FDA does not apply a single regulatory scheme to human tissues and the
products derived from human tissue. On a case-by-case basis, the FDA may choose
to regulate such products as transplanted human tissue, medical devices or
biologics. A fundamental difference in the treatment of products under these
classifications is that the FDA generally permits human tissue for
transplantation to be commercially distributed without premarket approval. In
contract, products regulated as medical devices or biologics usually require
such approval. The process of obtaining premarket approval for a biologic is
often expensive, lengthy and uncertain. The steps required before a biologic may
be marketed in the United States include (i) preclinical laboratory and testing,
(ii) submission to the FDA of an IND application, which must become effective
before clinical trials may commence, (iii) adequate and well-controlled clinical
trials to establish the safety and efficacy of the drug, (iv) submission to the
FDA of a New Drug Application ("NDA") and (v) FDA approval of the NDA prior to
any commercial sale or shipment of the biologic. In addition to obtaining FDA
approval for each product, each domestic drug-manufacturing establishment must
be registered with, and approved by, the FDA.

                                       35


         In 1997, the FDA began regulating the science of biologics. Biologics,
in contrast to drugs that are chemically synthesized, are derived from living
sources (such as humans, animals, and microorganisms) like the Isolagen Process.
For the regulation of biologics, the FDA imposes a special additional licensing
requirement known as a Biologic License. The license imposes very specific
requirements upon the facility and the manufacturing and marketing of licensed
products to assure their safety, purity, and potency. Before conducting the
required clinical testing of a biological product, an applicant must submit an
IND to the FDA, containing preclinical data demonstrating the safety of the
product for human investigational use, information about the manufacturing
processes and procedures and the proposed clinical protocol. In 1999, Isolagen
Technologies filed such an IND on the Isolagen Process with the FDA. Clinical
trials of biological products typically are conducted in three sequential
phases, but may overlap. Phase I trials test the product in a small number of
health subjects, primarily to determine its safety and tolerance at one or more
doses. In Phase II, in addition to safety, the efficacy, optimal dose and side
effects of the product are evaluated in a patient population somewhat larger
than the Phase I trials. Phase III involves further safety and efficacy testing
on an expanded patient population at geographically dispersed test sites. All
clinical studies must be conducted in accordance with FDA approved protocols and
are subject to the approval and monitoring of one or more institutional review
boards. In addition, clinical investigations must adhere to good clinical
practices. Completion of all three phases of clinical studies may take several
years and the FDA may temporarily or permanently suspend a clinical study at any
time. Upon completion and analysis of clinical trials, the applicant assembles
and submits a Biologic License Application containing, among other things, a
complete description of the manufacturing process. Before the license can be
granted, the applicant must also undergo a successful establishment inspection.

         In 1995, when Isolagen Technologies began operations, the FDA had no
regulations governing the area of biologics. New regulations were promulgated by
the FDA in 1997. After reviewing the new regulations and seeking the advice of
consultants, Isolagen Technologies concluded that the use of the Isolagen
Process in cosmetic applications did not require the approval of the FDA. The
FDA disagreed. Isolagen Technologies filed an IND which was placed on clinical
hold until our manufacturing processes and procedures were changed to meet these
new standards, and FDA approval is obtained.

         Prior to the Merger, Isolagen Technologies did not have the financial
resources to complete the FDA process. Following the Merger, we provided such
financing and in April 2002, the FDA released Isolagen Technologies' IND and
clinical trial negotiations began. As a result, a 397 patient retrospective
study has been completed. The results demonstrated both safety and efficacy as
Phase II data. Using Isolagen Technologies recently completed cGMP laboratory
facility in Houston, Texas, several studies are taking place. We have commenced
a Phase III trail for dermal defects pursuant to an IND for the treatment of
wrinkles and scars. The Phase III trial, being conducted in ten sites, involves
physicians who are either plastic surgeons or dermatologists with practices that
emphasize aesthetic procedures. The patients' enrollment has been completed and
totals one hundred fifty-two patients. To date, over 90% of patients have had
their first consultation. The first patients are scheduled to begin their
injections in August 2003 with the final patient injection scheduled for the end
of September 2003. This Phase III trial is a double-blind study with 75% of the
patients receiving the therapeutic dosage and the remaining 25% receiving a
placebo. In addition, in January of 2003, we commenced a double-blind Phase II
trial under the IND, which is a two-site dose ranging study of forty patients.
We expect to complete our analysis of the data from the Phase II trial during
the fourth quarter of 2003. We have also commenced a Phase I clinical trial of
twenty-one patients in progress for dental applications addressing gingival
recession. We expect to complete this study in the first quarter of 2004.

         While we are hopeful that we will receive FDA approval of our IND for
the treatment of wrinkles and scars by the end of 2004, there can be no
assurance that FDA approval will be forthcoming or when any such approval might
be granted.

         We have developed rigorous internal standards for testing and compiling
the data necessary for our FDA filings. We conduct feasibility studies for all
the medical conditions it proposes to treat prior to filing applications with
the FDA for pivotal trials. This process has allowed us to submit more precise
protocols to the FDA, clearly defining the clinical objectives that we wish to
support in the pivotal trial phase.

                                       36


INTERNATIONAL REGULATION


         The regulation of our products, including the Isolagen Process, outside
of the United States varies by country. Certain countries regulate human tissue
products as a pharmaceutical product, which would require us to make extensive
filings and obtain regulatory approvals before selling our products. Certain
countries classify our products, including the Isolagen Process, as human tissue
for transplantation but may restrict our import or sale. Other countries have no
application regulations regarding the import or sale of products similar to our
products, creating uncertainty as to what standards we may be required to meet.
Management has made inquiry to the Medicines Control Agency with respect to our
proposed use of the Isolagen Process in cosmetic applications in the United
Kingdom. Based on the written responses received from the Medicines Control
Agency, management believes that the proposed use of the Isolagen Process in
cosmetic applications in the United Kingdom will not require regulatory
approval. In August 2003, we received a license from the Therapeutic Goods
Administration, the agency that regulates medical drugs and devices in
Australia, to begin the manufacture of autologous fibroblasts including the
initiation of primary cultures of fibroblasts, the propagation of fibroblasts,
the harvesting of cultured fibroblasts, the storage of cultured fibroblasts and
release for supply of cultured fibroblasts. We expect to commence
commercialization in Australia by the end of 2003. In addition, we are assessing
commercialization in the following countries: South Korea, Hong Kong, Italy and
Mexico. We believe that our products are not regulated as pharmaceutical
products in South Korea, Hong Kong, Italy and Mexico, although there is
substantial uncertainty regarding the regulation of our products under the laws
of those foreign countries. However, due to the unpredictability of regulatory
approval in these and other countries, we can give no assurance that we will
receive any necessary regulatory approval for the sale of our products. Failure
to comply with any country's regulatory requirements could result in material
adverse consequences on the results of our operations. See "Risk Factors."


ISOLAGEN DENTAL PRODUCT

         Papilla recession, also known as black triangle disease, is the number
one cause of periodontal disease and there has been no effective treatment. In
cases where the recession of the gum has progressed to an advanced stage, the
accepted approach has been to take a graft from the palate, which creates in
some cases, donor side defects and is extremely painful. This drastic and
complex surgical procedure has provided varying results which are not fully
embraced by periodontists due to the donor site morbidity associated with the
taking of such a large piece of the palate. Papilla recession is the receding of
the triangular piece of gum tissue between two teeth. We believe that
fibroblasts from the oral cavity could stimulate collagen production in the
mouth. If this premise is correct, the Isolagen Process could enhance the oral
tissue which should result in the prevention of black triangle disease. The
Isolagen Dental Product has been used in research and development in treating
varying degrees of papilla recession; by injecting cells created through the
Isolagen Process treats small areas of recession. In cases where the disease
creates greater recession, Isolagen has developed a graft which entails applying
the Isolagen Process technology to a matrix or carrier. In cases where teeth are
removed, problems may develop such as dry socket or contracted sockets. These
problems frequently require follow-up surgical procedures for correction and to
prevent additional soft tissue problems. The traditional approach by oral
surgeons has been to implant a cellular material to prevent these defects. The
Isolagen Dental Product provides potential as a solution for this problem as
well.

         We have commenced a Phase I clinical trail of twenty-one patients for
dental applications addressing gingival recession. We expect to complete this
study in the first quarter of 2004. We are unable to determine what the outcome
of this trial will be, whether or when the Isolagen Dental Process will prove to
be medically effective or commercially viable, and whether or when FDA approval
will be forthcoming.

                                       37


COMPETITION

         Tissue regeneration companies compete in the dermatology and plastic
surgery markets with substantially different treatments. These include silicone
injections, laser procedures, facial surgical procedures (e.g., facelifts and
eyelid surgeries), fat injections, dermabrasion, collagen injections, and
botulisum toxin injections. Indirect competition comes from facial care
treatment products. Items catering to the growing demand for therapeutic skin
care products are facial scrubs, anti-aging treatments, tonics, astringents and
skin-restoration formulas. Patients who might consider using the Isolagen
Process could also consider the following products (information included under
Key Points is provided by our management):




      PRODUCT               DESCRIPTION           PRODUCT TYPE                          KEY POINTS
--------------------------------------------------------------------------------------------------------------------
                                                           
 Zyderm/Zyplast        Collagen from cowhides  Collagen implant     Reabsorbs in 3 to 6 months in 95+% of patients.
(Inamed Aesthetics)    of a closed herd
                                                                    Allergic reaction in approx. 3% of patients.

                                                                    Immediate esthetic effect.

                                                                    $400-$500 per treatment.

Hylaform               Crosslinked derivative  Hyaluronan implant   Reabsorbs in approx. 1 year.
(Biomatrix)            of hyaluronan                                $550 per injection, approx.

Fibrel                 Collagen from pigs      Collagen implant     Difficult for physician to use; requires mixing
(Mentor)                                                            with patients blood and special equipment.

                                                                    Reabsorbs in 4 to 6 months.

                                                                    $400 per treatment.

Autologen              Skin from patient       Collagen Implant     Requires large piece of skin 3"x3" to make 3cc for
(Collagenesis Corp)                                                 each treatment.

                                                                    Reabsorbs in 6 to 12 months.

                                                                    $650-$850 treatment.

Dermolagen             Skin from cadavers      Collagen Implant     Source of product limits market appeal
(Collagenesis Corp)                                                 significantly.

                                                                    Requires large piece of skin 3"x3" to make 3cc
                                                                    for each treatment.

                                                                    Reabsorbs in 6 to 12 months.

                                                                    $1,000 for three treatments.

Lypocytic Dermal       Fat from patient        Fat implant          Reabsorbs in 6 to 12 months; not a viable
Augmentation                                                        correction.
(manufactured by
physician)                                                          Requires harvesting of fat, preparation, and
                                                                    reintroduction into treatment areas.

                                                                    Subcutaneous atrophy requires
                                                                    microlipoinjection overlaid with lypocytic
                                                                    dermal augmentation.

                                                                    Autologous nature avoids allergic reaction.

                                                                    $550 to $1,250 per treatment.

Alloderm               Acellular human         Allograft            Treats only deep depressions (subcutaneous
(Lifecell Corp)                                                     tissue).
                       dermal graft
                                                                    Dissolves in 1 to 3 years.

                                                                    Requires surgery to implant.

                                                                    Potential for complications higher: infection,
                                                                    migration, scarring.

Artecoll               Polymethylmethacrylate  Artificial implant   Treats only deep depressions (subcutaneous
(Rofil Medical)        suspension with collagen                     tissue).

                                                                    Non reversible; implant technique errors are
                                                                    long lasting.

                                                                    Potential for complications higher: infection,
                                                                    beading.



                                       38




                                                           
Softform               Expanded polytetra-     Artificial implant   Requires surgery to implant.
(Collagen Corp)        flouroetheylene
                                                                    Potential for complications: infection, rejection,
                                                                    and malpositioning.

                                                                    Used only for subcutaneous tissue augmentation.

Silicone Droplets      Synthetic oil           Artificial implant   Controversy over safety of human use of silicone.
(Dow Corning)
                                                                    Potential for adulterated product is high due to
                                                                    availability of non-medical grades of silicone.

Botox                  Botulinum A exotoxin    Muscle paralysis     Effect reverses in 3 to 6 months.
(Allergan)
                                                                    Physician technique very important.

                                                                    2% to 3% of patients experience drooping eyelid.

                                                                    $450 to $750 per injection.

Ablative Lasers        Mechanical device       Tissue vaporization  Long healing period; open sores for 5 to 14 days;
                                               causing new tissue   redness up to six months.
e.g. CO(2) & Erbium                            to form
(Coherent or                                                        Requires surgery and anesthesia.
Luminesse)
                                                                    Potential for complications: hypopigmentation,
                                                                    scars, non-healing wounds.

Non-Ablative Lasers    Mechanical device       Stimulated dermis    Multiple treatments 4 to 6.
                                               to form collagen
e.g. Nd 1032, Q                                                     Takes up to six months to realize improvements.
Switched 1064 YAG
  (Coherent or
   Luminesse)

Microdermabrasion      Mechanical device       Tissue abridement    Minimal efficacy on scars and wrinkles.
(Microdermex,                                  causing new tissue
Parisian Peel or
Dermaglow)                                     to form              Good epidermal effect.

                                                                    Requires 6 to 10 treatments.

Chemical peels         Carbolic acid, TCA,     Chemical tissue      Long healing period; open sores for 5 to 14 days;
(TCA, Phenol           alpha hydroxy acids     removal causing
chemicals are
formulated by a                                new tissue to form   Redness up to six months.
pharmacist)
                                                                    Laser applications are replacing this technology.



         We believe that many of our competitors have greater financial and
other resources than do we. Although we are not aware of any similar products to
the Isolagen Process that have received pre-market approval from the FDA, there
may be other companies having greater financial resources than we do that are
developing or may develop similar products in the future.

INTELLECTUAL PROPERTY

         Protecting our proprietary technology is vitally important to our
competitive position. We currently hold the following patents:



   Number        Business Line               Title                          Filing Date     Patent Date      Term
-------------------------------------------------------------------------------------------------------------------
                                                                                            
  5,665,372        Cosmetic      Autologous dermal fibroblasts for the      June 6, 1996   Sept. 9, 1997   20 Years
                                 repair of skin and soft tissue defects
United States

  5,660,850        Cosmetic      Use of autologous dermal fibroblasts       June 6, 1996   Aug. 26, 1997   20 Years
                                 for the repair of skin and soft
                                 tissue defects
United States

  5,858,390        Cosmetic      Use of autologous undifferentiated        Sept. 8, 1997   Jan. 12, 1999   20 Years
                                 mesenchylmal cells for the repair of
                                 skin and soft tissue defects
United States

  5,591,444        Cosmetic      Use of autologous dermal fibroblasts      July 28, 1995    Jan. 7, 1997   20 Years
                                 for the repair of skin and soft tissue
                                 Defects
United States


                                       39



                                                                                            
     312548        Cosmetic      Use of autologous dermal fibroblasts       July 3, 1996   March 9, 2000   20 Years
                                 for the repair of skin and soft tissue
                                 defects
 New Zealand

     698440        Cosmetic      Use of autologous dermal fibroblasts      July 28, 1995   Feb. 11, 1999   20 Years
                                 for the repair of skin and soft tissue
                                 defects
  Australia

  9,083,618         Dental       Compositions for regenerating tissue        May 2, 1998   Aug. 13, 2002   20 Years
                                 that has deteriorated and methods for
                                 using such compositions
United States



         In the 1st quarter of 2003, we entered into an Intellectual Property
Purchase Agreement with Gregory M. Keller, M.D. and Pacgen Partners to acquire
two patent applications: a) to repair vocal cord tissue defects and b) to
promote healing of wounds and fistulas. As consideration, we issued the seller
100,000 shares of Common Stock and agreed to pay a royalty equal to (a) 5% of
all revenues recognized by us or our affiliates from commercial application of
the Intellectual Property made, provided, distributed, sold or manufactured
directly by us or our affiliates, or (b) 25% of all revenues recognized by us or
our affiliates from licensing, sublicensing, transferring or selling the
Intellectual Property to a third party, without offset or deduction for general
and administrative or operating costs, subject to a total maximum royalty of $2
million.


         We are working on several other patent applications. We continue to
seek ways to protect our proprietary technology and trade secrets, including
entering into confidentiality or license agreements with our employees,
consultants and corporate partners, and controlling access to and distribution
of our technologies and other proprietary information.

RESEARCH AND DEVELOPMENT


         Our research and development focus is not principally on new product
development, but on improved process science, manufacturing and cost reduction.
Though our research and development focuses on improved process and
manufacturing, we continue to explore applications for the Isolagen Process like
therapies to regrow hair, to repair damaged nerves, and to heal burned skin. We
expense research and development costs as they are incurred. For the years
ending December 31, 2002, 2001 and 2000, we incurred research and development
expenses of $1.7 million, $0.9 million, and $0.5 million, respectively. For the
six months ended June 30, 2003, we incurred research and development expenses of
$1.2 million.


EMPLOYEES

         We presently employ forty-nine (49) people on a full-time basis
including, twenty-eight (28) in Houston, Texas, fifteen (15) in London, England,
and six (6) in Sydney, Australia. We anticipate hiring additional employees in
the areas of quality assurance, manufacturing, marketing and research and
development as the need arises. None of these individuals are covered by a
collective bargaining agreement and management considers its relations with the
company's employees to be good. We may also employ consultants on an as needed
basis to supplement existing staff.

DESCRIPTION OF PROPERTY

         We currently lease facilities in three (3) locations: (a) Houston,
Texas, (b) London, England, and (c) Sydney, Australia. The Houston, Texas
facility is located at 2500 Wilcrest, 5th Floor, Houston, TX 77042 and houses
the corporate headquarters as well as laboratory space used for research and
development and as the U.S. processing laboratory for cosmetic and dental
trials. The London, England facility is located at 59/61 Park Royal, London,
NW10 7JJ and houses our European production facility. The Sydney Australia
facility is located at 2 Lincoln Street, Lane Cove, New South Wales, Australia,
2066 and houses our Australian production facility.

                                       40


         Our laboratories are designed as cGMP laboratories to process
autologous cultured fibroblasts for the therapeutic injections during our
procedures and clinical and pivotal trials. We believe that our laboratories
meet FDA facilities' requirements under Center for Biologics Evaluation and
Research ("CBER"). The following table summarizes the approximate amount of
space in square feet utilized by us at each location:



               ADMINISTRATIVE            WAREHOUSE       LABORATORY       TOTAL
               ---------------           ---------       ----------       -----
                                                              
Houston            4,900 (1)                   --           3,900 (2)      8,797
London             1,300                    2,900           5,200          9,400 (3)
Sydney             1,100                    1,100           4,900          7,100 (4)
                   -----                    -----           -----         ------
                   7,300                    4,000          14,000         25,297


1.       Certain officers granted us the use of this office space at no charge
         until August 2003. Beginning in September 2003, the lease rate is
         approximately $105,840 annually. We have a month to month lease that
         may be terminated at our option. The lease is with Axces, Inc., a
         Delaware corporation, which is owned by Michael Avignon, Michael
         Macaluso and Timothy Till. Management believes that the leased premises
         have been made available to us on terms that are superior to those
         available from arms-length providers of lease space. "See Certain
         Relationships and Related Transactions."

2.       The lease rate is approximately $60,840 annually and the term of the
         lease expires on March 31, 2005.

3.       The lease rate is approximately $146,640 annually and the term of the
         lease expires on March 24, 2010 and we have the option to cancel after
         March 24, 2005.

4.       The lease rate is approximately $102,240 annually and the term of the
         lease expires on November 19, 2004 and we have an option to renew for
         an additional one year.

LEGAL PROCEEDINGS

         We are not currently subject to any legal proceedings, threatened or
pending. We may from time to time become a party to various legal proceedings
arising in the ordinary course of our business.

                                   MANAGEMENT


         The following table sets forth the names and ages of all of the
directors and executive officers of Isolagen and the positions held by each such
person as of October 24, 2003. Officers are appointed by, and serve at the
pleasure of, the Board of Directors.




       NAME               AGE                      TITLE
       ----               ---                      -----
                           
Frank DeLape              49     Chairman of the Board of Directors

William K. Boss, Jr.      53     Vice Chairman of the Board of Directors

Michael Macaluso          51     Chief Executive Officer, President, and Director

Jeffrey W. Tomz           32     Chief Financial Officer and Secretary

Michael Avignon           49     Director

Steven Morrell            47     Director (1)

E. Ashley Smith           57     Director(1)

Ralph V. De Martino       48     Director(1)

Olga Marko                60     Senior Vice President and Director of Research


                                       41




    NAME                  AGE             TITLE
    ----                  ---             -----
                           
Vaughan Clift             42     Vice President of Operations

Nelson Haight             38     Controller


(1)      Messrs. Morrell, Smith and De Martino are members of the Audit and
         Compensation Committees.

         Our Certificate of Incorporation, as amended, provides that the Board
of Directors shall be divided into three classes, each such class to be as
nearly as possible equal in number of directors to each other class. Each
director shall serve a term of three years. The first term of office of
directors of the first class shall expire at the first annual meeting after
their election, and thereafter such terms shall expire on each three (3) year
anniversary of such date; the term of office of the directors of the second
class shall expire on the one (1) year anniversary of the first annual meeting
after their election, and thereafter such terms shall expire on each three (3)
year anniversary of such one (1) year anniversary; and the term of office of the
directors of the third class shall expire on the two (2) year anniversary of the
first annual meeting after their election, and thereafter such terms shall
expire on each three (3) year anniversary of such two (2) year anniversary. At
each succeeding annual meeting, the stockholders shall elect directors for a
full term or the remainder thereof, as the case may be, to succeed those whose
terms have expired. Each director shall hold office for the term for which
elected and until his successor shall be elected and qualify. The Board of
Directors currently consists of seven members, including Michael Macaluso,
Michael Avignon, Frank DeLape, William K. Boss, Jr., Steve Morrell, E. Ashley
Smith, and Ralph De Martino. Dr. Boss' and Mr. Morrell's term expires at the
2004 Annual Meeting of Stockholders or until his or her successor is duly
elected and qualified. Mr. Smith's and Mr. De Martino's term expires at the 2005
Annual Meeting of Stockholders or until his or her successor is duly elected and
qualified. Mr. Macaluso's, Mr. Avignon's and Mr. DeLape's term expires at the
2006 Annual Meeting of Stockholders or until his or her successor is duly
elected and qualified.

         Biographical information with respect to the executive officers and
directors of Isolagen is provided below. There are no family relationships
between any present executive officers and/or directors.

         Frank DeLape. Mr. DeLape was appointed as a director to the Board of
Directors on June 18, 2001. He was elected Vice President on August 10, 2001. On
August 24, 2001, Mr. DeLape resigned as Vice President and was elected Chairman
of the Board. Mr. DeLape is also the Chief Executive Officer at Benchmark Equity
Group, Inc., a position he has held since 1994. Benchmark is a boutique merchant
banking firm that focuses as facilitators and financial managers for emerging
companies. Mr. DeLape is also the Managing Partner of Gemini Growth Fund, LP.
Gemini Growth Fund, LP is a Small Business Investment Company licensed by the
United States government.

         William K. Boss, Jr. Mr. Boss was appointed to the Board of Directors
on August 10, 2001. He was elected Vice Chairman of the Board of Directors on
August 24, 2001. Dr. Boss has been the founder, Chief Executive Officer and
Chairman of the Board of Isolagen Technologies since its inception in 1995. Dr.
Boss is a Board Certified Plastic Surgeon and serves the Hackensack Medical
Center as Vice Chairman of Plastic Surgery. Dr. Boss also serves as an Assistant
Clinical Professor at the University of Medicine and Dentistry in New Jersey.

         Michael Macaluso. Mr. Macaluso was appointed to the Board of Directors
on June 18, 2001. He was elected President of the Company on June 21, 2001. On
August 24, 2001, Mr. Macaluso resigned as President of the Company and he was
appointed Chief Executive Officer. On June 18, 2003, Mr. Macaluso was appointed
and President. Mr. Macaluso is a founder and principal of International Printing
and Publishing ("IPP"), a position Mr. Macaluso has held since 1990. Over the
past seventeen (17) years, Mr. Macaluso has bought, managed and sold numerous
companies. In 1990, he was instrumental in the financial transaction with Touche
Ross' venture fund to acquire three companies, resulting in the creation of IPP.
As a result of the merger of Touche Ross and Deloitte, Mr. Macaluso became a
partner with Deloitte Touche. Subsequent to the merger, Mr. Macaluso negotiated
the buyout of Deloitte Touche's interest and subsequently sold IPP to a large
consolidator.

         Jeffrey W. Tomz. Mr. Tomz was appointed Secretary and Treasurer of the
Company on June 21, 2001. He was appointed Chief Financial Officer on August 24,
2001. Mr. Tomz is also a Principal at Benchmark Equity Group, Inc. Benchmark is
a boutique merchant banking firm that focuses as facilitators and financial
managers for emerging companies. Mr. Tomz has served and/or is currently serving
on the board of directors of investee companies, as well as Trident III, L.L.C.
and Trident II, L.L.C. which are private investment funds. Mr. Tomz was a

                                       42


Director of InfoHighway Communication Corp., a private communication company
from September 1998 to September 2000. Prior to joining Benchmark in the fall of
1997, Mr. Tomz began his career as a certified public accountant with Arthur
Andersen Worldwide.

         Michael Avignon. Mr. Avignon was appointed to the Board of Directors on
June 18, 2001. He was elected Vice President of the Company on August 10, 2001,
and he was appointed President on August 24, 2001. Mr. Avignon resigned as
President on January 16, 2003. Mr. Avignon is the founder, Chief Executive
Officer and Chairman of the Board of Axces, Inc., a position he has held since
1994. Axces, Inc. is a telecommunications company, which includes international
marketing and a state-of-the-art call center. Mr. Avignon is also Chairman and
Chief Executive Officer of MTM Holdings Corp. and Managing Member of Capali,
L.L.C., a private investment company.


         Steven Morrell. Mr. Morrell was appointed to the Board of Directors on
May 22, 2002. Since January 2001, Mr. Morrell is a Partner at Teknoinvest
Management AS, which is the oldest and largest Norwegian venture capital firm
investing in Scandinavia and the US in the Life Science and Information
Technology sectors with $150 million under management. From February 1999 to
January 2001, he was the Managing Director of a Teknoinvest portfolio company,
Aquasmart International AS. From January 1998 to February 1999, he was the
General Director of Veropharm Co., Ltd. Mr. Morrell has held numerous positions
over the previous fourteen years including Managing Director for Merck & Co.,
Inc.'s subsidiary in Russia, Central Asia and Caucasia; General Director of
Veropharm Co., Ltd (Russia) which is one of the largest Russian pharmaceutical
companies; President of Hafslund Nycomed Pharma AG (Austria) and management
consultant in McKinsey & Co., Inc. (Scandinavia). Mr. Morrell has extensive
experience in pharmaceutical company management including licensing technology
and products; marketing and sales; production and quality control management; as
well as mergers and acquisitions. Mr. Morrell also served in the U.S. Air Force
as an officer and an F-15 fighter pilot (Japan). He also currently serves as a
Member of the Board of AKVAsmart ASA (Norway), Marical, Inc. (USA), Optinel
Systems, Inc. (USA), and OAO Pharmacy Chain 36.6 (Russia) as well as an Observer
to the Board of Cidra Corporation (USA). Mr. Morrell is fluent in English,
Norwegian and German as well as conversational in Russian, and holds an MBA
(with Honors) from IMD, Switzerland and a B.Sc. degree with a major in
Mathematics and a minor in Aerospace Studies from Brigham Young University, USA.


         E. Ashley Smith. Mr. Smith was appointed to the Board in November 2002.
Mr. Smith is an attorney with a JD and LLM and was of counsel to the law firm of
Hutcheson and Grundy. He has a healthcare background with the rehabilitation
center, TIRR Systems, serving as Executive Vice President and Chief
Administrative Officer. Mr. Smith was elected President of TIRR Systems in
January 1999, and in November 1999, Mr. Smith was elected President and Chief
Executive Officer of TIRR Systems. While a member of the Texas House of
Representatives (1980 to 1994), Mr. Smith served as Chairman of the Committee on
Higher Education, the Committee on Science and Technology, Committee on
Financial Institutions, Committee on Government Organizations and the Calendars
Committee. In 1991/2, Mr. Smith was named National Legislator of the Year in
Science and Technology. In July 1990, Mr. Smith served as general counsel to
President Bush's Group of Seven Economic Summit in Houston. In 1998, Mr. Smith
was appointed by Texas Governor Bush as Chairman of the Board of the Texas
Underground Facilities Notification Corporation. He subsequently served as
Senior Advisor to Texas Governor Perry and Chaired Governor Perry's statewide
Council on Science and Biotechnology Development. In Houston, Mr. Smith has
served as the Chairman of the Southeast Biotech Research Park and was the
Founding Chairman of BioHouston, Inc. in 2001/2. Mr. Smith has also served as a
member of the boards of directors of the West Houston Chamber of Commerce, the
American Red Cross of Houston, and the End Hunger Network.


         Ralph V. De Martino. Mr. De Martino was appointed to the Board in
December 2002. Since January 2003, Mr. De Martino is the managing partner of the
Washington, DC office of the law firm Dilworth Paxson, LLP. From 1983 to
December 2002, Mr. De Martino served as the managing principal of the law firm
of De Martino Finkelstein Rosen & Virga. Mr. De Martino attended Bucknell
University (Bachelor of Science in Business Administration, cum laude, 1976,
Accounting, with departmental honors) and the George Washington University
National Law Center (Juris Doctor, with honors, 1979). Mr. De Martino practices
in the areas of securities and corporate law. From 1999 through 2001, Mr. De
Martino served on the Board of Directors and Audit Committee of Commodore Cruise
Lines.


                                       43


         Olga Marko. Ms. Marko was appointed Vice President of the Company on
August 10, 2001. She assumed the role of Senior Vice President and Director of
Research on August 24, 2001. Ms. Marko has served as Vice President and Director
of Research at Isolagen Technologies since its inception in 1995. Prior to
incorporating Isolagen Technologies with Dr. Boss, Ms. Marko worked for Merck
and Company in the Department of Molecular Pharmacology, Memorial Sloan
Kettering and Advanced Tissue Sciences. Her focus, at Merck, involved new drug
development, as well as mentoring a group of more than 45 scientists, in the
area of tissue culture. During this time, she developed a number of new
techniques which improved transfections and receptor expression. In addition,
she also developed unique stem cell lines from bone marrow, which were related
to animal and human origin. While at Advanced Tissue Sciences, she was
instrumental in developing "in vitro", full thickness skin. She was the first to
successfully cultivate melanocytes in culture while she was at Memorial Sloan
Kettering research institution in New York. Ms. Marko's basic research in
academic institutions included cancer research, onco-virology, metastatic
involvement, skin cells biology, and wound/burn treatment. The research in
wound/burn treatment was done in collaboration with the Cornell University Burn
Unit and Rockefeller University. Her industrial experience also included
validating the effect of drugs for AIDS treatment and its immuno responses. Ms.
Marko established a number of very unique cell lines and holds a number of
patents as a result of her work. Ms. Marko has been published in such
prestigious, internationally, multi-faceted journals as Science, Nature and the
Proceedings of the National Academy, as well as many "niche" publications. She
has also co-authored a number of chapters in books relating to tissue culture
and medical sciences. Ms. Marko has over thirty-six (36) years in basic research
uncovering numerous opportunities for the development of cell lines for specific
applications. Ms. Marko has a BS in Biochemistry/Microbiology with graduate work
and extensive commercial experience in cell biology. Her experience involves
diverse, yet related, fields including cell biology, transplantation,
immunology, biochemistry, molecular biology and virology.


         Vaughan L Clift, M.D. Dr. Clift was appointed Vice President of
Operations on May 28, 2002. He is in charge of the science aspects, regulatory
affairs and manufacturing performance of the Company for all products. From
January 2001 to May 2002, Dr. Clift did various research on Home Oxygen Therapy
Systems while developing an oxygen system for NASA. From July 1997 to January
2001, he was Chief Scientist of DBCD, Inc., a NASA spin-off medical device
company that mass-produced a range of blood diagnostic products for the human
and veterinary market. From May 1992 to June 1997, Dr. Clift was Chief Scientist
for Lockheed Martin's Human Spaceflight SPDEO contract. Dr. Clift has received a
number of international and federal awards, served as keynote speaker at several
international clinical biochemistry conferences, addressed the first combined
International Red Cross and WHO meeting in Geneva, was recognized as one of
NASA's top ten scientists and was the subject of a television documentary "NASA
Man". He has clinical, manufacturing and FDA experience in integrating automated
scaled manufacturing processes.


         Nelson Haight. Mr. Haight was appointed Controller of the Company on
January 8, 2003. Prior to joining the Company, Mr. Haight held various finance
and accounting positions with Petroleum Geo-Services ASA, a Norwegian oilfield
services company, from November 1996 to May 2002, as well as Copano Field
Services LLC, an independent oil and gas exploration company from January 1995
to November 1996. He began his career as a certified public accountant with
Arthur Andersen Worldwide.

         No director is related to any other director or executive officer of
the Company or its subsidiaries, and there are no arrangements or understandings
by and among directors. Except as set forth hereinabove, none of our directors
is also a director of another company which has a class of securities registered
under Section 12 of the Exchange Act, or which is subject to the reporting
requirements of Section 15(d) of that act.

         There are no material proceedings to which any director, officer or
affiliate of Isolagen, any owner of record or beneficially of more than five
percent of any class of voting securities of Isolagen, or any associate of any
such director, officer, affiliate or security holder is a party adverse to
Isolagen or any of its subsidiaries or has a material interest adverse to
Isolagen or any of its subsidiaries.

         No director, officer or affiliate of Isolagen, any owner of record or
beneficially of more than five percent of any class of voting securities of
Isolagen has, during the last five years (i) been convicted of any criminal
proceeding (excluding traffic violations or similar misdemeanors) or (ii) been a
party to a civil proceeding of a judicial or administrative body of competent
jurisdiction and as a result of such proceeding was or is subject to a judgment,

                                       44


decree or final order enjoining future violations of, or prohibiting or
mandating activities subject to, United States federal or state securities laws
or finding any violations with respect to such laws.

COMMITTEES OF THE BOARD OF DIRECTORS

         The board of directors has established two standing committees, namely,
an Audit Committee and a Compensation Committee. There is no nominating
committee or executive committee or any committee serving a similar function.

Audit Committee

         The duties and responsibilities of the Audit Committee are to recommend
the selection of the independent public accountants for the Company to the Board
of Directors, to review the scope and cost of the audit, to review the
performance and procedures of the auditors, to review the final report of the
independent auditors, to be available for consultation with the independent
auditors, to review with the Company's Chief Financial Officer and independent
auditors corporate accounting practices and policies and financial controls and
to perform all other duties as the Board of Directors may from time to time
designate. Ralph De Martino (Chairman), Steven Morrell and Ashley Smith comprise
the Audit Committee. No member of the Company's Audit Committee has received any
consulting fees, advances or compensatory fees from the Company or its
subsidiaries and no member of the Audit Committee is an affiliate of the Company
or its subsidiaries. During 2002 prior to Mr. De Martino's joining the Board of
Directors, a firm with which Mr. De Martino was associated received $25,000 in
connection with its representation of Isolagen in the listing of Isolagen's
shares on AMEX.

Compensation Committee

         The duties and responsibilities of the Compensation Committee are to
review periodically the compensation of executive officers and other key
employees, to make recommendations as to stock options, bonuses and salaries and
to perform all other duties as the Board of Directors may from time to time
designate. Steven Morrell (Chairman), Ralph De Martino and Ashley Smith are the
members of the Compensation Committee.

                                       45


                    CERTAIN BENEFICIAL HOLDERS AND MANAGEMENT


    The following table sets forth information regarding the ownership of our
common stock as of October 24, 2003 by: (i) each director; (ii) each of the
executive officers named in the Summary Compensation Table; (iii) all executive
officers and directors of the Company as a group; and (iv) all those known by us
to be beneficial owners of more than five percent of our common stock.





                                   Common Stock
          Name and Address of      Beneficially        Percent of
           Beneficial Owner          Owned (1)          Class (2)
           ----------------        ------------        ----------
                                                 
Michael Macaluso (4)                 2,675,734             9.7%
2500 Wilcest, 5th Floor
Houston, TX 77042

Michael Avignon (5)                  2,675,734             9.7%
2500 Wilcrest, 5th Floor
Houston, TX 77042

Frank DeLape (6)                     2,005,000             7.4%
2500 Wilcest, 5th Floor
Houston, TX 77042

William K. Boss, Jr.                 1,614,055             6.1%
2500 Wilcest, 5th Floor
Houston, TX 77042

Olga Marko                           1,050,000             4.0%
2500 Wilcrest, 5th Floor
Houston, TX 77042

Jeffrey W. Tomz (7)                    377,200             1.4%
2500 Wilcrest, 5th Floor
Houston, TX 77042

Steve Morrell (8)                       40,000             0.2%
Grev Wedels Plass 6
0151 Oslo, Norway

E. Ashley Smith (9)                     40,000             0.2%
2500 Wilcrest, 5th Floor
Houston, TX 77042

Vaughan Clift (10)                      40,000             0.2%
2500 Wilcrest, 5th Floor
Houston, TX 77042

Ralph V. De Martino (11)                40,000             0.2%
1818 N Street, NW
Suite 400
Washington, DC 20036

Nelson Haight                               --             0.0%
2500 Wilcrest, 5th Floor
Houston, TX 77042

All Officers and Directors         10,557,7230            38.9%
as a Group (11 Persons)

5% SHAREHOLDERS
Buechal Family Ltd.                  2,717,500            10.2%
Partnership. (3)
76 Crest Drive
So. Orange, NJ 07079



(1) Beneficial ownership is determined in accordance with Rule 13d-3 under the
    Exchange Act. Unless otherwise noted, all listed shares of common stock are
    owned of record by each person or entity named as beneficial owner and that
    person or entity has sole voting and dispositive power with respect to the
    shares of common stock owned by each of them. As to each person or entity
    named as beneficial owners, that person's or entity's percentage of
    ownership is determined based on the assumption that any options or
    convertible securities held by such person or entity which are exercisable
    or convertible within 60 days have been exercised or converted, as the case
    may be.


(2) Based upon 26,572,192 shares of Common Stock calculated on a fully-diluted
    basis.


                                       46


(3) Includes 942,213 shares of Common stock beneficially owned by Buechel
    Patient Care Research & Education Fund, Inc. and 200,000 shares of Common
    Stock beneficially owned by Frederick F. Buechel.

(4) Includes 1,000,000 shares of Common Stock beneficially owned by Alyda
    Macaluso, Mr. Macaluso's wife, and includes 900,000 held by Mr. Macaluso.

(5) Includes 1,000,000 shares of Common Stock beneficially owned by Laura
    Avignon, Mr. Avignon's wife, and includes 900,000 options held by Mr.
    Avignon.

(6) Represents 1,355,000 shares of Common Stock beneficially owned by Benchmark
    Equity Group, Inc., which is solely owned by Mr. DeLape, and includes
    650,000 option held by Mr. DeLape. Does not include 736,666 shares of Common
    Stock beneficially held by Lighthouse Capital Insurance Company, a Cayman
    Island unlimited licensed insurance company, which has issued a variable
    universal life insurance contract of which Mr. DeLape and his children are
    remote contingent beneficiaries. Mr. DeLape disclaims beneficial ownership
    of such shares held by Lighthouse and does not have voting or dispositive
    power with respect to such shares.

(7) Includes 150,000 options.

(8) Includes 40,000 options.

(9) Includes 40,000 options.

(10) Includes 40,000 options.


(11) Includes 40,000 options.


                COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

EXECUTIVE OFFICER COMPENSATION

    The following table sets forth information regarding annual and long-term
compensation with respect to the fiscal years ended December 31, 2002, 2001 and
2000, paid or accrued by the Company to or on behalf of those persons who were,
during the fiscal year ended December 31, 2002, the Company's Chief Executive
Officer and the Company's most highly compensated executive officers serving as
such as of December 31, 2002 whose compensation was in excess of $100,000.

                           SUMMARY COMPENSATION TABLE



                                                                                         Long Term
                                                 Annual Compensation                    Compensation
                                       -------------------------------------     -------------------------
                                                                Other Annual     Securities     Restricted
        Name and                                                Compensation     Underlying        Stock       All Other
     Principal Position        Year     Salary       Bonus          (12)         Options (1)      Awards     Compensation
     ------------------        ----    ---------    --------    ------------     -----------    ----------   ------------
                                                                                        
Kenton L. Stanger (9)          2002    $      --    $     --            --             --           --         $     --
Former Chief Executive         2001    $      --    $     --            --             --           --         $     --
Officer, President and         2000    $      --    $     --      $ 89,684             --           --         $     --
Director

Michael Macaluso               2002    $      --    $ 60,500      $     --             --           --         $     --
(2)(3)(10)                     2001    $      --    $     --      $     --        900,000           --         $     --
Chief Executive Officer,       2000    $      --    $     --      $     --             --           --         $     --
Director
Michael Avignon (2)(4)(10)     2002    $      --    $ 60,500      $     --             --           --         $     --
President, Director            2001    $      --    $     --      $     --        900,000           --         $     --
                               2000    $      --    $     --      $     --             --           --         $     --

Jeffrey W. Tomz (2)(5)(10)     2002    $      --    $     --      $     --             --           --         $     --
Chief Financial Officer        2001    $      --    $     --      $     --        150,000           --         $     --
and Secretary                  2000    $      --    $     --      $     --             --           --         $     --

Olga Marko (6)(10)             2002    $ 125,402    $  5,000      $     --             --           --         $     --
Senior Vice President          2001    $ 130,000    $     --      $     --             --           --         $     --


                                       47





                                                                                        Long Term
                                               Annual Compensation                     Compensation
                                       -------------------------------------     -------------------------
                                                                Other Annual     Securities     Restricted
        Name and                                                Compensation     Underlying        Stock       All Other
     Principal Position        Year     Salary       Bonus          (12)         Options (1)      Awards     Compensation
     ------------------        ----    ---------    --------    ------------     -----------    ----------   ------------
                                                                                        
and Director of Research       2000    $      --    $     --      $     --               --         --         $     --

Vaughn Clift, M.D. (7)(11)     2002    $  93,549    $  6,750      $     --          250,000         --         $     --

Vice President Operations      2001    $      --    $     --      $     --               --         --         $     --
                               2000    $      --    $     --      $     --               --         --         $     --

Nelson Haight (8)              2002    $      --    $     --      $     --               --         --         $     --
Controller                     2001    $      --    $     --      $     --               --         --         $     --
                               2000    $      --    $     --      $     --               --         --         $     --



(1)   Indicates number of shares of Common Stock underlying options.

(2)   We did not pay Messrs. Macaluso, Avignon or Tomz a salary prior to July
      14, 2003 pursuant to the Company's representation contained in the Series
      A Convertible Preferred Stock Private Placement Memorandum. From July 15,
      2003 through September 4, 2003, Messrs. Macaluso, Avignon and Tomz each
      were paid $21,923. On September 5, 2003, Mr. Macaluso entered into an
      employment agreement with an annual salary of $300,000. On September 5,
      2003, Mr. Avignon's salary was increased to $200,000. On September 5,
      2003, Mr. Tomz entered into an employment agreement with an annual salary
      of $200,000. See "Compensation of Directors and Executive Officers --
      Employment Agreements"

(3)   Mr. Macaluso was granted 400,000 stock options on February 25, 2003 at
      $4.50 per share of which 200,000 options vest on February 25, 2004 and
      200,000 options vest on February 25, 2005. Mr. Macaluso was also granted
      300,000 stock options on September 5, 2003 at $9.81 per share which vest
      ratably over the last six months of his employment agreement.

(4)   Mr. Avignon resigned as President on January 16, 2003. Mr. Avignon was
      granted 400,000 stock options on February 25, 2003 at $4.50 per share of
      which 200,000 options vest on February 25, 2004 and 200,000 options vest
      on February 25, 2005.

(5)   Mr. Tomz was granted 120,000 stock options on February 25, 2003 at $4.50
      per share of which 60,000 options vest on February 25, 2004 and 60,000
      options vest on February 25, 2005.

(6)   Ms. Marko's 2003 annual salary is $132,000.

(7)   Dr. Clift's 2003 annual salary is $175,500.

(8)   Mr. Haight started with the Company on January 8, 2003. Mr. Haight's 2003
      annual salary is $115,000. Mr. Haight received 45,000 stock options on
      January 8, 2003 at $6.00 per share in which 15,000 options vest on January
      7, 2004, 15,000 options vest on January 7, 2005 and 15,000 options vest on
      January 7, 2006.

(9)   Mr. Stanger ceased being the President and Chief Executive Officer of the
      Company on June 18, 2001.

(10)  Each of Mr. Macaluso, Mr. Avignon, Mr. Tomz and Ms. Marko assumed their
      respective positions with the Company on August 24, 2001.

(11)  Dr. Clift assumed his position as Vice President of Operations of the
      Company on May 28, 2002.

(12)  Consists of interest accrued during fiscal year 2000 on the unpaid balance
      of amounts previously outstanding on personal loans to such officer. Such
      amounts were treated as compensation for purposes of this table, but was
      considered an obligation payable by Mr. Stanger. Effective December 31,
      2000, all amounts payable by Mr. Stanger were assigned to East Bay Trust.

         Except as otherwise expressly stated in this Prospectus, we do not have
written plans to pay bonuses or defined compensation to our employees. We have
adopted medical plans for our employees at our cost.

                                       48


OPTION AND STOCK APPRECIATION RIGHT GRANTS IN FISCAL YEAR ENDED DECEMBER 31,
2002

      The following table contains information concerning grants of stock
options and stock appreciation rights to the individuals named below during
fiscal year 2002.

                  OPTIONS AND STOCK APPRECIATION RIGHTS GRANTED



                                Number of           Percent of Total Options/SAR
                          Securities Underlying         Granted to Employees        Exercise Price     Expiration
     Name                  Option/SAR Granted              in Fiscal Year             Base Price          Date
     ----                 --------------------      ---------------------------     -------------     ------------
                                                                                          
Vaughn Clift, M.D.               250,000                        35.80%                 $  6.00        May 28, 2012


STOCK OPTION AND STOCK APPRECIATION RIGHT EXERCISES AND HOLDINGS

         The following table describes the summarizes certain information
related to the exercise of options to acquire shares of Common Stock by the
individuals named below during the 2002 fiscal year. The table also sets forth
the value of options and stock appreciation rights held by each of the
individuals named below at December 31, 2002.

                       AGGREGATED OPTION EXERCISES IN 2002
                     AND OPTION VALUES AT DECEMBER 31, 2002



                                                               Number of Securities Underlying        Value of Unexercised in the-
                                                                   Unexercised Options at             Money Options at December 31,
                                                                      December 31, 2002                          2002(1)
                            Shares Acquired      Value       ------------------------------------    -------------------------------
           Name               on Exercise       Realized        Exercisable        Unexercisable      Exercisable      Unexercisable
           ----             ---------------     ---------    ----------------     ---------------    ------------      -------------
                                                                                                     
Michael Macaluso                    --          $     --               --              900,000         $       --      $         -2-
Michael Avignon                     --          $     --               --              900,000         $       --      $          --
Robert E. Tompkins (2)          38,400          $ 57,600           61,600                   --         $  227,920      $          --
Jeffrey W. Tomz                     --          $     --               --              150,000         $       --      $          --
Vaughn Clift, M.D.                  --                --               --              250,000         $       --      $          --
                                ------          --------           ------            ---------         ----------      -------------
Total:                          38,400          $ 57,600           61,600            2,200,000         $  227,920      $          --



(1) The value of unexercised "in-the-money" options equals the difference
    between the option exercise price and the closing price of our stock at year
    end, multiplied by the number of shares underlying the options. The closing
    price of our stock on December 31, 2002, as reported on AMEX, was $5.20. The
    closing price of our stock on October 20, 2003 was $8.14.


(2) Mr. Tompkins left the Company in September 2002. Upon separation, options to
    acquire 100,000 shares of Common Stock immediately vested, with options to
    acquire an additional 61,600 shares of Common Stock remaining unexercised at
    December 31, 2002. The options to acquire the remaining 61,600 shares of
    Common Stock were exercised by Mr. Tompkins in January 2003.

DIRECTOR COMPENSATION

         Directors who are also employees of the Company do not receive
compensation for their services as directors. In consideration for our
independent directors services, we provided, during the fiscal year ended
December 31, 2002, each independent director with a stipend of $15,000 plus
options to purchase 100,000 shares of Common Stock at $6 per share. The options
granted to the independent directors vest over a period of three years from the
date of grant.

         Mr. Frank DeLape, Chairman of the Board, received a $236,000 bonus in
2002 in recognition of his efforts in helping the Company to remove the FDA
clinical hold on our principal product helping us set-up our European
operations. Mr. DeLape was granted options to purchase 400,000 shares of Common
Stock on February 25, 2003 for an exercise price of $4.50 per share, of which
options to acquire 200,000 shares vest on February 25, 2004 and options to
acquire the remaining 200,000 shares vest on February 25, 2005. Mr. DeLape's was
compensated at the

                                       49


annual rate of $175,000, plus a $1,000 monthly car allowance from January 1,
2003, through September 4, 2003, at which time he entered into a new employment
arrangement described below.

EMPLOYMENT AGREEMENTS, TERMINATION OF EMPLOYMENT AND CHANGE IN CONTROL
AGREEMENTS.

         We have entered into employment agreements with Olga Marko, William K.
Boss, Jr., Brian Whitley, Vaughan Clift, Frank DeLape, Michael Macaluso and
Jeffrey Tomz.

         Mrs. Marko entered into an employment agreement, dated August 10, 2001,
for a term of sixty (60) months at an annual base salary of $130,000. The base
salary shall increase on an annual basis by the same percentage that the
Consumer Price Index has increased during the same time frame or at the
direction of the Board of Directors, whichever is higher. Mrs. Marko is eligible
for an annual bonus to be determined by the Board of Directors in its sole
discretion. If the employment agreement is terminated without cause, Mrs. Marko
will be entitled to a twelve (12) month severance payment.

         Dr. Boss entered into an employment agreement, dated August 10, 2001,
and later amended on February 28, 2002 as follows: (a) during the first year of
the term, Dr. Boss will receive 60,000 shares of Common Stock; (b) an annual
compensation of $50,000 for 2002; and (c) an annual compensation of $60,000 for
2003. For this compensation, Dr. Boss agrees to devote 25 mutually agreeable
days of service per year as requested by us. If the employment agreement is
terminated without cause, Dr. Boss will be entitled to a three (3) month
severance payment.

         Mr. Whitley entered into an employment agreement, dated September 1,
2001, for a term of sixty (60) months at an annual base salary as follows: (a)
$4,000 per month for September 2001 through December 2001; and (b) $10,000 per
month for months subsequent to December 31, 2001. Mr. Whitley is eligible for an
annual bonus to be determined by the Board of Directors in its sole discretion.
If the employment agreement is terminated without cause, Mr. Whitley will be
entitled to a three (3) month severance payment. Mr. Whitley left the employment
of the Company in March 2003.

         Mr. Clift entered into an employment agreement, dated May 28, 2002, for
a term of thirty-six (36) months at an annual base salary of $175,500. Mr. Clift
is eligible for an annual bonus to be determined by the Board of Directors in
its sole discretion. If the employment agreement is terminated without cause,
Mr. Clift will be entitled to a two (2) month severance payment.

         Mr. DeLape entered into an employment agreement dated September 5,
2003, with an initial term ending July 31, 2006 and providing for a base salary
of $325,000, subject to the right of the Board of Directors to increase his
salary from time to time. Mr. DeLape is entitled to receive an annual bonus in
an amount to be determined by the Compensation Committee. If Mr. DeLape's
performance satisfies criteria to be established by the Compensation Committee
his target bonus will be 38.5% of his annual salary. The agreement also provides
that Mr. DeLape will receive employee stock options to purchase 300,000 shares
of Common Stock at an exercise price equal to the average closing transaction
price on the ten trading days preceding the grant. The option will have a term
of ten years and will vest and become exercisable ratably over the last six
calendar quarters of his employment agreement. The vesting of the option will
accelerate in the event of a change in control of the Company, the sale of
substantially all of the assets of the Company or the merger out of existence of
the Company. The agreement also provides Mr. DeLape with disability and life
insurance benefits, a car allowance and wireless communications benefits. Mr.
DeLape's employment may be terminated at any time, provided that if his
employment is terminated without "Cause" or if he terminates his employment for
"Good Reason" as those terms are defined in the agreement, he will be entitled
to receive a severance payment equal to the greater of (i) the salary payable
over the remaining term of his agreement or (ii) eighteen months salary, as well
as a bonus computed on the basis of the greater of (a) the amount determined
under the agreement by the Compensation Committee or (b) $70,000.

         Mr. Macaluso entered into an employment agreement dated September 5,
2003, with an initial term ending July 31, 2006 and providing for a base salary
of $300,000, subject to the right of the Board of Directors to increase his
salary from time to time. Mr. Macaluso is entitled to receive an annual bonus in
an amount to be determined by the Compensation Committee. If Mr. Macaluso's
performance satisfies criteria to be established by the Compensation Committee
his target bonus will be 40% of his annual salary. The agreement also provides
that Mr.

                                       50


Macaluso will receive employee stock options to purchase 300,000 shares of
Common Stock at an exercise price equal to the average closing transaction price
on the ten trading days preceding the grant. The option will have a term of ten
years and will vest and become exercisable ratably over the last six calendar
quarters of his employment agreement. The vesting of the option will accelerate
in the event of a change in control of the Company, the sale of substantially
all of the assets of the Company or the merger out of existence of the Company.
The agreement also provides Mr. Macaluso with disability and life insurance
benefits, a car allowance and wireless communications benefits. Mr. Macaluso's
employment may be terminated at any time, provided that if his employment is
terminated without "Cause" or if he terminates his employment for "Good Reason"
as those terms are defined in the agreement, he will be entitled to receive a
severance payment equal to the greater of (i) the salary payable over the
remaining term of his agreement or (ii) eighteen months salary, as well as a
bonus computed on the basis of the greater of (a) the amount determined under
the agreement by the Compensation Committee or (b) $70,000.

         Mr. Tomz entered into an employment agreement dated September 5, 2003
with an initial term ending July 15, 2005 and providing for a base salary of
$200,000, subject to the right of the Board of Directors to increase his salary
from time to time. Mr. Tomz is entitled to receive an annual bonus in an amount
to be determined by the Compensation Committee. If Mr. Tomz's performance
satisfies criteria to be established by the Compensation Committee, his target
bonus will be 30% of his annual salary. Mr. Tomz's employment may be terminated
at any time, provided that if his employment is terminated without "Cause" or if
he terminates his employment for "Good Reason" as those terms are defined in the
agreement, he will be entitled to a six month severance payment. In the event of
a change in control of the Company, the sale of substantially all of the assets
of the Company, a merger of the Company in which the Company is not the
surviving entity, or the termination of his employment (other than for Cause)
the vesting of any options owned by him shall accelerate.


         Mr. Avignon resigned as President on January 16, 2003.


BENEFIT PLANS.

         The Board of Directors adopted and stockholders have approved the 2001
Stock Option and Appreciation Rights Plan (the "2001 PLAN") reserving 5,000,000
shares of Common Stock for the issuance of options to employees, directors and
consultants. The Board of Directors adopted and stockholders have approved the
2003 Stock Option and Appreciation Rights Plan (the "2003 PLAN") reserving
2,250,000 shares of Common Stock for the issuance of options to employees,
directors and consultants. The purposes of the 2001 Plan and 2003 Plan our to
promote the interests of the Company and to motivate, attract and retain the
services of persons upon whose judgment, efforts and contributions the success
of our business depends and to align the personal interests of such persons with
the interests of stockholders through equity participation in our growth and
success. The 2001 Plan and 2003 Plan provide for grants of non-qualified
options, incentive stock options and restricted stock awards, or any combination
of the foregoing.


         As of October 24, 2003, options to acquire 4,049,100 shares of the
Common Stock have been granted under the 2001 Plan, and options to acquire
1,920,000 shares of Common Stock have been granted under the 2003 Plan. Also as
that same date, options to acquire 339,000 shares of Common Stock granted under
the 2001 Plan have been exercised by recipients, and no options to acquire
shares of Common Stock granted under the 2003 Plan have been exercised by
recipients. Finally, options to acquire 3,099,100 shares of Common Stock which
were granted under the 2001 Plan have vested. The options to acquire the shares
of Common Stock granted under the 2001 Plan and 2003 Plan have an exercise price
ranging from $1.50 per share to $9.81 per share.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The following paragraph sets forth the reportable transactions in the
last fiscal year between Isolagen and its executive officers, directors or
affiliates. See "Compensation of Directors and Executive Officers -- Employment
Agreements" and "Compensation of Directors and Executive Officers Consulting and
Other Arrangements" for descriptions of the terms of employment and consulting
agreements between Isolagen and certain officers, directors and other related
parties.

                                       51


TRANSACTIONS WITH THE MANAGEMENT

         Beginning in September 2003, we began leasing approximately 4,900
square feet of the Houston, TX office space from Axces, Inc., a Delaware
corporation. The lease rate is approximately $105,840 annually. We have a month
to month lease that may be terminated at our option. Axces, Inc. is owned by
Michael Avignon, Michael Macaluso and Timothy Till. Management believes that the
leased premises have been made available to us on terms that are superior to
those available from arms-length providers of lease space.

                                  CAPITAL STOCK

         The following description of our capital stock and certain provisions
of the Certificate of Incorporation, as amended, and the Bylaws is a summary and
is qualified in its entirety by reference to the provisions of the Certificate
of Incorporation and the Bylaws, copies of which are filed with the SEC as
exhibits to this Registration Statement, of which this Prospectus forms a part.


         Our authorized capital stock consists of 50,000,000 shares of Common
Stock and 5,000,000 shares of Preferred Stock. As of October 24, 2003, there
were outstanding:



         -        26,572,192 shares of Common Stock;



         -        5,969,100 shares issuable upon exercise of options issued
                  pursuant to our employee benefit plans; and


         -        1,085,669 shares issuable upon exercise of outstanding Common
                  Stock Purchase Option.

COMMON STOCK

         We are authorized to issue 50,000,000 shares of Common Stock, $.001 par
value per share. Subject to preferences that may be applicable to any Preferred
Stock outstanding at the time, the holders of outstanding shares of Common Stock
are entitled to receive dividends out of assets legally available therefore at
such times and in such amounts as the Board of Directors may from time to time
determine. Each shareholder is entitled to one vote for each share of Common
Stock held on all matters submitted to a vote of shareholders. Cumulative voting
for the election of directors is not authorized.

         The Common Stock is not entitled to preemptive rights and is not
subject to conversion or redemption. Upon liquidation, dissolution or winding up
of Isolagen, the remaining assets legally available for distribution to
shareholders, after payment of claims or creditors and payment of liquidation
preferences, if any, on outstanding Preferred Stock, are distributable ratably
among the holders of the Common Stock and any participating Preferred Stock
outstanding at that time. Each outstanding share of Common Stock is fully paid
and nonassessable.

PREFERRED STOCK


         The Certificate of Incorporation, as amended, authorizes us to issue
5,000,000 shares of "blank check" preferred stock, $.001 par value per share.
"blank check" preferred stock allows the Board of Directors to create one or
more series of preferred stock, and to designate the rights, privileges,
restrictions, preferences and limitations of any given series of preferred
stock. Accordingly, the Board of Directors may, without stockholder approval
issue shares of preferred stock with dividend, liquidation, conversion, voting
or other rights that could adversely affect the voting power or other rights of
the holders of our Common Stock. "Blank check" preferred stock could also be
issued to discourage, control, although we have no present intent to issue any
additional series of our preferred stock. The Board of Directors' ability to
issue "blank check" preferred stock serves as a traditional anti-takeover
measure installed to present obstacles to takeovers. This provision of our
Certificate of Incorporation makes it difficult for a majority shareholder to
gain control of the Company and, therefore, may be beneficial to the Company's
management and its Board in a hostile tender offer and may have an adverse
impact on shareholders who may want to participate in such a tender offer. Also,
the issuance of preferred stock with voting and conversion rights could
materially and adversely affect the voting power of the holders of the Common
Stock and may have the effect of delaying, deferring or preventing a change in
control of the Company.


                                       52



         As of October 24, 2003, two series of preferred stock have been
created, Series A Convertible Preferred Stock and Series B Convertible Preferred
Stock. A total of 3,500,000 shares of Series A Convertible Preferred Stock are
authorized, and 200,000 shares of Series B Convertible Preferred Stock are
authorized. Thus, 1,300,000 shares of "blank check" preferred stock remain
available for the creation of additional series.


         There are no shares of preferred stock issued and outstanding. All
previously issued and outstanding shares of Series A Convertible Preferred Stock
and Series B Convertible Preferred Stock have been converted into Common Stock
and may not be reissued. As a result, 461,493 shares of Series A Convertible
Preferred Stock and 44,250 shares of Series B Convertible Preferred Stock remain
available for issuance.

TRANSFER AGENT

         The transfer agent for our Common Stock is American Stock Transfer &
Trust Company located at 59 Maiden Lane, NY, NY 11038.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

MARKET INFORMATION

         Since December 11, 2002, our common stock has been traded on the
American Stock Exchange under the symbol "ILE." Prior to December 11, 2002, our
common stock was quoted on the OTC Bulletin Board under the symbol "ISLG." The
market for our common stock is limited, volatile, and sporadic. The following
table sets forth the range of high and low bid quotations or high and low sales
prices for our common stock for each of the periods indicated as reported by the
OTC Bulletin Board or the AMEX. These prices for the OTC Bulletin Board reflect
inter-dealer prices, without retail mark-up, mark-down or commissions. The OTC
Bulletin Board and AMEX prices listed below may not represent actual transaction
prices.




                                       December 31, 2003             December 31, 2002            December 31, 2001
                                  ---------------------------    --------------------------    ------------------------
                                      High            Low           High            Low           High           Low
                                  -----------    ------------    -----------    -----------    ----------    ----------
                                                                                           
First Quarter                       $  5.55        $ 4.20          $ 7.25         $ 5.00         $ 0.11        $ 0.05

Second Quarter                      $  7.25        $ 4.10          $ 6.95         $ 2.90         $ 1.50        $ 0.43

Third Quarter                       $ 10.85        $ 6.50          $ 3.75         $ 2.20         $ 2.75        $ 0.92

Fourth Quarter (1)                  $  9.03        $ 8.14          $ 5.75         $ 3.00         $ 7.00        $ 1.05




    1. The fourth quarter market information for 2003 is from October 1, 2003
through October 20, 2003.


HOLDERS


         As of October 20, 2003, we had 742 shareholders of record and
approximately 1,500 beneficial owners.


DIVIDENDS

         We have never paid dividends on Common Stock. Currently, we anticipate
that we will retain earnings, if any, to support operations and to finance the
growth and development of our business and does not anticipate paying cash
dividends on the Common Stock in the foreseeable future. We are obligated to pay
$1,083,280 to the former holders of the Series A Convertible Preferred Stock and
Series B Convertible Preferred Stock, respectively, who converted their
respective holdings into Common Stock shares in August 2003.

                                       53


SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS

         The following table provides information as of December 31, 2002, with
respect to options outstanding and available under our 2001 Stock Option Plan
and Stock Appreciation Rights, and the 2003 Stock Option Plan and Stock
Appreciation Rights, which are our only equity compensation plans, other than an
employee benefit plan meeting the qualification requirements of Section 401(a)
of the Internal Revenue Code, as amended.



--------------------------------------------------------------------------------------------------------------------------
                                               Number of Securities to
                                                   be Issued Upon            Weighted-Average       Number of Securities
                                                     Exercise of            Exercise Price of      Remaining Available for
               Plan Category                     Outstanding Options       Outstanding Options         Future Issuance
--------------------------------------------------------------------------------------------------------------------------
                                                                                          
Equity compensation plans approved by
security holders                                4,252,100 - 12/31/02              $ 5.08                   509,500
--------------------------------------------------------------------------------------------------------------------------


                        SHARES AVAILABLE FOR FUTURE SALE


         There can be no assurance that a significant public market for the
Common Stock will be sustained after this offering. Sales of substantial amounts
of Common Stock in the public market after this offering, or the possibility of
such sales occurring, could adversely affect prevailing market prices for the
Common Stock or our future ability to raise capital through an offering of
equity securities. Ninety and seven-tenths percent of the issued and outstanding
shares of Common Stock are registered in the registration statement of which
this Prospectus forms a part. All of the investors that purchased shares of
Common Stock in our August 2003 private placement have included the offer and
resale in this Prospectus. Those shares total 3,359,331. Those shares are not
subject to lock-up. Those investors who purchased shares of our common stock in
the August 2003 private placement are identified in footnote (2) in the Selling
Holders table in "Securities Offered, the Selling Holders and the Plan of
Distribution."



         In addition, holders of an additional 20,531,541 shares of Common Stock
have included the offer and resale of a total of 23,890,872 shares of Common
Stock in this Prospectus. Selling Holders of 11,600,484 shares have entered into
a lock-up agreement whereby such holders have agreed not to sell or otherwise
transfer any shares of commons stock until 180 days from the date that the
resale registration statement is declared effective by the SEC without the
consent of Legg Mason Wood Walker Incorporated, the placement agent for the
August 2003 private placment; provided, however, that shares of common stock may
be sold as follows: (a) 25% of the common stock may be transferred commencing on
the effective date of the resale registration statement; and (b) 25% of the
commons stock may be sold ninety days following the effective date of the resale
registration statement. Selling Holders of an additional 8,931,057 shares have
entered into a lock-up agreement whereby such holders have agreed not to sell or
otherwise transfer any shares of commons stock until April 26, 2003 without the
consent of Fordham Financial Management, Inc. The sale of shares pursuant to
this Prospectus, and more awareness of the existence of this Prospectus could
materially and adversely affect our stock price or impair our ability to obtain
capital through the issuance of equity securities.


         In addition, under the terms of the August 2003 private placement of
our common stock, we agreed to issue or to pay for all or part of each 30-day
period ("Penalty Period"), if the Registration Statement covering the privately
placed shares has not been filed with the SEC within 15 days after the placement
closing date or been declared effective by the SEC within 90 days after the
placement closing date ("Registration Default") and such Registration Default
remains uncured, to each investor 1% for each Penalty Period of the aggregate
purchase price paid by the investor for its respective shares, payable in common
stock shares (valued at the average of the closing price of the common stock for
3 trading days ending on the last trading day of such Penalty Period) (the
"Penalty Shares") or cash, or a combination of both, at our option.


         One entity, the Heartland Value Fund, purchased $6,270,000 of shares.
There is no limitation of the amount of penalty with respect to those shares. In
addition, the "Penalty Shares" for this investor are valued at the average of
the closing price of the common stock for 10 trading days ending on the last
trading day of a penalty period. The maximum aggregate cash payment or issuance
of Penalty Shares to all other investors may not exceed 5% of the aggregate
purchase price paid by the investor for its respective shares and provided
further, that if the


                                       54


issuance of Penalty Shares by us would result in our being required under AMEX
rules to obtain the approval of our stockholders, then we will pay cash rather
than issue such Penalty Shares. We must deliver the Penalty Shares or cash
payment to the investor by the 5th business day after the end of each Penalty
Period.


         As of October 24, 2003, we had outstanding options and warrants for the
purchase of up to approximately 7,429,269 shares of Common Stock with an
exercise price ranging from $1.50 per share to $9.81 per share, representing
approximately 21.8% of our outstanding shares of Common Stock on a fully-diluted
basis.


         The perception that these instruments may be exercised for, or
converted into, Common Stock that then could be sold into the public market
could adversely affect the market price of our Common Stock. In addition, we
have entered into registration rights agreements with certain of our
stockholders entitling them to include their shares of Common Stock in
registration statements for securities filed by Isolagen under the Securities
Act of 1933, as amended. Awareness of the existence of these registration rights
could lead to a perception that sales of the shares subject to the registration
rights could occur, which could materially and adversely affect our stock price
or could impair our ability to obtain capital through sales of equity
securities. In addition, shares we have issued in private transactions over the
past two years will become eligible for sale in the public market under Rule
144.


         These shares are restricted securities as defined in Rule 144. Under
that rule, a stockholder who owns restricted shares that have been outstanding
for at least one year is entitled to sell, within any three-month period, a
number of restricted shares that does not exceed the greater of: (i) 1% of the
then outstanding shares of Common Stock, or approximately 265,722 shares as of
October 24, 2003; and (ii) an amount equal to the average weekly trading volume
in the Common Stock during the four calendar weeks preceding the sale.


       SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION FOR
                           SECURITIES ACT LIABILITIES

         The Certificate of Incorporation of Isolagen require us to indemnify
our officers, directors, employees and agents against certain liabilities
incurred by them in those capacities if they acted in good faith and reasonably
believed their conduct was in the best interests of Isolagen or not opposed to
it. Isolagen is also required to indemnify a person who is or was a director,
officer, employee or agent of Isolagen and who was successful, on the merits or
otherwise, in defense of any proceeding to which he was a party, against
reasonable expenses, which include attorney's fees, incurred by him or her in
connection with the proceeding.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of Isolagen
under the provisions discussed in the previous paragraph, or otherwise, Isolagen
has been advised that in the opinion of the SEC such indemnification is against
public policy as expressed in that Act and is, therefore, unenforceable.

                                     EXPERTS

         The consolidated balance sheets as of December 31, 2002 and 2001, and
the consolidated statements of operations, stockholders' equity, and cash flows
for each of the years in the three year period ended December 31, 2002 have been
audited by Pannell Kerr Forster of Texas, P.C., independent certified public
accountants, as set forth in their report thereon appearing elsewhere herein and
in the Registration Statement, and are included in reliance upon such report
given upon the authority of such firm as experts in accounting and auditing.

                                  LEGAL MATTERS

         Dilworth Paxson LLP, Philadelphia, Pennsylvania, has passed on the
validity of the shares of Common Stock offered hereby.

                                       55


                      HOW TO OBTAIN ADDITIONAL INFORMATION

                                 Jeffrey W. Tomz
                      Chief Financial Officer and Secretary
                                 Isolagen, Inc.
                            2500 Wilcrest, 5th Floor
                              Houston, Texas 77042

                                 (713) 780-4754

                               jtomz@isolagen.com

                                       56


                                 Isolagen, Inc.
                          (A Development Stage Company)
                   Index to Consolidated Financial Statements




                                                                                                           PAGE
                                                                                                           ----
                                                                                                        
Report of Independent Public Accountants................................................................   F-2

Consolidated Balance Sheets as of December 31, 2002 and 2001............................................   F-3

Consolidated Statements of Operations for the years ended
December 31, 2002, 2001 and 2000........................................................................   F-4

Consolidated Statements of Shareholders' Equity From inception to December 31, 2002.....................   F-5-8

Consolidated Statements of Cash Flows for the years ended
December 31, 2002, 2001 and 2000........................................................................   F-9-10

Notes to Consolidated Financial Statements..............................................................   F-11-22

Consolidated Balance Sheets as of
  June 30, 2003 (unaudited) and December 31, 2002.......................................................   F-23

Consolidated Statements of Operations for the Six months ended June 30, 2003 (unaudited) and June 30,
  2002 (unaudited)......................................................................................   F-24

Consolidated Statement of Operations for the Three months ended June 30, 2003 (unaudited)
  and June 30, 2002 (unaudited).........................................................................   F-25

Consolidated Statements of Shareholders' Equity from inception to June 30, 2003 (unaudited).............   F-26-30

Consolidated Statements of Cash Flows for the Six months ended June 30, 2003 (unaudited) and June 30,
  2002 (unaudited)......................................................................................   F-31

Notes to Unaudited Consolidated Financial Statements....................................................   F-32-39



                                                                             F-1


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Shareholders of
   Isolagen, Inc.


We have audited the accompanying consolidated balance sheets of Isolagen, Inc.
and Subsidiaries (a Delaware corporation) as of December 31, 2002 (as restated)
and 2001 (as restated), and the related consolidated statements of operations,
shareholders' equity and cash flows for each of the three years in the period
ended December 31, 2002 (as restated) and the cumulative amounts during the
development stage (as restated) (Inception December 28, 1995). These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.


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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Isolagen, Inc. and
Subsidiaries as of December 31, 2002 and 2001 and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 2002 and the cumulative amounts for the period from Inception to
December 31, 2002, in conformity with accounting principles generally accepted
in the United States of America.


March 12, 2003 (except for Restatement of Financial Statements described in Note
2 for which the date is October 17, 2003)
Pannell Kerr Forster of Texas, P.C.
Houston, Texas


                                                                             F-2


                                 Isolagen, Inc.
                          (A Development Stage Company)
                           Consolidated Balance Sheets




                                                                                     December 31,
                                                                              2002                  2001
                                                                          -------------         -------------
                                                                          (as restated)         (as restated)
                                                                                          
                                 ASSETS
Current assets
   Cash and cash equivalents                                              $  4,244,640          $  1,380,824
   Inventory                                                                   138,910                    --
   Accounts receivable, net of allowance for doubtful accounts                  40,204                 1,067
   Other receivables                                                           153,583                    --
   Prepaid expenses                                                            284,557                    --
                                                                          ------------          ------------
         Total current assets                                                4,861,894             1,381,891
                                                                          ------------          ------------
Property and equipment, net                                                  2,159,913                 7,357
Other assets                                                                   235,857               174,666
                                                                          ------------          ------------
Total assets                                                              $  7,257,664          $  1,563,914
                                                                          ------------          ------------
               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
   Accounts payable                                                       $  1,881,236          $    208,196
   Accrued expenses                                                            112,224                23,318
   Deferred revenue                                                             57,274               280,000
                                                                          ------------          ------------
         Total current liabilities                                           2,050,734               511,514
                                                                          ------------          ------------
Commitments and contingencies
Shareholders' equity (deficit)
   Preferred stock, $.001 par value; 5,000,000
     shares authorized                                                           3,039                    --
   Common stock, $.001 par value; 50,000,000
     shares authorized                                                          15,228                15,190
   Additional paid-in capital                                               25,573,999             5,321,761
   Other comprehensive income                                                   13,875                    --
   Accumulated deficit during development stage                            (20,399,211)           (4,284,551)
                                                                          ------------          ------------
         Total shareholders' equity (deficit)                                5,206,930             1,052,400
                                                                          ------------          ------------
Total liabilities and shareholder's equity                                $  7,257,664          $  1,563,914
                                                                          ------------          ------------



The accompanying notes are an integral part of these statements.

                                                                             F-3


                                 Isolagen, Inc.
                          (A Development Stage Company)
                   Consolidated Statements of Operations




                                                                                         Cumulative
                                                                                         Period from
                                                                                        December 28,
                                                                                        1995 (date of
                                                      For the Year Ended                inception) to
                                                         December 31,                   December 31,
                                        ---------------------------------------------
                                             2002            2001            2000            2002
                                        -------------   -------------    ------------   ------------
                                        (as restated)   (as restated)   (as restated)   (as restated)
                                                                            
Revenues
   Sales                                $     50,991    $     25,482     $     6,584    $  1,441,105
   License fees                               40,000          80,000          40,000         260,000
                                        ------------    ------------     -----------    ------------
       Total revenues                         90,991         105,482          46,584       1,701,105
Cost of sales                                 35,133          17,891          10,846         437,592
                                        ------------    ------------     -----------    ------------
       Gross profit                           55,858          87,591          35,738       1,263,513
Selling, general and administrative
   expenses                                3,994,782         715,468         265,075       7,160,659
Research and development                   1,735,244         933,907         463,304       3,770,120
                                        ------------    ------------     -----------    ------------

       Operating loss                     (5,674,168)     (1,561,784)       (692,641)     (9,667,266)
Other income (expense)
   Interest income                           208,692              17           4,891         237,089
   Other income                               32,421              --              --          32,421
   Loss on disposal of asset                      --          (8,222)             --          (8,222)
   Interest expense                               --         (82,015)       (119,326)       (311,628)
                                        ------------    ------------     -----------    ------------
       Net loss                         $ (5,433,055)   $ (1,652,004)    $  (807,076)   $ (9,717,606)
                                        ------------    ------------     -----------    ------------

Deemed dividend associated with
   beneficial conversion of preferred
   stock                                 (10,178,944)             --              --     (10,178,944)
Preferred stock dividends                   (502,661)             --              --        (502,661)
                                        ------------    ------------     -----------    ------------

Net loss attributable to common
   shareholders                         $(16,114,660)   $ (1,652,004)    $  (807,076)   $(20,399,211)
                                        ------------    ------------     -----------    ------------
Per share information

   Net loss - basic and diluted         $       (.36)   $       (.14)    $      (.08)   $       (.87)

Deemed dividend associated with
   beneficial conversion of preferred
   stock                                        (.67)             --              --            (.92)
Preferred stock dividends                       (.03)             --              --            (.04)
                                        ------------    ------------     -----------    ------------
Net loss per common share - basic
   and diluted                          $      (1.06)   $       (.14)    $      (.08)   $      (1.83)
                                        ------------    ------------                    ------------
Weighted average number of
   basic and diluted common
   shares outstanding                     15,205,554      12,206,106      10,364,054      11,116,938
                                        ------------    ------------     -----------    ------------



        The accompanying notes are an integral part of these statements.

                                                                             F-4



                                 Isolagen, Inc.
                          (A Development Stage Company)
                 Consolidated Statements of Shareholders' Equity
                                  (as restated)




                                Series A Preferred Stock           Common Stock                         Accumulated
                                ------------------------        ------------------                        Deficit
                                Number                          Number                  Additional         During
                                  of                              of                     Paid-In        Development
                                Shares           Amount         Shares      Amount       Capital           Stage
                                ------           -------        ------      ------      ----------      ------------
                                                                                      
  Issuance of common stock
     for cash on 12/28/95         --             $    --        82,000      $  820      $       --      $        --
  Issuance of common stock
     for cash on 11/7/96          --                  --           400           4          49,996               --
  Issuance of common stock
     for cash on 11/29/96         --                  --            80           1           9,999               --
  Issuance of common stock
     for cash on 12/19/96         --                  --           240           2          29,998               --
  Issuance of common stock
     for cash on 12/26/96         --                  --           400           4          49,996               --
  Net loss                        --                  --            --          --              --         (270,468)
                                ------           -------        ----------  ------      ----------      -----------
Balance, 12/31/96                 --             $    --        83,120      $  831      $  139,989      $  (270,468)
  Issuance of common stock
     for cash on 12/27/97         --                  --           760           8          94,992               --
  Issuance of common stock
     for Services on 9/1/97       --                  --           400           4          36,256               --
  Issuance of common stock
     for Services on 12/28/97     --                  --        10,305         103          10,152               --
  Net loss                        --                  --            --          --              --          (52,550)
                                ------           -------        ------      ------      ----------      -----------
  Balance, 12/31/97               --             $    --        94,585      $  946      $  281,389      $  (323,018)


                                               Treasury Stock
                                               --------------     Total
                                   Other       Number          Shareholders'
                                Comprehensive    of               Equity
                                  Income       Shares  Amount    (Deficit)
                                -------------  ------  ------  -------------
                                                   
  Issuance of common stock
     for cash on 12/28/95           $   --       --    $   --  $        820
  Issuance of common stock
     for cash on 11/7/96                --       --        --        50,000
  Issuance of common stock
     for cash on 11/29/96               --       --        --        10,000
  Issuance of common stock
     for cash on 12/19/96               --       --        --        30,000
  Issuance of common stock
     for cash on 12/26/96               --       --        --        50,000
  Net loss                              --       --        --      (270,468)
                                    ------     ------  ------  ------------
Balance, 12/31/96                   $   --       --    $   --  $   (129,648)
  Issuance of common stock
     for cash on 12/27/97               --       --        --        95,000
  Issuance of common stock
     for Services on 9/1/97             --       --        --        36,260
  Issuance of common stock
     for Services on 12/28/97           --       --        --        10,255
  Net loss                              --       --        --       (52,550)
                                    ------     ------  ------  ------------
  Balance, 12/31/97                 $   --       --    $   --  $    (40,683)


        The accompanying notes are an integral part of these statements.

                                                                             F-5



                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)




                             Series A Preferred Stock   Common Stock                Accumulated
                             ------------------------  ---------------                Deficit
                             Number                    Number           Additional    During
                               of                        of              Paid-In    Development
                             Shares            Amount  Shares   Amount   Capital       Stage
                             ------            ------  ------   ------  ----------  -----------
                                                                  
  Issuance of common stock
     for cash on 8/23/98       --              $   --      160  $    2  $  20,065   $        --
  Repurchase of common
     stock on 9/29/98          --                  --       --      --         --            --
     Net loss                  --                  --       --      --         --      (195,675)
                             ------            ------  -------  ------  ---------   -----------
Balance, 12/31/98              --              $   --   94,745  $  948  $ 301,454   $  (518,693)
  Issuance of common stock
     for cash on 9/10/99       --                  --    1,884      19    149,981            --
  Net loss                     --                  --       --      --         --    (1,306,778)
                             ------            ------  -------  ------  ---------   -----------
Balance, 12/31/99              --              $   --   96,629  $  967  $ 451,435   $(1,825,471)
  Issuance of common stock
     for cash on 1/18/00       --                  --    1,923      19      1,904            --
  Issuance of common stock
     for Services on 3/1/00    --                  --    2,465      25         --            --
  Issuance of common stock
     for Services on 4/4/00    --                  --      996      10         --            --
  Net loss                     --                  --       --      --         --      (807,076)
                             ------            ------  -------  ------  ---------   -----------
Balance, 12/31/00              --              $   --  102,013  $1,021  $ 453,339   $(2,632,547)


                                             Treasury Stock
                                            ----------------        Total
                                 Other      Number              Shareholders'
                             Comprehensive    of                   Equity
                                Income      Shares   Amount       (Deficit)
                             -------------  ------  --------    -------------
                                                    
  Issuance of common stock
     for cash on 8/23/98      $       --        --  $     --    $     20,067
  Repurchase of common
     stock on 9/29/98                 --     2,400   (50,280)        (50,280)
  Net loss                            --        --        --        (195,675)
                              ----------     -----  --------    ------------
Balance, 12/31/98             $       --     2,400  $(50,280)   $   (266,571)
  Issuance of common stock
     for cash on 9/10/99              --        --        --         150,000
  Net loss                            --        --        --      (1,306,778)
                              ----------     -----  --------    ------------
Balance, 12/31/99             $       --     2,400  $(50,280)   $ (1,423,349)
  Issuance of common stock
     for cash on 1/18/00              --        --        --           1,923
  Issuance of common stock
     for Services on 3/1/00           --        --        --              25
  Issuance of common stock
     for Services on 4/4/00           --        --        --              10
  Net loss                            --        --        --        (807,076)
                              ----------     -----  --------    ------------
Balance, 12/31/00             $       --     2,400  $(50,280)   $ (2,228,467)


The accompanying notes are an integral part of these statements.

                                                                             F-6



                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)




                            Series A Preferred Stock      Common Stock                   Accumulated
                            ------------------------  --------------------                 Deficit
                              Number                    Number              Additional     During
                                of                       of                  Paid-In     Development
                              Shares          Amount    Shares     Amount     Capital       Stage
                            --------          ------  ----------  --------  ----------   -----------
                                                                       
Issuance of common stock
  for services on 7/1/01       --             $   --       5,632  $     56  $       --     $   --
Issuance of common stock
  for services on 7/1/01       --                 --       4,485        45          --         --
Issuance of common stock
  for capitalization of
  accrued salaries
  on 8/10/01                   --                 --       2,512        25     328,100         --
Issuance of common stock
  for conversion of
  convertible debt
  on 8/10/01                   --                 --      62,791       628   1,610,718         --
Issuance of common stock
  for conversion of
  convertible shareholder
  notes payable on 8/10/01     --                 --       7,498        75     135,592         --
Issuance of common stock
  for bridge financing
  on 8/10/01                   --                 --      10,776       108          --         --
Reverse acquisition and
  recapitalization
  effective 8/10/01            --                 --  13,100,217    11,339    (110,166)        --
Issuance of common stock
  for cash on 8/10/01          --                 --   1,346,669     1,347   2,018,653         --
Issuance of common stock
  for services on 8/10/01      --                 --      60,000        60          --         --
Issuance of common stock
  for cash on 8/28/01          --                 --      26,667        26      39,974         --
Issuance of common stock
  for services on 9/30/01      --                 --     314,370       314     471,241         --


                                             Treasury Stock
                                           ------------------      Total
                                Other       Number              Shareholders'
                            Comprehensive     of                   Equity
                               Income       Shares    Amount     (Deficit)
                            -------------  -------    -------   -------------
                                                    
Issuance of common stock
  for services on 7/1/01      $   --           --     $    --   $         56
Issuance of common stock
  for services on 7/1/01          --           --          --             45
Issuance of common stock
  for capitalization of
  accrued salaries
  on 8/10/01                      --           --          --        328,125
Issuance of common stock
  for conversion of
  convertible debt
  on 8/10/01                      --           --          --      1,611,346
Issuance of common stock
  for conversion of
  convertible shareholder
  notes payable on 8/10/01        --           --          --        135,667
Issuance of common stock
  for bridge financing
  on 8/10/01                      --           --          --            108
Reverse acquisition and
  recapitalization
  effective 8/10/01               --       (2,400)     50,280        (48,547)
Issuance of common stock
  for cash on 8/10/01             --           --          --      2,020,000
Issuance of common stock
  for services on 8/10/01         --           --          --             60
Issuance of common stock
  for cash on 8/28/01             --           --          --         40,000
Issuance of common stock
  for services on 9/30/01         --           --          --        471,555


The accompanying notes are an integral part of these statements.

                                                                             F-7



                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)





                                         Series A Preferred Stock       Common Stock
                                         ------------------------  ----------------------
                                           Number                    Number                 Additional
                                             of                        of                    Paid-In
                                           Shares          Amount    Shares      Amount      Capital
                                         ---------         ------  ----------   ---------  ------------
                                                                            
Uncompensated contribution of
   services  - 3rd Qtr. (as restated)           --      $      --          --   $      --  $     55,556
Issuance of common stock
   for services on 11/1/01                      --             --     145,933         146  $    218,754
Uncompensated contribution of
   services - 4th Qtr. (as restated)            --             --          --          --       100,000
      Net loss (as restated)                    --             --          --          --            --
                                         ---------      ---------    --------   ---------  ------------
Balance, 12/31/01 (as restated)                 --      $      --  15,189,563   $  15,190  $  5,321,761
Uncompensated contribution of
   services - 1st Qtr. (as restated)            --             --          --          --       100,000
Issuance of preferred stock
   for cash on 4/26/02                     905,000            905          --          --     2,817,331
Issuance of preferred stock
   for cash on 5/16/02                     890,250            890          --          --     2,772,239
Issuance of preferred stock
   for cash on 5/31/02                     795,000            795          --          --     2,473,380
Issuance of preferred stock
   for cash on 6/28/02                     229,642            230          --          --       712,991
Uncompensated contribution of
   services - 2nd Qtr. (as restated)            --             --          --          --       100,000
Issuance of preferred stock
   for cash on 7/15/02                      75,108             75          --          --       233,886
Issuance of common stock
   for cash on 8/1/02                           --             --      38,400          38        57,562
Issuance of warrants
   for services on 9/06/02                      --             --          --          --       103,388
Uncompensated contribution of
   services - 3rd Qtr. (as restated)            --             --          --          --       100,000
Uncompensated contribution of
   services - 4th Qtr. (as restated)            --             --          --          --       100,000
Issuance of preferred stock
   for dividends                           143,507            144          --          --       502,517
Deemed dividend associated
   with beneficial conversion of
   preferred stock (as restated)                --             --          --          --    10,178,944
Comprehensive income:
   Net loss (as restated)                       --             --          --          --            --
Other comprehensive income,
   foreign currency
   translation adjustment                       --             --          --          --            --
Comprehensive loss (as restated)                --             --          --          --            --
                                         ---------      ---------  ----------   ---------  ------------
Balance, 12/31/02 (as restated)          3,038,507      $   3,039  15,227,963   $  15,228  $ 25,573,999
                                         ---------      ---------  ----------   ---------  ------------


                                         Accumulated                   Treasury Stock
                                           Deficit                     --------------       Total
                                            During         Other       Number            Shareholders'
                                         Development    Comprehensive    of                 Equity
                                            Stage          Income      Shares  Amount      (Deficit)
                                         ------------   -------------  ------  ------    -------------
                                                                          
Uncompensated contribution of
   services - 3rd  Qtr. (as restated)    $         --   $        --      --    $   --    $     55,556
Issuance of common stock
   for services on 11/1/01                         --            --      --        --         218,900
Uncompensated contribution of
   services - 4th Qtr. (as restated)               --            --      --        --         100,000
      Net loss (as restated)               (1,652,004)           --      --        --      (1,652,004)
                                         ------------   -----------    ----    ------    ------------
Balance, 12/31/01 (as restated)          $ (4,284,551)  $        --      --    $   --    $  1,052,400
Uncompensated contribution of
   services - 1st Qtr. (as restated)               --            --      --        --         100,000
Issuance of preferred stock
   for cash on 4/26/02                             --            --      --        --       2,818,236
Issuance of preferred stock
   for cash on 5/16/02                             --            --      --        --       2,773,129
Issuance of preferred stock
   for cash on 5/31/02                             --            --      --        --       2,474,175
Issuance of preferred stock
   for cash on 6/28/02                             --            --      --        --         713,221
Uncompensated contribution of
   services - 2nd Qtr. (as restated)               --            --      --        --         100,000
Issuance of preferred stock
   for cash on 7/15/02                             --            --      --        --         233,961
Issuance of common stock
   for cash on 8/1/02                              --            --      --        --          57,600
Issuance of warrants
   for services on 9/06/02                         --            --      --        --         103,388
Uncompensated contribution of
   services - 3rd Qtr. (as restated)               --            --      --        --         100,000
Uncompensated contribution of
   services - 4th Qtr. (as restated)               --            --      --        --         100,000
Issuance of preferred stock
   for dividends                             (502,661)           --      --        --              --
Deemed dividend associated
with beneficial conversion of
preferred stock (as restated)             (10,178,944)           --      --        --              --
Comprehensive income:
   Net loss (as restated)                  (5,433,055)           --      --        --      (5,433,055)
Other comprehensive income,
   foreign currency
   translation adjustment                          --        13,875      --        --          13,875
                                                                                         ------------
Comprehensive loss (as restated)                   --            --      --        --      (5,419,180)
                                         ------------   -----------    ----    ------    ------------
Balance, 12/31/02 (as restated)          $(20,399,211)    $  13,875      --    $   --    $  5,206,930
                                         ------------   -----------    ----    ------    ------------



        The accompanying notes are an integral part of these statements.

                                                                             F-8


                                 Isolagen, Inc.
                          (A Development Stage Company)
                      Consolidated Statements of Cash Flows




                                                                                                   Cumulative
                                                                                                   Period from
                                                                                                  December 28,
                                                             For the Year Ended                   1995 (date of
                                                                December 31,                      inception) to
                                                -----------------------------------------------   December 31,
                                                     2002             2001            2000             2002
                                                --------------   ---------------   ------------   -------------
                                                (as restated)    (as restated)     (as restated)  (as restated)
                                                                                      
Cash flows from operating activities
   Net loss                                     $   (5,433,055)  $   (1,652,004)   $   (807,076)  $ (9,717,606)
   Adjustments to reconcile net loss to net
     cash used in operating activities:
       Common stock issued for services                157,704          788,970              35      1,209,783
       Uncompensated contribution of services          400,000          155,556              --        555,556
       Depreciation                                     99,812           15,368          16,333        167,529
       Loss on sale of property
         and equipment                                      --            8,222              --          8,222
       Change in operating assets
         and liabilities:
         Decrease (increase) in
           accounts receivable                         (39,137)           1,288          10,717        (40,204)
         Increase in other receivables                (153,583)              --              --       (153,583)
         Increase (decrease) in inventory             (138,910)              --          14,646       (138,910)
         Increase in prepaid expenses                 (284,557)              --              --       (284,557)
         Decrease (increase) in
           other assets                               (115,507)          25,420           4,291       (115,507)
         Increase (decrease) in accounts
           payable                                   1,673,040           59,932            (763)     1,881,236
         Increase in accrued expenses                   88,906           13,045         141,474        112,224
         Increase (decrease) in deferred
           revenue                                    (222,726)         (80,000)        360,000         57,274
                                                --------------   --------------    ------------   ------------
           Net cash used in
              operating activities                  (3,968,013)        (664,203)       (260,343)    (6,458,543)
                                                --------------   --------------    ------------   ------------
Cash flows from investing activities
   Purchase of property and equipment               (2,252,368)              --              --     (2,336,664)
   Proceeds from the sale of property
     and equipment                                          --            1,000              --          1,000
                                                --------------   --------------    ------------   ------------
           Net cash provided by (used in)
              operating activities                  (2,252,368)           1,000              --     (2,335,664)
                                                --------------   --------------    ------------   ------------
Cash flows from financing activities
   Proceeds from convertible debt                           --               --         200,000      1,450,000
   Proceeds from notes payable
     to shareholders                                        --           30,000              --        135,667
   Proceeds from the issuance of
     preferred stock                                 9,012,722               --              --      9,012,722
   Proceeds from the issuance of
     common stock                                       57,600        2,060,000           1,923      2,525,410
   Merger and acquisition expenses                          --          (48,547)             --        (48,547)
   Repurchase of common stock                               --               --              --        (50,280)
                                                --------------   --------------    ------------   ------------
           Net cash provided by
              financing activities                   9,070,322        2,041,453         201,923     13,024,972
                                                --------------   --------------    ------------   ------------



The accompanying notes are an integral part of these statements.

                                                                             F-9


                                 Isolagen, Inc.
                          (A Development Stage Company)
                Consolidated Statements of Cash Flows (Continued)




                                                                                                     Cumulative
                                                                                                     Period from
                                                                                                     December 28,
                                                                  For the Year Ended                1995 (date of
                                                                      December 31,                  inception) to
                                                    ---------------------------------------------   December 31,
                                                         2002             2001           2000           2002
                                                    -------------   -------------   -------------   -------------
                                                     (as restated)  (as restated)   (as restated)   (as restated)
                                                                                        
Effect of exchange rate changes on
   cash balances                                           13,875             --              --           13,875
Net increase (decrease) in cash and
   cash equivalents                                     2,863,816      1,378,250         (58,420)       4,244,640
Cash and cash equivalents, beginning
   of period                                            1,380,824          2,574          60,994               --
                                                    -------------   ------------    ------------    -------------
Cash and cash equivalents, end of period            $   4,244,640   $  1,380,824    $      2,574    $   4,244,640
                                                    -------------   ------------    ------------    -------------
Supplemental disclosures of cash flow
   information:
   Cash paid for interest                           $          --   $      1,020    $     68,843    $     150,283
                                                    -------------   ------------    ------------    -------------
   Deemed dividend associated with
       beneficial conversion of preferred stock        10,178,944             --              --       10,178,944
                                                    -------------   ------------    ------------    -------------
   Preferred stock dividend                               502,661             --              --          502,661
                                                    -------------   ------------    ------------    -------------
   Common stock issued for services                       157,704        788,970              35        1,209,783
                                                    -------------   ------------    ------------    -------------
   Uncompensated contribution of services                 400,000        155,556              --          555,556
                                                    -------------   ------------    ------------    -------------



The accompanying notes are an integral part of these statement.

                                                                            F-10


                                 Isolagen, Inc.
                          (A Development Stage Company)
                   Notes to Consolidated Financial Statements

NOTE 1 - BASIS OF PRESENTATION, BUSINESS AND ORGANIZATION

         Isolagen, Inc. f/k/a American Financial Holding, Inc., a Delaware
corporation ("Isolagen" or the "Company") is the parent company of Isolagen
Technologies, Inc., a Delaware corporation and wholly-owned subsidiary of the
Company ("Isolagen Technologies"). Isolagen Technologies is the parent company
of Isolagen Europe Limited, a company organized under the laws of the United
Kingdom and wholly-owned subsidiary of Isolagen Technologies ("Isolagen
Europe"). Isolagen Technologies is the parent company of Isolagen Australia Pty
Limited, a company organized under the laws of the Australia and wholly-owned
subsidiary of Isolagen Technologies ("Isolagen Australia"). The common stock,
par value $0.001 per share, of the Company ("Common Stock") is traded on the
American Stock Exchange ("AMEX") under the symbol "ILE."

         Isolagen is a Houston, Texas based biotechnology company which has
developed a patented process for the propagation of autologous cells to be used
to stimulate a patient's own collagen and elastin production (the "Isolagen
Process"). Autologous cells are a patient's own cells taken from a small skin
sample. From such sample millions of cells are grown and then injected into the
patient to correct and reduce the normal effects of aging like wrinkles, laugh
lines, smokers lines, fine lines and all types of depressed scars. The procedure
is minimally invasive and non-surgical.

         In 1995, Isolagen Technologies began treating a small percentage of
patients with the Isolagen Process to correct defects (e.g., wrinkles,
depressions and scarring) in the patient's face. Between 1995 and 1999,
approximately 200 doctors utilized the Isolagen Process on approximately 963
patients with positive results. In 1997, the FDA began regulating the science of
biologics. Biologics, in contrast to drugs that are chemically synthesized, are
derived from living sources (such as humans, animals, and microorganisms) like
the Isolagen Process. In 1995, when Isolagen Technologies began operations, the
FDA had no regulations governing this area of biologics. After reviewing the new
regulations and seeking the advice of consultants, Isolagen concluded that the
use of the Isolagen Process in cosmetic applications did not require the
approval of the FDA. In 1999, Isolagen Technologies filed a request for
authorization from the FDA to administer an investigational drug or biological
product to humans (referred to herein as an "IND"). Such authorization must be
secured prior to commercialization of any new drug or biological product. The
FDA placed the IND on clinical hold until Isolagen Technologies' manufacturing
processes and procedures were changed to meet these new biologics standards, and
FDA approval is obtained. In April 2002, the FDA released Isolagen's IND and
clinical trial negotiations are underway.

         As a result, a 397 patient retrospective study has been completed. The
results demonstrated both safety and efficacy as Phase II data. Using Isolagen
Technologies recently completed cGMP laboratory facility in Houston, Texas,
several studies are taking place. These include: dosage management, dental
application relating to gum and bone, cosmetic correction and scarring. They are
operational under currently active INDs with the FDA. The Company anticipates
that these INDs are scheduled for License Application (approval) by the FDA in
2003, although there can be no assurance that such approval will be obtained or
obtained on a timely basis.

         The Company's goal is to become the industry leader in the research,
development and commercialization of the Isolagen Process and the use of
autologous cellular systems ("ACS") which stimulate a patient's own collagen
production. The Company is also pursuing, through Isolagen Europe, commercial
operations in the UK and is pursuing commercial operations through subsidiaries,
joint ventures or license arrangements in Australia, South Korea, Hong Kong,
Brazil, Mexico and elsewhere. The Company is investigating regulatory and other
requirements in these countries and evaluating markets and potential joint
venture partners and licensees.

         Through December 31, 2002, the Company has been primarily engaged in
developing its initial product technology, recruiting personnel, commencing its
UK operations and raising capital. In the course of its development activities,
the Company has sustained losses and expects such losses to continue through at
least 2003. The Company will finance its operations primarily through its
existing cash, future financing and revenues.

                                                                            F-11



         The Company's ability to operate profitably under its current business
plan is largely contingent upon its success in obtaining further sources of debt
and equity capital, prompt regulatory approval to sell its products and upon its
continued expansion. The Company will require additional capital in the future
to expand its operations. No assurance can be given that the Company will be
able to obtain any such additional capital, either through equity or debt
financing, on satisfactory terms or at all. Additionally, no assurance can be
given that any such financing, if obtained, will be adequate to meet the
Company's ultimate capital needs and to support the Company's growth. If
adequate capital cannot be obtained on satisfactory terms, the Company's
operations could be negatively impacted.

         If the Company achieves growth in its operations in the next few years,
such growth could place a strain on its management, administrative, operational
and financial infrastructure. The Company's ability to manage its operations and
growth requires the continued improvement of operational, financial and
management controls, reporting systems and procedures. In addition, the Company
may find it necessary to hire additional management, financial and sales and
marketing personnel to manage the Company's expanding operations. If the Company
is unable to manage this growth effectively and successfully, the Company's
business, operating results and financial condition may be materially adversely
affected.

         As of December 31, 2002, the Company had a cash balance of $4,244,640.
As of March 12, 2003, the Company had a cash balance of approximately $1.4
million. The Company does not have any credit facilities with which to fund
ongoing working capital needs. As of March 12, 2003, the Company believes its
existing cash and cash equivalents will be adequate to meet its anticipated
capital and liquidity requirements until June 30, 2003. The Company needs to
close a financing transaction within the next three months to have sufficient
working capital until December 31, 2003. In the event such a financing
transaction is not successful, the Company may need to pursue alternative
funding sources such as temporary bridge financing to meet its cash flow needs
or curtail its plan of operations to preserve its available cash for fiscal
2003. The long-term viability of the Company is dependent upon successful
operation of its business and the ability to raise additional debt and equity
within the near future.


Acquisition and merger



         On August 10, 2001, Isolagen Technologies consummated a merger with
American Financial Holdings, Inc. ("AFH") and Gemini IX, Inc. ("Gemini").
Pursuant to an Agreement and Plan of Merger, dated August 1, 2001, by and among
AFH, ISO Acquisition Corp, a Delaware corporation and wholly-owned subsidiary of
AFH ("Merger Sub"), Isolagen Technologies, a Delaware corporation, Gemini, a
Delaware corporation, and William J Boss, Jr., Olga Marko and Dennis McGill,
stockholders of Isolagen Technologies (the "Merger Agreement"), the Company
acquired in a privately negotiated transaction 100% of the issued and
outstanding capital stock of Isolagen Technologies. Pursuant to the terms of the
Merger Agreement, Merger Sub, together with Gemini, merged with and into
Isolagen Technologies (the "Merger"), and Isolagen Technologies was the
surviving corporation of the Merger. AFH was a non-operating, public shell
company with limited assets. Gemini was a non-operating private company with
limited assets and was unaffiliated with AFH. Consequently, the substance of the
merger transaction was a capital transaction rather than a business combination,
similar to a reverse acquisition. The transaction was equivalent to the issuance
of stock by Isolagen Technologies for the net assets of AFH and Gemini,
accompanied by a recapitalization and private placement of common stock of AFH.
The accounting is identical to that resulting from a reverse acquisition, except
that no goodwill or other intangibles are recorded. The Company issued an
aggregate of 9,756,372 shares of restricted common stock, par value $0.001 per
share, of the Company ("Common Stock") as consideration for the Merger, to
retire certain debts of Isolagen Technologies and in connection with certain
bridge loans of Isolagen Technologies.


         Prior to the Merger, Isolagen had no active business and was seeking
funding to begin U.S. Food and Drug Administration ("FDA") trials of the
Isolagen Process.

         Simultaneous with the Merger, the Company sold 1,346,669 shares of
restricted common stock to certain accredited investors in a private placement
transaction. The consideration paid by such investors for the shares of Common
Stock aggregated $2,020,000 in transactions exempt from the registration
requirements of the Securities Act. The net cash proceeds of this private
placement were used to fund Isolagen's research and development projects and the
initial FDA trials of the Isolagen Process, to explore the viability of entering
foreign markets, to provide working capital and for general corporate purposes.
Additionally, $1,450,000 principal of Company debt and

                                                                            F-12



approximately $625,000 of accrued liabilities were converted to equity. On
November 13, 2001 the Company changed its name to Isolagen, Inc.


Basis of presentation



         The financial statements presented include the consolidated balance
sheet of Isolagen, Inc. and its wholly-owned subsidiaries at December 31, 2002
and 2001 and the consolidated statements of operations and cash flows for
Isolagen, Inc. and its wholly-owned subsidiaries for the year ended December 31,
2002. The consolidated statements of operations and cash flows for the year
ended December 31, 2001 include Isolagen Technologies, Inc. for this period and
Isolagen, Inc. for the period from August 10, 2001 through December 31, 2001.
The consolidated statements of operations and cash flows for the year ended
December 31, 2000 consists of the results of Isolagen Technologies, Inc. only.
Therefore, the historical financial statements presented as of and for the year
ended December 31, 2000 (prior to August 10, 2001) are the historical financial
statements of Isolagen Technologies, Inc.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Restatement of financial statements



         Subsequent to the issuance of the Company's financial statements as of
December 31, 2002 and for the year then ended, the Company identified several
errors that were required to be corrected in the previously reported financial
statements. The principal reasons and effects of the adjustments are summarized
below:



         Beneficial Conversion Feature: During 2002, the Company completed a
private placement of Series A Convertible Preferred Stock. Imbedded within the
instruments was a beneficial conversion feature that was not recorded.
Accordingly, the Company revised its financial statements as of December 31,
2002 and for the year then ended to record a deemed dividend to the holders of
the preferred stock totaling $10,178,944. The Company's financial statements
reflect an increase in the retained deficit and a corresponding increase in
paid-in capital for this amount. The deemed dividend associated with the
beneficial conversion is calculated as the difference between the fair value of
the underlying common stock less the proceeds that have been received for the
Series A Preferred Stock limited to the value of the proceeds received. Also,
the Company has included preferred dividends accrued in 2002 totaling $502,661
in the computation of net loss attributable to common shareholders.



         Contributed Services: During 2002 and 2001, the certain officers and
directors of the Company were not compensated for a portion of their services
provided to Company. The financial statements are to reflect the total cost of
conducting its business which includes the value of contributed services.
Accordingly, the Company has recorded contribution services from officers
totaling $400,000 and $155,556 for the years ended December 31, 2002 and 2001,
respectively. We estimated the value of the contributed services based upon our
estimate of their fair market value. This contribution of services was recorded
as an increase in compensation expense and an increase in additional paid in
capital.



         Weighted Average Shares Utilized in the Calculation Percentage Loss Per
Share: Similar to a reverse merger, the weighted average shares outstanding
utilized in the computation of earnings per share are to be adjusted to give
effect as if the Merger transaction had occurred as of the beginning of the
earliest year presented, similar to a stock split. For all years presented prior
to the Merger, the weighted average shares outstanding were not adjusted to
reflect the recapitalization as of the earliest period presented. Accordingly,
the Company has retroactively restated its financial statements to the earliest
period presented for the purposes of computing weighted average shares
outstanding and loss per share data.



         Together these restatements changed the net loss per share from $0.36
to $1.06 for the year ended December 31, 2002, $0.20 to $0.14 for the year ended
December 31, 2001, from $0.29 to $0.08 for the year ended December 31, 2000, and
the cumulative from inception net loss per share has increased from $1.19 to
$1.83.


Statement of cash flows

         For purposes of the statements of cash flows, the Company considers all
highly liquid debt instruments purchased with an original maturity of three
months or less to be cash equivalents.

                                                                            F-13



Concentration of credit risk

         The Company maintains its cash with a major U.S. domestic bank. The
amounts held in this bank exceed the insured limit of $100,000 from time to
time. The terms of these deposits are on demand to minimize risk. The Company
has not incurred losses related to these deposits.

         The Company is subject to risks common to companies in the development
stage including, but not limited to, development of new products, development of
markets and distribution channels, dependence on key personnel, and the ability
to obtain additional capital as needed to fund its product plans. The Company
has a limited operating history and has yet to generate any significant revenues
from customers. To date, the Company has been funded by private debt and equity
financings. The Company's ultimate success is dependent upon its ability to
raise additional capital and to successfully develop and market its products.

         The products developed by the Company require approvals from the United
States FDA or other international regulatory agencies prior to commercial sales.
There can be no assurance that all of the Company's products will receive the
necessary approvals. If the Company was denied such approvals or such approvals
were delayed, it may have a material adverse impact on the Company.

Inventory

         Inventory primarily consists of raw materials used in the Isolagen
Process. Inventory is stated at the lower of cost or market and cost is
determined by the weighted average method.

Property and equipment

         Property and equipment, consisting primarily of lab equipment, computer
equipment, leasehold improvements, and office furniture and fixtures is carried
at cost less accumulated depreciation. Depreciation for financial reporting
purposes is provided by the straight-line method over the estimated useful lives
of three to five years subject to half year convention. Leasehold improvements
are amortized using the straight-line method over the remaining life of the
lease. The cost of repairs and maintenance is charged against income as
incurred.

Earnings per share data

         Basic earnings (loss) per share is calculated based on the weighted
average common shares outstanding during the period. Diluted earnings per share
also gives effect to the dilutive effect of stock options, warrants and
convertible preferred stock (calculated based on the treasury stock method). The
Company does not present diluted earnings per share for years in which it
incurred net losses as the effect of potentially dilutive shares from
convertible debt is antidilutive.


         Shares of Isolagen Technologies common stock outstanding prior to the
Merger were deemed converted to its equivalent shares of the Company's common
stock using a conversion factor as defined in the Merger Agreement. Shares
issued in conjunction with the Merger have been retroactively restated to the
earliest period presented for the purpose of computing weighted average shares
outstanding.


Stock-based compensation

         The Company accounts for its stock-based compensation under the
provisions of Statement of Financial Accounting Standards ("SFAS") No. 123 -
"Accounting for Stock Based Compensation." Under SFAS No. 123, the Company is
permitted to either record expenses for stock options and other employee
compensation plans based on their fair value at the date of grant or to continue
to apply its current accounting policy under Accounting Principles Board Opinion
No. 25 "Accounting for Stock Issued to Employees," ("APB No. 25"), and recognize
compensation expense, if any, based on the intrinsic value of the equity
instrument at the measurement date. The Company elected to continue following
the provisions of APB No. 25.

                                                                            F-14



         In December 2002, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and
Disclosure". This statement provides guidance for those companies wishing to
voluntarily change to the fair value based method of accounting for stock-based
compensation. The statement also amends the disclosure requirements of Statement
123, requiring prominent disclosure in annual and interim financial statements
regarding a company's method for accounting for stock-based employee
compensation and the effect of the method on reported results. While Isolagen
continues to utilize the disclosure-only provisions of SFAS No. 123, the Company
has modified its disclosures to comply with the new statement. See Note 6.

Income taxes

         An asset and liability approach is used for financial accounting and
reporting for income taxes. Deferred income taxes arise from temporary
differences between income tax and financial reporting and principally relate to
recognition of revenue and expenses in different periods for financial and tax
accounting purposes and are measured using currently enacted tax rates and laws.
In addition, a deferred tax asset can be generated by net operating loss
carryforwards ("NOLs"). If it is more likely than not that some portion or all
of a deferred tax asset will not be realized, a valuation allowance is
recognized.

Revenue recognition


         The Company recognizes revenue from product sales when goods are
shipped and the risk of loss transfers to the customer. Revenue from licenses
and other upfront fees are recognized on a ratable basis over the term of the
respective agreement. Milestone payments are recognized upon successful
completion of a performance milestone event. Any amounts received in advance of
performance are recorded as deferred revenue. The Company recognizes revenue
over the period the service is performed in accordance with SEC Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB
101 requires that four basic criteria must be met before revenue can be
recognized: (1) persuasive evidence of an arrangement exists, (2) delivery has
occurred or services rendered, (3) the fee is fixed and determinable, and (4)
collectibility is reasonably assured. We believe that all of these conditions
are met at the time of shipment. Currently, three injections are recommended,
although the decision to utilize one, two or three injections is between the
attending physician and his/her patient. The amount invoiced is fixed and
determinable and only varies among customers depending upon the number of
injections requested. There is no performance provision under any arrangement
with any doctor and there is no right to refund, or returns for unused
injections.



         Currently the Isologen Process is delivered through an attending
physician to each patient in the Company's recommended regimen of up to three
injections. Each injection has stand alone value to the patient. The Company
invoices the attending physician upon that physician submitting his/her
patient's tissue sample to the Company; thus the contractual arrangement is
between the Company and the medical professional. The amount invoiced varies
directly with the number of injections requested. All orders are paid in advance
by the physician and are not refundable. Revenue is deferred until shipment,
provided no significant obligations remain, and is recognized in installments
corresponding to the number of injections shipped to the attending physician.
Due to the short shelf life, each injection is cultured on an as needed basis
and shipped prior to the individual injection being administered by the
physician. The amount of the revenue deferral represents the fair value of the
remaining undelivered injections defined in accordance with EITF 00-21, which
addresses the issue of accounting for arrangements that involve the delivery of
multiple products or services. Should the physician discontinue the regimen
prematurely all remaining deferred revenue is recognized.



Promotional incentives



         The Company periodically offers promotional incentives to physicians on
a case-by-case basis. Promotional incentives are provided to physicians in the
form of 'at no charge' Isolagen Treatments and Isolagen Treatments offered at a
discount to the suggested price list. The Company does not receive any
identifiable benefit from the physicians in exchange for any promotional
incentives granted.



         The Company does not record any revenue related to 'at no charge'
Isolagen Treatments and the cost to provide such treatments is expensed as
incurred. The Company records any discounts granted as a reduction in


                                                                            F-15




revenue (i.e.net revenue after discount) from that specific transaction. The
Company believes this accounting treatment complies with Emerging Issues Task
Force ("EITF")-01-09: Accounting for Consideration Given by a Vendor to a
Customer (Including a Reseller of the Vendor's Products).



Foreign currency translation


         The financial position and results of operations of the Company's
foreign subsidiaries are generally determined using the local currency as the
functional currency. Assets and liabilities of these subsidiaries are translated
at the exchange rate in effect at each year-end. Income statement accounts are
translated at the average rate of exchange prevailing during the year.
Adjustments arising from the use of differing exchange rates from period to
period are included in other comprehensive income in stockholders' equity. Gains
and losses resulting from foreign currency transactions are included in earnings
and have not been material in any one year.


Comprehensive income


         Comprehensive income encompasses all changes in equity other than those
with stockholders and consists of net earnings and foreign currency translation
adjustments. The Company does not provide for U.S. income taxes on foreign
currency translation adjustments since it does not provide for such taxes on
undistributed earnings of foreign subsidiaries.

Research and development expenses

         Research and development include direct costs, research-related
overhead, and costs associated with improved process science, manufacturing and
cost reduction are charged to operations as incurred.

Estimates


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


Recent accounting pronouncements


         In December 2002, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and
Disclosure". This statement provides guidance for those companies wishing to
voluntarily change to the fair value based method of accounting for stock-based
compensation. The statement also amends the disclosure requirements of Statement
123, requiring prominent disclosure in annual and interim financial statements
regarding a company's method for accounting for stock-based employee
compensation and the effect of the method on reported results. While Isolagen
continues to utilize the disclosure-only provisions of SFAS No. 123, the Company
has modified its disclosures to comply with the new statement. See Note 6.


NOTE 3 - PROPERTY AND EQUIPMENT

         Property and equipment is comprised of:



                                                DECEMBER 31,
                                         --------------------------
                                              2002         2001
                                         -------------  -----------
                                                  
Lab equipment                            $     682,640  $    52,454
Computer equipment                             333,826        6,326
Office furniture and fixtures                   20,536
Leasehold improvements                       1,274,146           --
                                         -------------  -----------
                                             2,311,148       58,780
Less: Accumulated depreciation                (151,235)     (51,423)
                                         -------------  -----------
Property and equipment, net              $   2,159,913  $     7,357
                                         -------------  -----------


                                                                            F-16



NOTE 4 - FEDERAL INCOME TAXES

         The components of the Company's deferred tax assets at December 31,
2002 and 2001 are as follows:



                                                  DECEMBER 31,
                                         -------------------------------
                                              2002             2001
                                         --------------   --------------
                                                    
Deferred tax assets:
Loss carryforwards                       $    4,467,456   $    3,007,506
Deferred tax liabilities:
Deferred revenue                                (19,473)         (95,200)
                                         --------------   --------------
                                              4,447,983        2,912,306
Less: Valuation allowance                    (4,447,983)      (2,912,306)
                                         --------------   --------------
                                         $           --   $           --
                                         --------------   --------------


         As of December 31, 2002, the Company had generated NOLs of
approximately $13,100,000 available to reduce future income taxes. These
carryforwards begin to expire in 2003. A change in ownership, as defined by
federal income tax regulations, could significantly limit the Company's ability
to utilize its carryforwards. Additionally, because federal tax laws limit the
time during which the NOLs may be applied against future taxes, the Company may
not be able to take full advantage of the NOLs to reduce future income taxes if
it fails to generate taxable income prior to expiration of the NOLs. As the
Company has had cumulative losses and there is no assurance of future taxable
income, valuation allowances have been recorded to fully offset the deferred tax
asset at December 31, 2002 and 2001. The valuation allowance increased
$1,535,677 during 2002 due to the Company's current period net loss.

NOTE 5 - COMMITMENTS AND CONTINGENCIES

Leases

         During 2002, the Company entered into leases for office, warehouse and
laboratory facilities in London, England and Sydney, Australia under third party
non-cancelable operating leases through 2010. Future minimum lease commitments
at December 31, 2002 are as follows:



YEAR ENDED
DECEMBER 31
-----------
                                
      2003                         $    226,150
      2004                              219,778
      2005                              149,684
      2006                              149,684
      2007                              149,684
Thereafter                              636,154
                                   ------------
     Total                         $  1,531,134
                                   ------------


For the year ended December 31, 2002, rental expense totaled $105,206.

         Certain officers of the Company provide office space and laboratory
facilities in Houston, Texas at no charge until August 2003. Beginning September
2003, the lease rate will be approximately $1.80 per month per square foot.

License agreement


         Effective July 1, 2000, the Company granted exclusive rights to develop
and market its technologies and products within Japan. Should the development
efforts result in a marketable product, the Company will receive royalties based
on product sales. Upon execution of the license agreement, the Company received
an initial up-front fee of $400,000 which was deferred and will be recognized on
a ratable basis over the five year term of the agreement in accordance with the
terms of the agreement. For the years ended December 31, 2002, 2001 and 2000,


                                                                            F-17



the Company recognized $40,000, $80,000 and $40,000, respectively, of contract
revenues pursuant to this agreement.


         During 2002, the Company began negotiations to revoke the license
agreement. As a result, the Company reclassified to a payable the remaining
deferred revenue totaling $240,000 and accrued an additional $160,000 in
anticipation of a settlement totaling approximately $400,000. Thus, the entire
amount of the initial up-front fee of $400,000 has been accrued as management's
estimate of the amount necessary to satisfy the Company's obligation under the
Agreement.



Employment agreements


         The Company has entered into employment agreements with Olga Marko,
William K. Boss, Jr., Brian Whitley, Robert E. Tompkins and Vaughan Clift.

         Ms. Marko entered into an employment agreement with the Company, dated
August 10, 2001, for a term of sixty months at an annual base salary of
$130,000. The base salary shall increase on an annual basis by the same
percentage that the Consumer Price Index has increased during the same time
frame or at the direction of the Board of Directors, whichever is higher. Mrs.
Marko is eligible for an annual bonus to be determined by the Board of Directors
in its sole discretion. If the employment agreement is terminated by the Company
without cause, Mrs. Marko will be entitled to a twelve month severance payment.

         Dr. Boss entered into an employment agreement with the Company, dated
August 10, 2001, and later amended on February 28, 2002 as follows: (a) during
the first year of the term, Dr. Boss will receive 60,000 shares of Common Stock;
(b) an annual salary of $50,000 for 2002; and (c) an annual salary of $60,000
for 2003. For this compensation, Dr. Boss agrees to devote 25 mutually agreeable
days per year as requested by the Company (i.e., out-of-town meetings, etc.). If
the employment agreement is terminated by the Company without cause, Dr. Boss
will be entitled to a three-month severance payment.

         Mr. Whitley entered into an employment agreement with the Company,
dated September 1, 2001, for a term of sixty (60) months at an annual base
salary as follows: (a) $4,000 per month for September 2001 through December
2001; and (b) $10,000 per month for months subsequent to December 31, 2001. Mr.
Whitley is eligible for an annual bonus to be determined by the Board of
Directors in its sole discretion. If the employment agreement is terminated by
the Company without cause, Mr. Whitley will be entitled to a three month
severance payment. Mr. Whitley left the employment of the Company in March 2003.

         Mr. Tompkins entered into an employment agreement with the Company,
dated September 17, 2001, for a term of thirty-six (36) months at an annual base
salary of $90,000. Mr. Tompkins is eligible for an annual bonus to be determined
by the Board of Directors in its sole discretion. If the employment agreement is
terminated by the Company without cause, Mr. Tompkins will be entitled to a two
month severance payment. Mr. Tompkins left the employment of the Company in
September 2002. All amounts related to his separation of employment are
reflected in the 2002 statement of operations.

         Mr. Clift entered into an employment agreement with the Company, dated
May 28, 2002, for a term of thirty-six (36) months at an annual base salary of
$175,500. Mr. Clift is eligible for an annual bonus to be determined by the
Board of Directors in its sole discretion. If the employment agreement is
terminated by the Company without cause, Mr. Clift will be entitled to a two (2)
month severance payment.

Consulting agreement

         Effective August 20, 2001, the Company entered into an agreement with
Cato Research Ltd. to provide drug development, regulatory advisory and other
services. Pursuant to the terms of the agreement, the Company issued 133,333
shares of restricted common stock with an assigned value of $200,000 as a
retainer fee, which was capitalized as a prepaid expense. As services are
rendered, 80% of the invoiced amount is payable in cash with the remaining 20%
payable through a reduction in the retainer fee. At December 31, 2002 and 2001,
$120,350 and $174,666, respectively, was capitalized as other assets related to
this agreement.

                                                                            F-18



         In addition, the agreement includes a special incentive performance
arrangement. In the event the Company receives FDA approval on or before August
20, 2003 as a result of the consulting services, the Company will issue 250,000
restricted common shares as an incentive bonus. If the regulatory approval is
received after August 20, 2003, but before February 20, 2004, the Company will
issue 100,000 restricted shares as an incentive bonus. On August 19, 2002, the
agreement was amended to revoke the special incentive performance arrangement.


SEC enforcement


         On October 9, 1996, the Company was advised by the Enforcement Division
of the Securities and Exchange Commission (the "Commission") that it is
considering recommending that the Commission bring an enforcement action, which
could include a civil penalty, against the Company in U.S. District Court for
failing to file timely periodic reports in violation of Section 13(a) of the
Securities and Exchange Act of 1934 and the rules thereunder.

         In October 1996, the Company also received a request for the voluntary
production of information to the Enforcement Division of the Commission related
to the resignation of Coopers & Lybrand LLP and the termination of Arthur
Andersen LLP and the appointment of Jones, Jensen & Company as the Company's
independent public accountants and the reasons therefore. In addition, the
Company was requested to provide certain information respecting its previous
sales of securities. The Company cooperated in providing information in response
to these inquiries in early 1997. The Company has not been advised of the
outcome of the foregoing, and has had no further contact by the Enforcement
Division of the Commission.

NOTE 6 - EQUITY, STOCK PLAN AND WARRANTS


Uncompensated contributed services



         From the date of the Merger through December 31, 2002, the Company has
not paid compensation to certain officers and directors. Accordingly, the
Company has capitalized the estimated fair value of these services. The
uncompensated contributed services totaled $400,000 and $155,556 for the years
ended December 31, 2002 and 2001, respectively. We estimated the value of the
contributed services based upon our estimate of their fair market value. This
contribution of services was recorded as an increase to compensation expense and
increase in additional paid in capital.



Equity instruments issued to non-employees



         From time to time, in order to preserve cash and to fund operating
activities of the Company, common stock or other equity instruments may be
issued for cash or in exchange for goods or services. Equity instruments issued
for goods or services are recorded at the fair value of the goods or services
received or the fair value of the equity instruments issued, whichever is more
reliably measurable.



         As referred to in Note 1, the Company became a publicly traded
enterprise as a result of the Merger. Noncash transactions involving the
issuance of equity instruments prior to the Merger were recorded at the fair
value of the goods or services received, while transactions occurring after the
Merger were recorded at the fair value of the equity instruments issued, which
were determined based on quoted market prices.


Series A Convertible Preferred Stock

         In July 2002, the Company completed a private offering of 2,895,000
shares of Series A Convertible Preferred Stock, par value $0.001 per share, at
an offering price of $3.50 per share. Each share of Series A Preferred Stock is
convertible into two shares of common stock at any time after issuance and
accrues dividends at 8% per annum payable in cash or additional shares of Series
A Preferred Stock. In conjunction with the private offering, the Company issued
to the placement agent warrants to purchase 1,158,000 shares of common stock
with an exercise price of $1.93 per share. The warrants are exercisable
immediately after grant and expire five years thereafter.


         The fair market of the warrants granted to the placement agent, based
on the Black-Scholes valuation model, is estimated to be $1.57 per warrant,
assuming the following: no dividend yield, a risk-free interest rate of


                                                                            F-19




4%, an expanded term of the warrants of 2 years, and an expected volatility of
129%. The value of the warrants granted has been offset against the proceeds
received from the sale of the Series A Preferred Stock.



         During the year ended December 31, 2002, the Company issued an
additional 143,507 shares of Series A Preferred Stock in lieu of cash for
payment of dividends on the Series A Preferred Stock totaling $502,661.



         The price of the preferred stock sold was $3.50 per share. The market
value of the Company's common stock sold on the dates that the preferred stock
sold or was issued as a dividend had a range of $2.30 - $5.40 per common share.
In accordance with EITF 00-27 this created a beneficial conversion to the
holders of the preferred stock and a deemed dividend to the preferred
stockholders totaling $10,178,944 was recorded by the Company with a
corresponding amount recorded as additional paid-in capital. The deemed dividend
associated with the beneficial conversion is calculated as the difference
between the fair value of the underlying common stock less the proceeds that
have been received for the Series A Preferred Stock limited to the value of the
proceeds received.


2001 Stock Option and Stock Appreciation Rights Plan

         Effective August 10, 2001, the Company adopted the Isolagen, Inc. 2001
Stock Option and Stock Appreciation Rights Plan (the "Stock Plan"). The Stock
Plan is discretionary and allows for an aggregate of up to 5,000,000 shares of
the Company's common stock to be awarded through incentive and non-qualified
stock options and stock appreciation rights. The Stock Plan is administered by
the Company's Board of Directors, who has exclusive discretion to select
participants who will receive the awards and to determine the type, size and
terms of each award granted.

         As allowed by SFAS No. 123, "Accounting for Stock-Based Compensation",
the Company has elected to continue to follow Accounting Principles Board
("APB") Opinion No. 25, "Accounting for Stock Issued to Employees", in
accounting for its Stock Plan. Under APB No. 25, the Company does not recognize
compensation expense on the issuance of its stock options because the terms are
fixed and the exercise price equals or exceeds the fair market value of the
underlying stock on the grant date.

         Information regarding the options and warrants granted in 2002 and 2001
is as follows:



                                                 OPTIONS,                         WARRANTS,
                                          YEAR ENDED DECEMBER 31,          YEAR ENDED DECEMBER 31,
                                     -------------------------------  ------------------------------
                                           2002            2001             2002            2001
                                     ---------------  --------------  ---------------  -------------
                                                                           
Outstanding, beginning of year          3,792,500               --          450,000             --
Granted                                   698,000        3,792,500        1,533,000        450,000
Exercised                                 (38,400)              --               --             --
Expired or cancelled                     (200,000)              --         (450,000)            --
                                       ----------       ----------       ----------       --------
Outstanding, end of year                4,252,100        3,792,500        1,533,000        450,000
                                       ----------       ----------       ----------       --------
Exercisable, end of year                  458,017            4,167        1,243,000             --
                                       ----------       ----------       ----------       --------
Available for grant, end of year          509,500        1,207,500
                                       ----------       ----------


         The weighted average and warrant exercise price information for 2002
and 2001 is as follows:



                                                      OPTIONS,                         WARRANTS
                                               YEAR ENDED DECEMBER 31,          YEAR ENDED DECEMBER 31,
                                          -------------------------------  ----------------------------
                                                2002             2001           2002             2001
                                          ---------------  --------------  ---------------    ---------
                                                                                  
Outstanding, beginning of year               $  2.70          $     --        $  1.50          $    --
Granted during the year                      $  6.07          $   2.70        $  1.93          $  1.50
Exercised during the year                    $  1.50          $     --        $    --          $    --
Expired or cancelled during the year         $  1.50          $     --        $  1.50          $    --
Outstanding at end of year                   $  5.08          $   2.70        $  2.05          $  1.50
Exercisable at end of year                   $  2.08          $     --        $  1.94          $  1.50


                                                                            F-20



         Significant option and warrant groups outstanding at December 31, 2002,
and related weighted average exercise price and life information is as follows:



                                                                              WEIGHTED
                                OPTIONS         WARRANTS                      EXERCISE       REMAINING
        GRANT DATE            OUTSTANDING     OUTSTANDING     EXERCISABLE       PRICE       LIFE (YEARS)
-------------------------------------------------------------------------------------------------------
                                                                             
September 2001                2,975,000               --        124,750        $ 5.47           8.67
September 2001                   61,600               --         61,600        $ 1.50           8.71
October 2001                    340,000               --        140,000        $ 1.50           8.75
November 2001                   117,500               --         71,667        $ 2.40           8.83
December 2001                    60,000               --         60,000        $ 3.57           8.92
May 2002                        100,000               --             --        $ 6.00           9.42
May 2002                        112,000               --             --        $ 6.00           9.42
May 2002                        150,000               --             --        $ 6.00           9.42
June 2002                        20,000               --             --        $ 6.00           9.50
June 2002                        96,000               --             --        $ 6.50           9.50
July 2002                            --        1,158,000      1,158,000        $ 1.93           4.50
September 2002                       --          375,000         75,000        $ 2.43          10.75
November 2002                   100,000               --             --        $ 6.00           9.83
December 2002                   100,000               --             --        $ 6.00           9.92
December 2002                    20,000               --             --        $ 6.00           9.92


         The weighted average fair value at date of grant for options and
warrants granted during 2002 and 2001 was $3.96 and $1.12, respectively, per
option. The fair value of options at date of grant was estimated using the
Black-Scholes model with the following weighted average assumptions:



                                         YEAR ENDED DECEMBER 31,
                                         -----------------------
                                            2002          2001
                                         ----------     --------
                                                  
Expected life (years)                     6 years       6 years
Interest rate                                   4%            4%
Dividend yield                                 --            --
Forfeiture rate                                 5%            5%
Volatility                                    129%           98%


         Had compensation costs for the Company's stock option plan been
determined based on the fair value at the grant date in 2002 and 2001 consistent
with the provisions of SFAS No. 123, the Company's net loss and net loss per
share would have increased to the pro forma amounts indicated below:




                                        YEAR ENDED DECEMBER 31,
                                    -----------------------------
                                         2002            2001
                                    -------------  --------------
                                             
Net loss - as reported              $ (5,433,055)  $   (1,652,004)
Net loss - pro forma                $ (6,441,617)  $   (1,801,568)
Net loss per share - as reported
  Basic and diluted                 $       (.36)  $         (.14)
Net loss per share - pro forma
  Basic and diluted                 $       (.42)  $         (.15)




NOTE 7 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On January 22, 2001, the Company, then known as American Financial
Holding, Inc. entered into a purchase agreement (the "Purchase Agreement") with
Alyda Macaluso, Laura Avignon, and Lighthouse Capital Insurance Co. whereby the
Company issued 15,000,000 shares of common stock (pre-split) and issued $150,000
of promissory notes to the purchasers for $300,000 in cash. Under the terms of
the Purchase Agreement, the Company obtained shareholder approval for a 21:4
reverse stock split, which resulted in the 4,279,449 shares of common stock
outstanding at December 31, 2000 being consolidated into 199,974 post-split
shares. In addition, the 15,000,000 pre-split shares of common stock issued to
the purchasers were consolidated into 700,935 post split shares and the $150,000
promissory notes were automatically converted into 2,299,065 post-split shares
of common stock; thus bringing the total interest in the Company held by the
purchasers to 3,000,000 post-split shares of common stock. Accordingly, the
Purchase Agreement resulted in a change in control of the Company.

                                                                            F-21



         On August 10, 2001, the Company acquired Isolagen Technologies through
the merger of its wholly-owned subsidiary, Isolagen Acquisition Corp., a
Delaware corporation ("Merger Sub"), and an affiliated entity, Gemini IX, Inc.,
a Delaware corporation ("Gemini"), with and into Isolagen Technologies (the
"Merger"). As a result of the Merger, Isolagen Technologies became a
wholly-owned subsidiary of the Company. Simultaneously with the Merger, the
Company issued 1,346,669 shares, at $1.50 per share, of the Company's restricted
common stock to Timothy J. Till, Michael Avignon, Michael Macaluso, and BASR
Partnership for consideration totaling $2,020,000 in a private placement and
converted $1,450,000 principal amount of Company debt and approximately $625,000
of accrued liabilities of the Company to equity. On November 13, 2001, the
Company changed its name to Isolagen, Inc.

NOTE 8 - SUBSEQUENT EVENTS


Additional financing


         The Company has adopted a plan of financing in order to raise
additional capital.

2003 Stock Option and Appreciation Rights Plan

         On January 29, 2003, the Company's Board of Directors approved the 2003
Stock Option and Appreciation Rights Plan (the "2003 Stock Plan"). The 2003
Stock Plan is discretionary and allows for an aggregate of up to 2,500,000
shares of the Company's common stock to be awarded through incentive and
non-qualified stock options and stock appreciation rights. The 2003 Stock Plan
is administered by the Company's Board of Directors which has exclusion
discretion to select participants who will receive the awards and to determine
the type, size and terms of each award granted. The 2003 Stock Plan is subject
to approval by a vote of the Company's stockholders at their next annual
meeting.


Stock options


         On February 25, 2003, the Company issued to certain officers options to
purchase 920,000 shares of the of the Company's common stock at an exercise
price of $4.50 per share. The options vest equally over a two year period from
the grant date.


Intellectual property purchase agreement


         Subsequent to December 31, 2002, the Company entered into an
Intellectual Property Purchase Agreement to acquire two pending patent
applications. As consideration, the Company issued the seller 100,000 shares of
its Common Stock and royalty equal to (a) 5% of all revenues recognized by the
Company or its Affiliates from commercial application of the Intellectual
Property made, provided, distributed, sold or manufactured directly by the
Company or its Affiliates, or (b) 25% of all revenues recognized by the Company
or its Affiliates from licensing, sublicensing, transferring or selling the
Intellectual Property to a third party, without offset or deduction for general
and administrative or operating costs, subject to a total maximum royalty of $2
million.

                                                                            F-22


                                 Isolagen, Inc.
                          (A Development Stage Company)
                           Consolidated Balance Sheets




                                                                                      June 30,      December 31,
                                                                                        2003           2002
                                                                                    ------------    ------------
                                                                                    (unaudited)
                                                                                    (as restated)   (as restated)
                                                                                              
                                     ASSETS
Current assets
   Cash and cash equivalents                                                        $  3,292,242    $  4,244,640
   Accounts receivable, net of allowance for doubtful accounts                            59,177          40,204
   Inventory                                                                             264,288         138,910
   Other receivables                                                                      99,011         153,583
   Prepaid expenses                                                                      256,902         284,557
                                                                                    ------------    ------------
         Total current assets                                                          3,971,620       4,861,894
                                                                                    ------------    ------------
Property and equipment, net                                                            2,848,007       2,159,913
Intangible assets                                                                        540,000              --
Other assets                                                                             143,063         235,857
                                                                                    ------------    ------------
Total assets                                                                        $  7,502,690    $  7,257,664
                                                                                    ------------    ------------
                       LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
   Accounts payable                                                                 $  1,538,004    $  1,881,236
   Accrued expenses                                                                      743,975         112,224
   Deferred revenue                                                                      271,531          57,274
                                                                                    ------------    ------------
         Total current liabilities                                                     2,553,510       2,050,734
                                                                                    ------------    ------------
         Total liabilities                                                             2,553,510       2,050,734
                                                                                    ------------    ------------
Commitments and contingencies
Shareholders' equity (deficit)
   Preferred stock, $.001 par value; 5,000,000 shares authorized:
      Preferred Stock - Series A $.001 par value; 3,500,000 shares
         authorized; 2,967,553 and 3,038,507 shares issued and
         outstanding at June 30, 2003 and December 31, 2002, respectively                  2,967           3,039
      Preferred Stock - Series B $.001 par value; 200,000 shares
         authorized; 155,750 shares issued and outstanding                                   156              --
   Common stock, $.001 par value; 50,000,000 shares
      authorized; 15,571,841 and 15,227,963 shares issued and outstanding
      at June 30, 2003 and December 31, 2002, respectively                                15,572          15,228
   Additional paid-in capital                                                         31,491,171      25,573,999
   Other comprehensive income                                                            124,970          13,875
   Accumulated deficit during development stage                                      (26,685,656)    (20,399,211)
                                                                                    ------------    ------------
         Total shareholders' equity (deficit)                                          4,949,180       5,206,930
                                                                                    ------------    ------------
Total liabilities and shareholder's equity                                          $  7,502,690    $  7,257,664
                                                                                    ------------    ------------



     The accompanying notes are an integral part of these statements.

                                                                            F-23



                                 Isolagen, Inc.
                          (A Development Stage Company)
                      Consolidated Statements of Operations
                                   (unaudited)




                                                                                                       Cumulative
                                                                                                      Period from
                                                                                                      December 28,
                                                                            Six Months Ended         1995 (date of
                                                                               June 30,              inception) to
                                                                   -----------------------------        June 30,
                                                                       2003            2002               2003
                                                                   ------------    -------------     -------------
                                                                  (as restated)   (as restated)     (as restated)
                                                                                            
Revenues

Sales                                                              $     79,796    $       2,518     $   1,520,901
License fees                                                                 --           40,000           260,000
                                                                   ------------    -------------     -------------
      Total revenues                                                     79,796           42,518         1,780,901
Cost of sales                                                            48,861              --            486,453
                                                                   ------------    -------------     -------------
      Gross profit                                                       30,935           42,518         1,294,448
Selling, general and administrative expenses                          3,523,056        1,474,109        10,683,715
Research and development                                              1,204,538          647,354         4,974,658
                                                                   ------------    -------------     -------------
      Operating loss                                                 (4,696,659)      (2,078,945)      (14,363,925)
Other income (expense)
   Interest income                                                       10,620           19,063           247,709
   Other income                                                          55,663           32,421            88,084
   Loss on disposal of asset                                                 --               --            (8,222)
   Interest expense                                                          --               --          (311,628)
                                                                   ------------    -------------     -------------
      Net loss                                                     $ (4,630,376)   $  (2,027,461)    $ (14,347,982)
                                                                   ------------    -------------     -------------
Deemed dividend associated with beneficial
   conversion of preferred stock                                     (1,244,880)      (9,594,052)      (11,423,824)
Preferred stock dividends                                              (411,189)         (94,906)         (913,850)
                                                                   ------------    -------------     -------------
Net loss attributable to common stockholders                       $ (6,286,445)   $ (11,716,419)    $ (26,685,656)
                                                                   ------------    -------------     -------------
Per share information
   Net loss - basic and diluted                                           (0.30)           (0.13)            (1.26)
Deemed dividend associated with beneficial
   conversion of preferred stock                                           (.08)            (.63)            (1.00)
Preferred stock dividends                                                  (.03)            (.01)             (.08)
                                                                   ------------    -------------     -------------
Net loss common share - basic and diluted                          $       (.41)   $        (.77)    $       (2.34)
                                                                   ------------    -------------     -------------
Weighted average number of basic and diluted
   common shares outstanding                                         15,348,709       15,189,563        11,385,871
                                                                   ------------    -------------     -------------



   The accompanying notes are an integral part of these statements.

                                                                            F-24


                                 Isolagen, Inc.
                          (A Development Stage Company)
                      Consolidated Statements of Operations
                                   (unaudited)




                                                    Three Months Ended June 30,
                                                   -----------------------------
                                                      2003             2002
                                                   ------------    -------------
                                                   (as restated)   (as restated)
                                                             
Revenues
  Sales                                            $     79,425               --
  License fees                                               --           20,000
                                                   ------------    -------------
    Total revenues                                       79,425           20,000
Cost of sales                                            47,867               --
                                                   ------------    -------------
    Gross profit                                         31,558           20,000
Selling, general and administrative expenses          1,862,566          925,597
Research and development                                613,457          422,272
                                                   ------------    -------------
    Operating loss                                   (2,444,465)      (1,327,869)
Other income (expense)
  Interest income                                         3,190           14,525
  Other income                                               --           32,421
  Interest expense                                           --               --
                                                   ------------    -------------
    Net loss                                       $ (2,441,275)   $  (1,280,923)
                                                   ------------    -------------
Deemed dividend associated with the beneficial
  conversion of perferred stock                      (1,244,880)      (9,594,052)
Preferred stock dividends                              (201,450)         (94,506)
                                                   ------------   --------------
Net loss attributable to common shareholders       $ (3,887,605)   $ (10,869,481)
                                                   ------------    -------------
Per share information
  Net loss - basic and diluted                            (0.16)           (0.08)
Deemed dividend associated with the beneficial
  conversion of preferred stock                            (.08)            (.63)
Preferred stock dividend                                   (.01)            (.01)
                                                   ------------    -------------
Net loss per common share - basic and diluted      $       (.25)   $        (.72)
                                                   ------------    -------------
Weighted average number of basic and diluted
  common shares outstanding                          15,343,047       15,189,563
                                                   ------------    -------------



The accompanying notes are an integral part of these statements.

                                                                            F-25


                                 Isolagen, Inc.
                          (A Development Stage Company)
                 Consolidated Statements of Shareholders' Equity
                                  (as restated)



                                   Series A Preferred Stock     Series B Preferred Stock         Common Stock
                                  --------------------------   -------------------------   ------------------------
                                      Number                      Number                       Number                   Additional
                                        of                         of                           of                       Paid-In
                                      Shares       Amount         Shares         Amount        Shares       Amount       Capital
                                  ------------   -----------   ------------    ---------   -------------   --------   -------------
                                                                                                 
  Issuance of common stock
     for cash on 12/28/95               --       $   --            --          $   --          82,000      $   820    $      --
  Issuance of common stock
     for cash on 11/7/96                --           --            --              --             400            4       49,996
  Issuance of common stock
     for cash on 11/29/96               --           --            --              --              80            1        9,999
  Issuance of common stock
     for cash on 12/19/96               --           --            --              --             240            2       29,998
  Issuance of common stock
     for cash on 12/26/96               --           --            --              --             400            4       49,996
  Net loss                              --           --            --              --              --           --           --
                                  --------       ------        ------          ------      ----------      -------    ---------
Balance, 12/31/96                       --       $   --            --          $   --          83,120      $   831    $ 139,989
  Issuance of common stock
     for cash on 12/27/97               --           --            --              --             760            8       94,992
  Issuance of common stock
     for Services on 9/1/97             --           --            --              --             400            4       36,256
 Issuance of common stock
     for Services on 12/28/97           --           --            --              --          10,305          103       10,152
 Net loss                               --           --            --              --              --           --           --
                                  --------       ------        ------          ------      ----------      -------    ---------
Balance, 12/31/97                       --       $   --            --          $   --          94,585      $   946    $ 281,389




                                    Accumulated                           Treasury Stock
                                      Deficit                       ---------------------      Total
                                      During           Other         Number                 Shareholders'
                                    Development    Comprehensive       of                     Equity
                                       Stage           Income        Shares       Amount     (Deficit)
                                    ------------   --------------   ---------   ---------  --------------
                                                                            
  Issuance of common stock
     for cash on 12/28/95           $      --      $      --            --      $   --     $       820
  Issuance of common stock
     for cash on 11/7/96                   --             --            --          --          50,000
  Issuance of common stock
     for cash on 11/29/96                  --             --            --          --          10,000
  Issuance of common stock
     for cash on 12/19/96                  --             --            --          --          30,000
  Issuance of common stock
     for cash on 12/26/96                  --             --            --          --          50,000
  Net loss                           (270,468)            --            --          --        (270,468)
                                    ---------      ---------        ------      ------     -----------
Balance, 12/31/96                   $(270,468)     $      --            --      $   --     $  (129,648)
  Issuance of common stock
     for cash on 12/27/97                  --             --            --          --          95,000
  Issuance of common stock
     for Services on 9/1/97                --             --            --          --          36,260
 Issuance of common stock
     for Services on 12/28/97              --             --            --          --          10,255
 Net loss                            (52,550)             --            --          --         (52,550)
                                    ---------      ---------        ------      ------     -----------
Balance, 12/31/97                   $(323,018)     $      --            --      $   --     $   (40,683)


The accompanying notes are an integral part of these statements.

                                                                            F-26


                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)




                                     Series A Preferred Stock   Series B Preferred Stock         Common Stock
                                     ------------------------   --------------------------   --------------------
                                       Number                    Number                       Number                  Additional
                                         of                        of                          of                      Paid-In
                                       Shares        Amount      Shares          Amount      Shares      Amount        Capital
                                     ---------    -----------   ----------   -------------   ---------   --------   -------------
                                                                                               
   Issuance of common stock
     for cash on 8/23/98                  --      $    --           --       $    --             160     $    2     $   20,065
   Repurchase of common
   stock on 9/29/98                       --           --           --            --              --         --             --
   Net loss                               --           --           --            --              --         --             --
                                     -------      -------       ------       -------         -------     ------     ----------
Balance, 12/31/98                         --      $    --           --       $    --          94,745     $  948     $  301,454
   Issuance of common stock
     for cash on 9/10/99                  --           --           --            --           1,884         19        149,981
   Net loss                               --           --           --            --              --         --             --
                                     -------      -------       ------       -------         -------     ------     ----------
Balance, 12/31/99                         --      $    --           --       $    --          96,629     $  967     $  451,435
  Issuance of common stock
     for cash on 1/18/00                  --           --           --            --           1,923         19          1,904
  Issuance of common stock
     for Services on 3/1/00               --           --           --            --           2,465         25             --
  Issuance of common stock
     for Services on 4/4/00               --           --           --            --             996         10             --
  Net loss                                --           --           --            --              --         --             --
                                     -------      -------       ------       -------         -------     ------     ----------
Balance, 12/31/00                         --      $    --           --       $    --         102,013     $1,021     $  453,339


                                     Accumulated                          Treasury Stock
                                      Deficit                          ---------------------      Total
                                       During             Other         Number                 Shareholders'
                                     Development      Comprehensive       of                     Equity
                                        Stage             Income        Shares      Amount      (Deficit)
                                    -------------    ---------------   ---------  ----------  -------------
                                                                               
   Issuance of common stock
     for cash on 8/23/98            $        --      $      --             --     $     --    $    20,067
   Repurchase of common
   stock on 9/29/98                          --             --          2,400      (50,280)       (50,280)
   Net loss                            (195,675)            --             --           --       (195,675)
                                    -----------      ---------         ------     --------    -----------
Balance, 12/31/98                   $  (518,693)     $      --          2,400     $(50,280)   $  (266,571)
   Issuance of common stock
     for cash on 9/10/99                     --             --             --           --        150,000
   Net loss                          (1,306,778)            --             --           --     (1,306,778)
                                    -----------      ---------         ------     --------    -----------
Balance, 12/31/99                   $(1,825,471)     $      --          2,400     $(50,280)   $(1,423,349)
  Issuance of common stock
     for cash on 1/18/00                     --             --             --           --          1,923
  Issuance of common stock
     for Services on 3/1/00                  --             --             --           --             25
  Issuance of common stock
     for Services on 4/4/00                  --             --             --           --             10
  Net loss                             (807,076)            --             --           --       (807,076)
                                    -----------      ---------         ------     --------    -----------
Balance, 12/31/00                   $(2,632,547)     $      --          2,400     $(50,280)   $(2,228,467)


     The accompanying notes are an integral part of these statements.

                                                                            F-27


                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)




                                Series A Preferred Stock   Series B Preferred Stock           Common Stock
                                ------------------------  -------------------------  ----------------------------
                                   Number                    Number                     Number                      Additional
                                    of                        of                         of                           Paid-In
                                  Shares       Amount        Shares      Amount         Shares         Amount         Capital
                                ----------   -----------  -----------  ------------  ------------   -------------   -----------
                                                                                               
Issuance of common stock
  for services on 7/1/01            --       $     --         --       $    --            5,632     $    56         $      --
Issuance of common stock
  for services on 7/1/01            --             --         --            --            4,485          45                --
Issuance of common stock
  for capitalization of
  accrued salaries
  on 8/10/01                        --             --         --            --            2,512          25           328,100
Issuance of common stock
  for conversion of
  convertible debt
  on 8/10/01                        --             --         --            --           62,791         628         1,610,718
Issuance of common stock
  for conversion of
  convertible shareholder
  notes payable on 8/10/01          --             --         --            --            7,498          75           135,592
Issuance of common stock
  for bridge financing
  on 8/10/01                        --             --         --            --           10,776         108                --
Reverse acquisition and
  recapitalization effective
  8/10/01                           --             --         --            --       13,100,217      11,339          (110,166)
Issuance of common stock
  for cash on 8/10/01               --             --         --            --        1,346,669       1,347         2,018,653
Issuance  of  common stock
  for services on 8/10/01           --             --         --            --           60,000          60                --
Issuance of common stock
  for cash on 8/28/01               --             --         --            --           26,667          26            39,974
Issuance of common stock
  for services on 9/30/01           --             --         --            --          314,370         314           471,241





                                  Accumulated                             Treasury Stock
                                     Deficit                       -------------------------       Total
                                     During           Other          Number                     Shareholders'
                                  Development    Comprehensive        of                          Equity
                                     Stage           Income          Shares        Amount        (Deficit)
                                  ------------  ----------------   ----------   ------------   --------------
                                                                                
Issuance of common stock
  for services on 7/1/01          $    --       $     --               --       $    --        $       56
Issuance of common stock
  for services on 7/1/01               --             --               --            --                45
Issuance of common stock
  for capitalization of
  accrued salaries
  on 8/10/01                           --             --               --            --           328,125
Issuance of common stock
  for conversion of
  convertible debt
  on 8/10/01                           --             --               --            --         1,611,346
Issuance of common stock
  for conversion of
  convertible shareholder
  notes payable on 8/10/01             --             --               --            --           135,667
Issuance of common stock
  for bridge financing
  on 8/10/01                           --             --               --            --               108
Reverse acquisition and
  recapitalization effective
  8/10/01                              --             --           (2,400)       50,280           (48,547)
Issuance of common stock
  for cash on 8/10/01                  --             --               --            --         2,020,000
Issuance  of  common stock
  for services on 8/10/01              --             --               --            --                60
Issuance of common stock
  for cash on 8/28/01                  --             --               --            --            40,000
Issuance of common stock
  for services on 9/30/01              --             --               --            --           471,555


        The accompanying notes are an integral part of these statements.

                                                                            F-28


                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)



                                                Series A Preferred Stock    Series B Preferred Stock           Common Stock
                                                ------------------------   --------------------------  --------------------------
                                                  Number                     Number                       Number
                                                    of                         of                           of
                                                  Shares       Amount        Shares         Amount        Shares         Amount
                                                ----------  ------------   ----------   -------------  -------------   ----------
                                                                                                     
Uncompensated contribution of
   services - 3rd quarter (as restated)                --   $    --           --        $    --        $       --      $       --
Issuance of common stock
  for services on 11/1/01                              --        --           --             --           145,933             146
Uncompensated contribution of
   services - 4th quarter (as restated)                --        --           --             --                --              --
        Net loss (as restated)                         --        --           --             --                --              --
                                                ---------   -------        -----        -------        ----------      ----------
Balance, 12/31/01 (as restated)                        --   $    --           --        $    --        15,189,563      $   15,190
Uncompensated contribution of
   services - 1st quarter (as restated)                --        --           --             --                --              --
Issuance of preferred stock
  for cash on 4/26/02                             905,000       905           --             --                --              --
Issuance of preferred stock
  for cash on 5/16/02                             890,250       890           --             --                --              --
Issuance of preferred stock
  for cash on 5/31/02                             795,000       795           --             --                --              --
Issuance of preferred stock
  for cash on 6/28/02                             229,642       230           --             --                --              --
Uncompensated contribution of
   services - 2nd  quarter  (as restated)              --        --           --             --                --              --
Issuance of preferred stock
  for cash on 7/15/02                              75,108        75           --             --                --              --
Issuance of common stock
  for cash on 8/1/02                                   --        --           --             --            38,400              38
Issuance of warrants
  for services on 9/06/02                              --        --           --             --                --              --
Uncompensated contribution of
   services - 3rd quarter (as restated)                --        --           --             --                --              --
Uncompensated contribution of
   services - 4th quarter (as restated)                --        --           --             --                --              --
Issuance of preferred stock
  for dividends                                   143,507       144           --             --                --              --
Deemed dividend associated
  with beneficial conversion of
  preferred stock (as restated)                        --        --           --             --                --              --
Comprehensive income:
  Net loss (as restated)                               --        --           --             --                --              --
Other comprehensive income,
  foreign currency
  translation adjustment                               --        --           --             --                --              --
  Comprehensive loss (as restated)                     --        --           --             --                --              --
                                                ---------   -------        -----     ----------        ----------     -----------
Balance, 12/31/02 (as restated)                 3,038,507   $ 3,039           --     $       --        15,227,963     $    15,228


                                                                 Accumulated
                                                                   Deficit
                                                  Additional       During             Other
                                                   Paid-In       Development      Comprehensive
                                                   Capital          Stage            Income
                                                 ------------  ---------------  ----------------
                                                                       
Uncompensated contribution of
   services - 3rd quarter (as restated)          $    55,556   $         --       $     --
Issuance of common stock
  for services on 11/1/01                            218,754             --             --
Uncompensated contribution of
   services - 4th quarter (as restated)              100,000             --             --
        Net loss (as restated)                            --     (1,652,004)            --
                                                 -----------   ------------       --------
Balance, 12/31/01 (as restated)                  $ 5,321,761   $ (4,284,551)      $     --
Uncompensated contribution of
   services - 1st quarter (as restated)              100,000             --             --
Issuance of preferred stock
  for cash on 4/26/02                              2,817,331             --             --
Issuance of preferred stock
  for cash on 5/16/02                              2,772,239             --             --
Issuance of preferred stock
  for cash on 5/31/02                              2,473,380             --             --
Issuance of preferred stock
  for cash on 6/28/02                                712,991             --             --
Uncompensated contribution of
   services - 2nd  quarter  (as restated)            100,000             --             --
Issuance of preferred stock
  for cash on 7/15/02                                233,886             --             --
Issuance of common stock
  for cash on 8/1/02                                  57,562             --             --
Issuance of warrants
  for services on 9/06/02                            103,388             --             --
Uncompensated contribution of
   services - 3rd quarter (as restated)              100,000             --             --
Uncompensated contribution of
   services - 4th quarter (as restated)              100,000             --             --
Issuance of preferred stock
  for dividends                                      502,517       (502,661)            --
Deemed dividend associated
  with beneficial conversion of
  preferred stock (as restated)                   10,178,944    (10,178,944)            --
Comprehensive income:
  Net loss (as restated)                                  --     (5,433,055)            --
Other comprehensive income,
  foreign currency
  translation adjustment                                  --             --         13,875
  Comprehensive loss (as restated)                        --             --             --
                                                 -----------   ------------       --------
Balance, 12/31/02 (as restated)                  $25,573,999   $(20,399,211)      $(13,875)


                                                        Treasury Stock
                                                   -------------------------        Total
                                                      Number                     Shareholders'
                                                        of                          Equity
                                                      Shares       Amount         (Deficit)
                                                   -----------  ------------    --------------
                                                                       
Uncompensated contribution of
   services - 3rd quarter (as restated)                 --      $    --         $     55,556
Issuance of common stock
  for services on 11/1/01                               --           --              218,900
Uncompensated contribution of
   services - 4th quarter (as restated)                 --           --              100,000
        Net loss (as restated)                          --           --           (1,652,004)
                                                   -------      -------         ------------
Balance, 12/31/01 (as restated)                         --      $    --         $  1,052,400
Uncompensated contribution of
   services - 1st quarter (as restated)                 --           --              100,000
Issuance of preferred stock
  for cash on 4/26/02                                   --           --            2,818,236
Issuance of preferred stock
  for cash on 5/16/02                                   --           --            2,773,129
Issuance of preferred stock
  for cash on 5/31/02                                   --           --            2,474,175
Issuance of preferred stock
  for cash on 6/28/02                                   --           --              713,221
Uncompensated contribution of
   services - 2nd  quarter  (as restated)               --           --              100,000
Issuance of preferred stock
  for cash on 7/15/02                                   --           --              233,961
Issuance of common stock
  for cash on 8/1/02                                    --           --               57,600
Issuance of warrants
  for services on 9/06/02                               --           --              103,388
Uncompensated contribution of
   services - 3rd quarter (as restated)                 --           --              100,000
Uncompensated contribution of
   services - 4th quarter (as restated)                 --           --              100,000
Issuance of preferred stock
  for dividends                                         --           --                   --
Deemed dividend associated
  with beneficial conversion of
  preferred stock (as restated)                         --           --                   --
Comprehensive income:
  Net loss (as restated)                                --           --           (5,433,055)
Other comprehensive income,
  foreign currency
  translation adjustment                                --           --               13,875
                                                                                ------------
  Comprehensive loss (as restated)                      --           --           (5,419,180)
                                                   -------      -------         ------------
Balance, 12/31/02 (as restated)                         --      $    --         $  5,206,930



The accompanying notes are an integral part of these statements.

                                                                            F-29


                                 Isolagen, Inc.
                          (A Development Stage Company)
           Consolidated Statements of Shareholders' Equity (Continued)
                                  (as restated)




                                       Series A Preferred Stock  Series B Preferred Stock            Common Stock
                                       ------------------------  ------------------------            ------------
                                          Number                   Number                         Number                 Additional
                                            of                       of                             of                    Paid-In
                                          Shares       Amount      Shares        Amount           Shares      Amount      Capital
                                        ----------   ----------  ---------     ---------       -----------   --------   -----------
                                                                                                  
Issuance of common stock
  for cash on 1-7-03                           --         --          --            --             61,600        61         92,339
Issuance of common stock for
  patent pending acquisition on
  3/31/03                                      --         --          --            --            100,000       100        539,900
Cancellation of common stock
   on 3/31/03                                  --         --          --            --            (79,382)      (79)      (118,994)
Uncompensated contribution of
   services - 1st quarter
   (as restated)                               --         --          --            --                 --        --        100,000
Issuance of preferred
  stock for cash on 5/9/03                     --         --     110,250           110                 --        --      2,773,218
Issuance of preferred stock
  for cash on 5/16/02                          --         --      45,500            46                 --        --      1,145,704
Conversion of preferred stock
   into common stock- 2nd qtr             (70,954)       (72)         --            --            147,062       147         40,240
Conversion of warrants
   into common stock- 2nd qtr                  --         --          --            --            114,598       115           (115)
Uncompensated contribution of
   services - 2nd quarter
   (as restated)                               --         --          --            --                 --        --        100,000
Issuance of preferred stock
  for dividends                                --         --          --            --                 --        --             --
Deemed dividend associated
  with beneficial conversion of
  preferred stock                              --         --          --            --                 --        --      1,244,880
Comprehensive income:
  Net loss (as restated)                       --         --          --            --                 --        --             --
Other comprehensive income, foreign
currency translation adjustment                --         --          --            --                 --        --             --
  Comprehensive loss (as restated)             --         --          --            --                 --        --             --
                                        ---------     ------     -------       -------         ----------   -------    -----------
Balance, 6/30/03 (as restated)          2,967,553     $2,967     155,750       $   156         15,571,841   $15,572    $31,491,171
                                        ---------     ------     -------       -------         ----------   -------    -----------



                                         Accumulated                    Treasury Stock
                                           Deficit                    ------------------        Total
                                           During         Other       Number                Shareholders'
                                        Development   Comprehensive     of                     Equity
                                           Stage         Income       Shares     Amount       (Deficit)
                                        ------------  -------------   -------   --------    -------------
                                                                             
Issuance of common
  stock for cash on 1-7-03                       --         --            --         --           92,400
Issuance of common stock for
   patent pending acquisition
   on 3/31/03                                    --         --            --         --          540,000
Cancellation of common stock
   on 3/31/03                                    --         --            --         --         (119,073)
Uncompensated
contribution of
   services - 1st quarter
   (as restated)                                 --         --            --         --          100,000
Issuance of preferred stock
  for cash on 5/9/03                             --         --            --         --        2,773,328
Issuance of preferred stock
  for cash on 5/16/02                            --         --            --         --        1,145,750
Conversion of preferred stock
   into common stock -
   2nd qtr                                       --         --            --         --           40,315
Conversion of warrants
   into common stock -
   2nd qtr                                       --         --            --         --               --
Uncompensated contribution of
   services - 2nd quarter
   (as restated)                                 --         --            --         --          100,000
Issuance of preferred stock
  for dividends                            (411,189)        --            --         --         (411,189)
Deemed dividend associated
  with beneficial
  conversion of
  preferred stock                        (1,244,880)        --            --         --               --
Comprehensive income:
  Net loss (as restated)                 (4,630,376)        --            --         --       (4,630,376)
Other comprehensive income,
  foreign currency
  translation adjustment                         --    111,095            --         --          111,095
                                                                                              ----------
  Comprehensive loss (as restated)               --         --            --         --       (4,519,281)
                                       ------------   --------        ------     ------       ----------
Balance, 6/30/03 (as restated)         $(26,685,656)  $124,970            --     $   --       $4,949,180
                                       ------------   --------        ------     ------       ----------


        The accompanying notes are an integral part of these statements.

                                                                            F-30



                                 Isolagen, Inc.
                          (A Development Stage Company)
                      Consolidated Statements of Cash Flows




                                                                                                      Cumulative
                                                                                                     Period from
                                                                                                     December 28,
                                                                          Six Months Ended          1995 (date of
                                                                               June 30,             inception) to
                                                                    ------------------------------     June 30,
                                                                         2003           2002             2003
                                                                    ------------  ---------------- ---------------
                                                                   (as restated)   (as restated)    (as restated)
                                                                                          
Cash flows from operating activities
   Net loss                                                      $   (4,630,376)  $   (2,027,461)  $   (14,347,982)
   Adjustments to reconcile net loss to net
      cash used in operating activities:
         Common stock issued for services                                    --           43,573         1,209,783
         Uncompensated contribution of services                         200,000          200,000           755,556
         Depreciation                                                   357,077            8,918           524,606
         Loss on sale of property and equipment                              --               --             8,222
         Change in operating assets and liabilities:
           (Increase) in accounts receivable                            (18,973)         (32,392)          (59,177)
           (Increase) decrease in other receivables                      54,572               --           (99,011)
           (Increase) in inventory                                     (125,378)              --          (264,288)
           (Increase) decrease in prepaid expenses                       27,655               --          (256,902)
           Increase (decrease) in other assets                           92,794          (18,443)          (22,713)
           Increase (decrease) in accounts payable                     (343,232)          94,681         1,538,004
           Increase in accrued expenses                                 220,519          134,880           332,743
           Increase (decrease) in deferred revenue                      214,257          (40,000)          271,531
                                                                 --------------   --------------   ---------------
             Net cash used in operating activities                   (3,951,085)      (1,636,244)      (10,409,628)
                                                                 --------------   --------------   ---------------
Cash flows from investing activities
   Purchase of property and equipment                                (1,045,170)         (86,327)       (3,381,834)
   Proceeds from the sale of property and equipment                          --               --             1,000
                                                                 --------------   --------------   ---------------
             Net cash used in investing activities                   (1,045,170)         (86,327)       (3,380,834)
                                                                 --------------   --------------   ---------------
Cash flows from financing activities
   Proceeds from the issuance of preferred stock                      3,919,078        8,778,762        12,931,800
   Proceeds from convertible debt                                            --               --         1,450,000
   Proceeds from notes payable to shareholders                               --               --           135,667
   Proceeds from the issuance of common stock                            92,400               --         2,617,810
   Merger and acquisition expenses                                           --               --           (48,547)
   Repurchase of common stock                                                --               --           (50,280)
                                                                 --------------   --------------   ---------------
             Net cash provided by financing activities                4,011,478        8,778,762        17,036,450
                                                                 --------------   --------------   ---------------
Effect of exchange rate changes on cash balance                          32,379              477            46,254
Net increase (decrease) in cash and cash equivalents                   (952,398)       7,056,668         3,292,242
Cash and cash equivalents, beginning of period                        4,244,640        1,380,824                --
                                                                 --------------   --------------   ---------------
Cash and cash equivalents, end of period                         $    3,292,242   $    8,437,492   $     3,292,242
                                                                 --------------   --------------   ---------------
Supplemental disclosures of cash flow information:
   Cash paid for interest                                        $           --   $           --   $       150,283
                                                                 --------------   --------------   ---------------
   Deemed dividend associated with beneficial conversion of
      preferred stock                                                 1,244,880        9,594,052        11,423,824
                                                                 --------------   --------------   ---------------
   Preferred stock dividend                                             411,189           94,906           913,850
                                                                 --------------   --------------   ---------------
   Common stock issued for services                                          --           43,573         1,209,783
                                                                 --------------   --------------   ---------------
   Uncompensated contribution of services                               200,000          200,000           755,556
                                                                 --------------   --------------   ---------------



The accompanying notes are an integral part of these statements.

                                                                            F-31



                                 Isolagen, Inc.
                          (A Development Stage Company)
              Notes to Unaudited Consolidated Financial Statements

NOTE 1 -  BASIS OF PRESENTATION, BUSINESS AND ORGANIZATION

        Isolagen, Inc. f/k/a American Financial Holding, Inc., a Delaware
corporation ("Isolagen" or the "Company") is the parent company of Isolagen
Technologies, Inc., a Delaware corporation and wholly-owned subsidiary of the
Company ("Isolagen Technologies"). Isolagen Technologies is the parent company
of Isolagen Europe Limited ("Isolagen Europe"), a company organized under the
laws of the United Kingdom and wholly-owned subsidiary of Isolagen Technologies.
Isolagen Technologies is the parent company of Isolagen Australia Pty Limited
("Isolagen Australia"), a company organized under the laws of the Australia and
wholly-owned subsidiary of Isolagen Technologies. The common stock, par value
$0.001 per share, of the Company ("Common Stock") is traded on the American
Stock Exchange ("AMEX") under the symbol "ILE."

        Isolagen is an emerging pharmaceutical bioscience company specializing
in the development and commercialization of autologous cellular therapy for hard
and soft tissue regeneration and other therapies. Isolagen currently holds five
patents. Autologous cellular therapy is a process whereby a patient's own cells
are extracted, reproduced and then reintroduced to the patient for specific
cosmetic and medical applications. Unlike other applications for the treatment
of dermal defects, Isolagen utilizes only the patient's unique, living cells to
produce the patient's own collagen. There is no foreign substance utilized in
this treatment protocol. Isolagen's goal is to become an industry leader in the
research, development and commercialization of autologous cellular therapy which
stimulate a patient's own collagen production.

        In 1995, Isolagen Technologies began treating a small percentage of
patients to correct defects (e.g., wrinkles, depressions and scarring) in the
patient's face. Between 1995 and 1999, approximately 200 doctors utilized the
Isolagen Process on approximately 963 patients with positive results. In 1997,
the FDA began regulating the science of biologics. Biologics, in contrast to
drugs that are chemically synthesized, are derived from living sources (such as
humans, animals, and microorganisms) like the Isolagen Process. In 1995, when
Isolagen Technologies began operations, the FDA had no regulations governing
this area of biologics. After reviewing the new regulations and seeking the
advice of consultants, Isolagen concluded that the use of the Isolagen Process
in cosmetic applications did not require the approval of the FDA. In 1999,
Isolagen Technologies filed a request for authorization from the FDA to
administer an investigational drug or biological product to humans. Such
authorization must be secured prior to commercialization of any new drug or
biological product. The FDA placed the authorization on clinical hold until
Isolagen Technologies' manufacturing processes and procedures were changed to
meet these new biologics standards, and FDA approval is obtained. In April 2002,
the FDA approved Isolagen's Investigational New Drug Application ("IND") for the
treatment of wrinkles and scars and clinical trial are underway. The Company's
Phase III trial for dermal defects has commenced, is being conducted in ten
sites, and involves physicians who are either plastic surgeons or dermatologists
with practices that emphasize aesthetic procedures. The patients' enrollment has
been completed and totals one hundred fifty-two patients. To date, over 90% of
the patients have had their first consultation. The first patients are scheduled
to begin their injections in August 2003 with the final patient injection
scheduled for the end of September 2003. This Phase III trial is a double-blind
study with 75% of the patients receiving the therapeutic dosage and the
remaining 25% receiving a placebo. In addition, in January of 2003, Isolagen
commenced a double-blind Phase II trial under the IND, which is a two-site dose
ranging study of forty patients. Isolagen expects to complete its analysis of
the data from the Phase II trial during the fourth quarter of 2003. Finally,
Isolagen also has a Phase I clinical trial of twenty-one patients in progress
for dental applications addressing gingival recession. Isolagen expects to
complete this study in the first quarter of 2004.

        The Company's goal is to become an industry leader in the research,
development and commercialization of autologous cellular therapy which stimulate
a patient's own collagen production. The Company, through Isolagen Europe, has
commenced commercial operations in the United Kingdom and is pursuing commercial
operations through subsidiaries, joint ventures or license arrangements in
Australia, South Korea, Hong Kong, Brazil, Mexico and elsewhere. The Company is
investigating regulatory and other requirements in these countries and
evaluating markets and potential joint venture partners and licensees. In July
2003, the Company received License No. 174347 from the Therapeutic Goods
Administration ("TGA"), in Australia, to begin the manufacture of autologous

                                                                            F-32



fibroblasts including the initiation of primary cultures of fibroblasts, the
propagation of fibroblasts, the harvesting of cultured fibroblasts, the storage
of cultured fibroblasts and release for supply of cultured fibroblasts. The
Company is not in a position to predict, when or if licenses will be granted in
any jurisdiction.

        Through June 30, 2003, the Company has been primarily engaged in
developing its initial product technology, recruiting personnel, commencing its
United Kingdom operations and raising capital. In the course of its development
activities, the Company has sustained losses and expects such losses to continue
through 2004. The Company will finance its operations primarily through its
existing cash, future financing and revenues.

        The Company's ability to operate profitably under its current business
plan is largely contingent upon its success in obtaining further sources of debt
and equity capital, prompt regulatory approval to sell its products and upon its
continued expansion. The Company will require additional capital in the future
to expand its operations. No assurance can be given that the Company will be
able to obtain any such additional capital, either through equity or debt
financing, on satisfactory terms or at all. Additionally, no assurance can be
given that any such financing, if obtained, will be adequate to meet the
Company's ultimate capital needs and to support the Company's growth. If
adequate capital cannot be obtained on satisfactory terms, the Company's
operations could be negatively impacted.

        If the Company achieves growth in its operations in the next few years,
such growth could place a strain on its management, administrative, operational
and financial infrastructure. The Company's ability to manage its operations and
growth requires the continued improvement of operational, financial and
management controls, reporting systems and procedures. In addition, the Company
may find it necessary to hire additional management, financial and sales and
marketing personnel to manage the Company's expanding operations. If the Company
is unable to manage this growth effectively and successfully, the Company's
business, operating results and financial condition may be materially adversely
affected.

        As of June 30, 2003, the Company had a cash balance of $3,292,242. As of
August 7, 2003, the Company had a cash balance of approximately $2.2 million.
The long-term viability of the Company is dependent upon successful operation of
its business and the ability to raise additional debt and equity within the near
future.

Acquisition and merger


        On August 10, 2001, Isolagen Technologies consummated a merger with
American Financial Holdings, Inc. ("AFH") and Gemini IX, Inc. ("Gemini").
Pursuant to an Agreement and Plan of Merger, dated August 1, 2001, by and among
AFH, ISO Acquisition Corp, a Delaware corporation and wholly-owned subsidiary of
AFH ("Merger Sub"), Isolagen Technologies, a Delaware corporation, Gemini, a
Delaware corporation, and William J Boss, Jr., Olga Marko and Dennis McGill,
stockholders of Isolagen Technologies (the "Merger Agreement"), the Company
acquired in a privately negotiated transaction 100% of the issued and
outstanding capital stock of Isolagen Technologies. Pursuant to the terms of the
Merger Agreement, Merger Sub, together with Gemini, merged with and into
Isolagen Technologies (the "Merger"), and Isolagen Technologies was the
surviving corporation of the Merger. AFH was a non-operating, public shell
company with limited assets. Gemini was a non-operating private company with
limited assets. Consequently, the substance of the merger transaction was a
capital transaction rather than a business combination, similar to a reverse
acquisition. The transaction was equivalent to the issuance of stock by Isolagen
Technologies for the net assets of the AFH and Gemini, accompanied by a
recapitalization and private placement of common stock of AFH. The accounting is
identical to that resulting from a reverse acquisition, except that no goodwill
or other intangibles are recorded. AFH issued an aggregate of 9,756,372 shares
of restricted common stock, par value $0.001 per share, as consideration for the
Merger, to retire certain debts of Isolagen Technologies and in connection with
certain bridge loans of Isolagen Technologies.


        Prior to the Merger, Isolagen had no active business and was seeking
funding to begin U.S. Food and Drug Administration ("FDA") trials of the
Isolagen Process.

        Simultaneous with the Merger, AFH sold 1,346,669 shares of restricted
common stock to certain accredited investors in a private placement transaction.
The consideration paid by such investors for the shares of Common Stock
aggregated $2,020,000 in transactions exempt from the registration requirements
of the Securities Act. The net cash proceeds of this private placement were used
to fund Isolagen Technologies' research and development projects and the initial
FDA trials of the Isolagen Process, to explore the viability of entering foreign
markets, to

                                                                            F-33



provide working capital and for general corporate purposes. Additionally,
$1,450,000 principal of Isolagen Technologies' debt and approximately $625,000
of accrued liabilities were converted to equity. On November 13, 2001, AFH
changed its name to Isolagen, Inc.

Basis of presentation

         The financial statements presented include the consolidated balance
sheet of Isolagen, Inc. and its wholly-owned subsidiaries, Isolagen
Technologies, Inc., Isolagen Europe Limited and Isolagen Australia Pty Limited,
at June 30, 2003 and December 31, 2002. The consolidated statements of
operations and cash flows for six and three month periods ended June 30, 2003
and June 30, 2002 include Isolagen, Inc. and its wholly-owned subsidiaries. All
significant intercompany transactions have been eliminated.

NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Interim financial information

        The financial statements included herein, which have not been audited
pursuant to the rules and regulations of the Securities and Exchange Commission,
reflect all adjustments which, in the opinion of management, are necessary for a
fair presentation of financial position, results of operations and cash flows
for the interim periods on a basis consistent with the annual audited
statements. All such adjustments are of a normal recurring nature. The results
of operations for interim periods are not necessarily indicative of the results
that may be expected for any other interim period of a full year. Certain
information, accounting policies and footnote disclosures normally included in
financial statements prepared in accordance with accounting principles generally
accepted in the United States of America have been omitted pursuant to such
rules and regulation, although the Company believes that the disclosures are
adequate to make the information presented not misleading. These financial
statements should be read in conjunction with the Company's audited financial
statements included in the Company's current report on Form 10-KSB filed with
the Securities and Exchange Commission on March 31, 2003.

Restatement of financial statements


        Subsequent to the issuance of the Company's financial statements as of
June 30, 2003 and for the six month and three month periods ended June 30, 2003
and 2002, the Company identified several errors that were required to be
corrected in the previously reported financial statements. The principal reasons
and effects of the adjustments are summarized below:



        Beneficial Conversion Feature: During 2003 and 2002, the Company
completed private placements of Series A and Series B Convertible Preferred
Stock. Imbedded within the instruments was a beneficial conversion feature that
was not recorded. Accordingly, the Company revised its financial statements as
of June 30, 2003 and for the six month and three month periods ended June 30,
2003 and 2002 to record deemed dividends to the holders of the preferred stock
totaling $1,244,880 and $9,594,052 for the six and three month periods ended
June 30, 2003 and 2002, respectively. The Company's financial statements reflect
an increase in the retained deficit and a corresponding increase in paid-in
capital for this amount. The deemed dividend associated with the beneficial
conversion is calculated as the difference between the fair value of the
underlying common stock less the proceeds that have been received for the Series
A Preferred Stock and the Series B Preferred Stock limited to the value of the
proceeds received. Also, the Company has included preferred dividends accrued
for the six months ended June 30, 2003 and 2002 of $411,189 and $94,906,
respectively, and for the three months ended June 30, 2003 and 2002 of $201,450
and $94,906, respectively, in the computation of net loss attributable to common
shareholders.



        Contributed Services: During 2002 and 2001, certain officers and
directors of the Company were not compensated for a portion of their services
provided to Company. The financial statements are to reflect the total cost of
conducting its business which includes the value of contributed services.
Accordingly, the Company has recorded contribution services from officers
totaling $200,000 for each of the six month periods ended June 30, 2003 and 2002
and $100,000 for each of the three month periods ended June 30, 2003 and 2002,
respectively. We estimated the value of the contributed services based upon our
estimate of their fair market value. This contribution of services was recorded
as an increase in compensation expense and an increase in additional paid in
capital.


                                                                            F-34




        Weighted Average Shares Utilized in the Calculation Percentage Loss Per
Share: Similar to a reverse merger, the weighted average shares outstanding
utilized in the computation of earnings per share are to be adjusted to give
effect as if the Merger transaction had occurred as of the beginning of the
earliest year presented, similar to a stock split. For all years presented prior
to the Merger, the weighted average shares outstanding were not adjusted to
reflect the recapitalization as of the earliest period presented. Accordingly,
the Company has retroactively restated its financial statements to the earliest
period presented for the purposes of computing weighted average shares
outstanding and loss per share data.



        Together these restatements changed the net loss per share attributable
to common shareholders from $0.29 to $0.41 for the six months ended June 30,
2003, from $0.12 to $0.77 for the six months ended June 30, 2002, from $0.15 to
$0.25 for the three months ended June 30, 2003, from $0.08 to $0.72 for the
three months ended June 30, 2002, and the cumulative from inception net loss per
share has decreased from $2.37 to $2.34.


Statement of cash flows

        For purposes of the statements of cash flows, the Company considers all
highly liquid debt instruments purchased with an original maturity of three
months or less to be cash equivalents.

Concentration of credit risk

        The Company maintains its cash with a major U.S. domestic bank. The
amounts held in this bank exceed the insured limit of $100,000 from time to
time. The terms of these deposits are on demand to minimize risk. The Company
has not incurred losses related to these deposits.

        The Company is subject to risks common to companies in the development
stage including, but not limited to, development of new products, development of
markets and distribution channels, dependence on key personnel, and the ability
to obtain additional capital as needed to fund its product plans. The Company
has a limited operating history and has yet to generate any significant revenues
from customers. To date, the Company has been funded by private debt and equity
financings. The Company's ultimate success is dependent upon its ability to
raise additional capital and to successfully develop and market its products.

        The products developed by the Company require approvals from the United
States FDA or other international regulatory agencies prior to commercial sales.
There can be no assurance that all of the Company's products will receive the
necessary approvals. If the Company was denied such approvals or such approvals
were delayed, it may have a material adverse impact on the Company.

Inventory

        Inventory primarily consists of raw materials used in the Isolagen
Process. Inventory is stated at the lower of cost or market and cost is
determined by the weighted average method.

Property and equipment

        Property and equipment, consisting primarily of lab equipment, computer
equipment, leasehold improvements, and office furniture and fixtures is carried
at cost less accumulated depreciation. Depreciation for financial reporting
purposes is provided by the straight-line method over the estimated useful lives
of three to five years subject to half year convention. Leasehold improvements
are amortized using the straight-line method over the remaining life of the
lease. The cost of repairs and maintenance is charged against income as
incurred.

Intangible assets

        In the first quarter of 2003, the Company entered into an Intellectual
Property Purchase Agreement to acquire two pending patent applications. As
consideration, the Company issued the seller 100,000 shares of its Common Stock
and royalty equal to (a) 5% of all revenues recognized by the Company or its
Affiliates from commercial application of the Intellectual Property made,
provided, distributed, sold or manufactured directly by the Company or its
Affiliates, or (b) 25% of all revenues recognized by the Company or its
Affiliates from licensing,

                                                                            F-35



sublicensing, transferring or selling the Intellectual Property to a third
party, without offset or deduction for general and administrative or operating
costs, subject to a total maximum royalty of $2 million. The pending patent
applications are recorded as intangible assets at their acquisition cost and
will be amortized over their estimated useful lives on a straight-line basis.

Earnings per share data

        Basic earnings (loss) per share is calculated based on the weighted
average common shares outstanding during the period. Diluted earnings per share
also gives effect to the dilutive effect of stock options, warrants and
convertible preferred stock (calculated based on the treasury stock method). The
Company does not present diluted earnings per share for years in which it
incurred net losses as the effect is antidilutive.

        Shares of Isolagen common stock outstanding prior to the Merger were
deemed converted to its equivalent shares of the Company's common stock using a
conversion factor as defined in the Merger Agreement.

Stock-based compensation

        The Company accounts for its stock-based compensation under the
provisions of Statement of Financial Accounting Standards ("SFAS") No. 123 -
"Accounting for Stock Based Compensation." Under SFAS No. 123, the Company is
permitted to either record expenses for stock options and other employee
compensation plans based on their fair value at the date of grant or to continue
to apply its current accounting policy under Accounting Principles Board Opinion
No. 25 "Accounting for Stock Issued to Employees," ("APB No. 25"), and recognize
compensation expense, if any, based on the intrinsic value of the equity
instrument at the measurement date. The Company elected to continue following
the provisions of APB No. 25.

        In December 2002, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and
Disclosure". This statement provides guidance for those companies wishing to
voluntarily change to the fair value based method of accounting for stock-based
compensation. The statement also amends the disclosure requirements of SFAS No,
123, requiring prominent disclosure in annual and interim financial statements
regarding a company's method for accounting for stock-based employee
compensation and the effect of the method on reported results. While Isolagen
continues to utilize the disclosure-only provisions of SFAS No. 123, it has
modified its disclosures to comply with the new statement.

Income taxes

        An asset and liability approach is used for financial accounting and
reporting for income taxes. Deferred income taxes arise from temporary
differences between income tax and financial reporting and principally relate to
recognition of revenue and expenses in different periods for financial and tax
accounting purposes and are measured using currently enacted tax rates and laws.
In addition, a deferred tax asset can be generated by net operating loss
carryforwards ("NOLs"). If it is more likely than not that some portion or all
of a deferred tax asset will not be realized, a valuation allowance is
recognized.

Revenue recognition


         The Company recognizes revenue from product sales when goods are
shipped and the risk of loss transfers to the customer. Revenue from licenses
and other upfront fees are recognized on a ratable basis over the term of the
respective agreement. Milestone payments are recognized upon successful
completion of a performance milestone event. Any amounts received in advance of
performance are recorded as deferred revenue. The Company recognizes revenue
over the period the service is performed in accordance with SEC Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB
101 requires that four basic criteria must be met before revenue can be
recognized: (1) persuasive evidence of an arrangement exists, (2) delivery has
occurred or services rendered, (3) the fee is fixed and determinable, and (4)
collectibility is reasonably assured. We believe that all of these conditions
are met at the time of shipment. Currently, three injections are recommended,
although the decision to utilize one, two or three injections is between the
attending physician and his/her patient. The amount invoiced is fixed and
determinable and only varies among

                                                                            F-36




customers depending upon the number of injections requested. There is no
performance provision under any arrangement with any doctor and there is no
right to refund, or returns for unused injections.



        Currently the Isologen Process is delivered through an attending
physician to each patient in the Company's recommended regimen of up to three
injections. Each injection has stand alone value to the patient. The Company
invoices the attending physician upon that physician submitting his/her
patient's tissue sample to the Company; thus the contractual arrangement is
between the Company and the medical professional. The amount invoiced varies
directly with the number of injections requested. All orders are paid in advance
by the physician and are not refundable. Revenue is deferred until shipment,
provided no significant obligations remain, and is recognized in installments
corresponding to the number of injections shipped to the attending physician.
Due to the short shelf life, each injection is cultured on an as needed basis
and shipped prior to the individual injection being administered by the
physician. The amount of the revenue deferral represents the fair value of the
remaining undelivered injections defined in accordance with EITF 00-21, which
addresses the issue of accounting for arrangements that involve the delivery of
multiple products or services. Should the physician discontinue the regimen
prematurely all remaining deferred revenue is recognized.


Promotional incentives


        The Company periodically offers promotional incentives to physicians on
a case-by-case basis. Promotional incentives are provided to physicians in the
form of 'at no charge' Isolagen Treatments and Isolagen Treatments offered at a
discount to the suggested price list. The Company does not receive any
identifiable benefit from the physicians in exchange for any promotional
incentives granted.



        The Company does not record any revenue related to 'at no charge'
Isolagen Treatments and the cost to provide such treatments is expensed as
incurred. The Company records any discounts granted as a reduction in revenue
(i.e.net revenue after discount) from that specific transaction. The Company
believes this accounting treatment complies with Emerging Issues Task Force
("EITF")-01-09: Accounting for Consideration Given by a Vendor to a Customer
(Including a Reseller of the Vendor's Products).


Foreign currency translation

        The financial position and results of operations of the Company's
foreign subsidiaries are generally determined using the local currency as the
functional currency. Assets and liabilities of these subsidiaries are translated
at the exchange rate in effect at each year-end. Income statement accounts are
translated at the average rate of exchange prevailing during the year.
Adjustments arising from the use of differing exchange rates from period to
period are included in other comprehensive income in stockholders' equity. Gains
and losses resulting from foreign currency transactions are included in earnings
and have not been material in any one year.

Comprehensive income

        Comprehensive income encompasses all changes in equity other than those
with stockholders and consists of net earnings and foreign currency translation
adjustments. The Company does not provide for U.S. income taxes on foreign
currency translation adjustments since it does not provide for such taxes on
undistributed earnings of foreign subsidiaries.

Research and development expenses

        Research and development expenses include direct costs, research-related
overhead, and costs associated with improved process science, manufacturing and
cost reduction are charged to operations as incurred.

Estimates

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

                                                                            F-37



Recent accounting pronouncements


        In December 2002, the Emerging Issues Task Force, ("EITF"), issued EITF
Issue 00-21, Accounting for Revenue Arrangements with Multiple Deliverables.
EITF 00-21 provides guidance on determining whether a revenue arrangement
contains multiple deliverable items and if so, requires that revenue be
allocated amongst the different items based on fair value. EITF 00-21 also
requires that revenue or any item in a revenue arrangement with multiple
deliverables not delivered completely must be deferred until delivery of the
item is completed. The guidance in EITF 00-21 is effective for revenue
arrangements entered into in fiscal periods beginning after June 15, 2003. The
Company does not expect that implementation of EITF 00-21 will have a material
impact on its results of operations or financial position.


        In December 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosure". This statement provides
guidance for those companies wishing to voluntarily change to the fair value
based method of accounting for stock-based compensation. The statement also
amends the disclosure requirements of Statement 123, requiring prominent
disclosure in annual and interim financial statements regarding a company's
method for accounting for stock-based employee compensation and the effect of
the method on reported results. While Isolagen continues to utilize the
disclosure-only provisions of SFAS No. 123, it has modified its disclosures to
comply with the new statement.

        In January 2003, the FASB issued FIN 46, "Consolidation of Variable
Interest Entities", which requires the consolidation of variable interest
entities. FIN 46 is applicable to variable interest entities created after
January 31, 2003. Variable interest entities created prior to February 1, 2003
must be consolidated effective July 1, 2003. Isolagen adopted FIN 46 in the
quarter ended June 30, 2003, and it did not have a material impact on our
financial position or results of operations.

        In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133
on Derivative Instruments and Hedging Activities", which amends and clarifies
financial accounting and reporting for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging activities
under SFAS 133. SFAS 149 is effective for contracts entered into or modified
after June 30, 2003, and for hedging relationships designated after June 30,
2003. Isolagen will adopt SFAS 149 effective July 1, 2003, and does not expect
that the provisions of SFAS 149 will have a material impact on the Company's
financial position or results of operations.

        In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity". SFAS
150 requires that certain financial instruments, which under previous guidance
were accounted for as equity, must now be accounted for as liabilities. The
financial instruments affected include mandatory redeemable stock, certain
financial instruments that require or may require the issuer to buy back some of
its shares in exchange for cash or other assets and certain obligations that can
be settled with shares of stock. SFAS 150 is effective for all 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. SFAS 150 was adopted in the quarter ended June 30, 2003 and it did not
have an impact of the Company's financial positions or results of operations.

NOTE 3 -  CONTINGENCIES

        On October 9, 1996, the Company was advised by the Enforcement Division
of the Securities and Exchange Commission (the "Commission") that it is
considering recommending that the Commission bring an enforcement action, which
could include a civil penalty, against the Company in U.S. District Court for
failing to file timely periodic reports in violation of Section 13(a) of the
Securities and Exchange Act of 1934 and the rules thereunder.

        In October 1996, the Company also received a request for the voluntary
production of information to the Enforcement Division of the Commission related
to the resignation of Coopers & Lybrand LLP and the termination of Arthur
Andersen LLP and the appointment of Jones, Jensen & Company as the Company's
independent public accountants and the reasons therefore. In addition, the
Company was requested to provide certain information respecting its previous
sales of securities. The Company cooperated in providing information in response
to these

                                                                            F-38



inquiries in early 1997. The Company has not been advised of the
outcome of the foregoing, and has had no further contact by the Enforcement
Division of the Commission.

Note 4 -  Equity


        From the date of the Merger through June 30, 2003, the Company has not
paid compensation to certain officers and directors. Accordingly, the Company
has capitalized the estimated fair value of these services. The uncompensated
contributed services totaled $200,000 for each of the six month periods ended
June 30, 2002 and 2003. We estimated the value of the contributed services based
upon our estimate of their fair market value. This contribution of services was
recorded as an increase to compensation expense and increase in additional paid
in capital.


        During the six months ended June 30, 2003, the Company issued 61,600
shares of common stock for cash totaling $92,400 in connection with the exercise
of stock options and issued 114,598 shares of common stock in exchange for
cashless exercise of warrants.


        In May 2003, the Company sold in a private offering 155,750 shares of
Series B Convertible Preferred Stock, par value $0.001 per share, at an offering
price of $28 per share. Each share of Series B preferred stock is convertible
into 8 shares of common stock at any time after issuance and accrues dividends
at 6% per annum payable in cash or additional shares of Series B Preferred
Stock. After deducting the costs and expenses associated with the sale, the
Company received cash totaling $3,919,078. In conjunction with the private
offering, the Company issued to the placement agent warrants to purchase 124,600
shares of common stock with an exercise price of $3.50 per share. The warrants
are exercisable immediately after grant and expire five years thereafter. The
fair value of the warrants granted to the placement agent, based on the
Black-Scholes valuation model is estimated to be $2.77 per warrant. The value of
the warrants granted has been offset from the proceeds received from the sale of
the Series B Preferred Stock and recorded as additional paid in capital.



        The price of the preferred stock sold was $28 per share. The market
value of the Company's common stock sold on the dates that the preferred stock
was sold had a range of $4.40 - $4.54 per common share. In accordance with EITF
00-27 this created a beneficial conversion to the holders of the preferred stock
and a deemed dividend to the preferred stockholders totaling $1,244,880 was
recorded by the Company with a corresponding amount recorded as additional
paid-in capital. The deemed dividend associated with the beneficial conversion
is calculated as the difference between the fair value of the underlying common
stock less the proceeds that have been received for the Series B Preferred Stock
limited to the value of the proceeds received.





        In April 2003, the Company issued 150,000 warrants to purchase its
common stock with an exercise price of $3.50 per share in conjunction with a
distribution agreement. The warrants vest over a three year period, subject to
certain acceleration clauses. The Company recognized consulting expenses
totaling $22,391 during the three months ended June 30, 2002 based on the fair
value of the warrants granted on the grant date.

        In May 2003, the Company issued 150,000 options to purchase its common
stock with an exercise price of $3.50 per share under the 2001 Stock Option Plan
("Stock Option Plan"). The options vest over a three year period from the date
of grant. The Company recognized compensation expense totaling $8,750 during the
three months ended June 30, 2002 based on the options intrinsic value on the
grant date. Had compensation costs for all options issued under the Stock Option
Plan been determined based on the fair value at the grant date consistent with
the provisions of SFAS No. 123, net income and net income per share would have
decreased to the pro forma amounts indicated below:




                                                       Three Months Ended June 30,         Six Months Ended June 30,
                                                    --------------------------------   -------------------------------
                                                          2003             2002              2003             2002
                                                    ---------------  ---------------   ---------------  --------------
                                                                                            
Net loss - as reported                              $  (2,441,275)   $  (1,280,923)    $  (4,630,376)   $  (2,027,461)
Less: total stock-based employee
 compensation expense determined under
 fair value based method for all awards
 granted to employees, net of related
 tax effect                                              (316,955)        (191,134)         (605,322)        (382,268)
                                                    -------------    -------------     -------------    -------------
Net loss - pro forma                                $  (2,758,230)   $  (1,472,057)    $  (5,235,698)   $  (2,409,729)
                                                    -------------    -------------     -------------    -------------
Net loss per share - as reported
  Basic and diluted                                 $       (0.16)   $       (0.08)    $       (0.30)   $       (0.13)
Net loss per share - pro forma
  Basic and diluted                                 $       (0.18)   $       (0.10)    $       (0.34)   $       (0.16)



                                                                        F-39


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The following table sets forth the costs and expenses to be paid in
connection with the sale of the shares of common stock being registered hereby.
The Selling Holders will pay only those expenses directly related to the
transfer of their securities. All amounts are estimates except for the
Securities and Exchange Commission registration fee.




                                                       
Securities and Exchange Commission registration fee       $   18,104

Accounting fees and expenses                                  20,000

Legal fees and expenses                                       45,000

Printing fees and expenses                                    15,000

Blue-sky fees and expenses                                     5,000

Transfer agent and registrar fees and expenses                 5,000

Miscellaneous                                                  5,000

Fees to be paid by Selling Security Holders                        0
                                                          ==========

Total to be paid by Isolagen                              $  113,104
                                                          ==========



ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Isolagen's Certificate of Incorporation and Bylaws authorize it to
indemnify directors, officers, employees and agents of Isolagen against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement,
actually and reasonably incurred in connection with any action, suit or
proceeding, if the party to be indemnified acted in good faith and in a manner
that he reasonably believed to be in or not opposed to the best interests of
Isolagen, and, with respect to any criminal action or proceeding, such party had
no reasonable cause to believe his conduct was unlawful. The Certificate of
Incorporation and the Bylaws of Isolagen also authorize it to indemnify
directors, officers, employees and agents of Isolagen who is or was a party to
or is threatened to be a party to, any threatened, pending, or completed action
or suit by or in the right of Isolagen to procure a judgment in its favor by
reason of the fact the he was a director, officer, employee or agent of Isolagen
or of another entity at the request of Isolagen, against expenses (including
reasonable attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of Isolagen, except that no indemnification shall be made in
respect of any claim, issue or matter as to which such person shall have been
adjudged liable to Isolagen unless and to the extent that the court in which
such suit or action was brought shall determine on application that, despite the
adjudication of liability but in view of all the circumstances of the case, such
person is fairly and reasonably entitled to indemnity for such expenses as the
court deems proper.

         The Bylaws also permit Isolagen to enter into indemnity agreements with
individual directors, officers, employees, and other agents. Isolagen reserves
the right to enter into such agreements with its directors and executive
officers effective upon the closing of this offering. These agreements, together
with the Bylaws and Articles of Incorporation, may require Isolagen, among other
things, to indemnify directors or officers against certain liabilities that may
arise by reason of their status or service as directors (other than liabilities
resulting from willful misconduct of a culpable nature), to advance expenses to
them as they are incurred, provided that they undertake to repay the amount
advanced if it is ultimately determined by a court that they are not entitled to
indemnification, and to obtain and maintain directors' and officers' insurance
if available on reasonable terms.

         Isolagen currently has directors' and officers' liability insurance.

         At present, there is no pending litigation or proceeding involving a
director, officer or employee of Isolagen pursuant to which indemnification is
sought, nor is Isolagen aware of any threatened litigation that may result in
claims for indemnification.

                                      II-1



         Delaware General Corporation Law, Section 145, and the Articles of
Incorporation and Bylaws of Isolagen provide for the indemnification of
officers, directors and other corporate agents in terms sufficiently broad to
indemnify such persons, under certain circumstances, for liabilities (including
reimbursement of expenses incurred) arising under the Securities Act. Insofar as
indemnification for liabilities arising under the Securities Act may be
permitted to directors, officers and controlling persons pursuant to the
foregoing provisions, or otherwise, Isolagen 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 and is, therefore,
unenforceable.

         Reference is made to the following documents filed as exhibits to this
Registration Statement regarding relevant indemnification provisions described
above and elsewhere herein:



                                               EXHIBIT
                  DOCUMENT                     NUMBER
                                            
Registrant's Certificate of Incorporation        3(i)

Registrant's Bylaws                              3(ii)


ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

         On January 22, 2001, the Company, then known as American Financial
Holding, Inc. entered into a purchase agreement (the "Purchase Agreement") with
Alyda Macaluso, Laura Avignon, and Lighthouse Capital Insurance Co. whereby the
Company issued 15,000,000 shares of common stock (pre-split) and issued $150,000
of promissory notes for $300,000 in cash. Under the terms of the Purchase
Agreement, the Company obtained shareholder approval for a 21:4 reverse stock
split, which resulted in the 4,279,449 shares of common stock outstanding at
December 31, 2000 being consolidated into 199,974 post-split shares. In
addition, the 15,000,000 pre-split shares of common stock issued to the
purchasers were consolidated into 700,935 post split shares and the $150,000
promissory notes were automatically converted into 2,299,065 post-split shares
of common stock; thus bringing the total interest in the Company held by the
purchasers to 3,000,000 post-split shares of common stock. Accordingly, the
Purchase Agreement resulted in a change in control of the Company. The
transaction was effected pursuant to the exemption from registration set forth
in Section 4(2) under the Securities Act. Each of the purchasers was
sophisticated and had access to all information regarding the company. No
placement agent or finder was involved in the transaction.

         On August 10, 2001, the Company acquired Isolagen Technologies through
the merger of its wholly-owned subsidiary, Isolagen Acquisition Corp., a
Delaware corporation ("Merger Sub"), and an affiliated entity, Gemini IX, Inc.,
a Delaware corporation ("Gemini"), with and into Isolagen Technologies (the
"Merger"). As a result of the Merger, Isolagen Technologies became a
wholly-owned subsidiary of the Company. Simultaneously with the Merger, the
Company issued 1,346,669 shares, at $1.50 per share, of the Company's restricted
common stock to Timothy J. Till, Michael Avignon, Michael Macaluso, and BASR
Partnership, an entity beneficially owned by William F. Pettinati, William F.
Pettinati, Jr. 1998 Gift Trust, and the Andrew P. Pettinati 1998 Gift Trust, for
consideration totaling $2,020,000 in a private placement and converted
$1,450,000 principal amount of Company debt and approximately $625,000 of
accrued liabilities of the Company to equity. On November 13, 2001, the Company
changed its name to Isolagen, Inc. The transaction was effected pursuant to the
exemption from registration set forth in Section 4(2) under the Securities Act.
Each of the purchasers was sophisticated and had access to all information
regarding the Company. No placement agent or finder was involved in the
transaction.


         On July 2002, the Company completed a private offering of 2,895,000
shares of Series A Convertible Preferred Stock, par value $0.001 per share, at
an offering price of $3.50 per share. Each share of Series A Preferred Stock was
convertible into two shares of common stock at any time after issuance and
accrued dividends at 8% per annum payable in cash or additional shares of Series
A Preferred Stock. In conjunction with the private offering, the Company issued
to the placement agent warrants to purchase 1,158,000 shares of common stock
with an exercise price of $1.93 per share. The warrants are exercisable
immediately after grant, contain cashless exercise provisions, and expire five
years thereafter. The private placement was made pursuant to reliance on Rule
506 of Regulation D and all of the investors were "accredited investors," as
that term is defined in Rule 501(a) of Regulation D. Fordham Financial
Management, Inc. ("Fordham"), a registered broker-dealer, acted as the placement
agent. Fordham received an 8% commission, a 2% non-accountable expense
allowance, a consulting fee of 1%, reimbursement of other identified costs in
the amount of $1,087,985, and certain rights of indemnification. Those investors
who purchased shares of our common stock in the July 2002 private placement are
identified in footnote (3) in the Selling Holders table in "Securities Offered,
the Selling Holders and the Plan of Distribution."


                                      II-2


         In September 2002, the Company issued 375,000 warrants to purchase its
common stock with an exercise price ranging from $1.50 to $2.50 per share to The
Lotus Group ("Lotus"), located in San Francisco, CA, in conjunction with
consulting services. The warrants vest over a ten year period, subject to
certain acceleration clauses, and expire ten years following grant. Lotus is
sophisticated and had access to all material information regarding the Company.
The transaction was made pursuant to the exemption from registration provided by
Section 4(2) of the Securities Act of 1933. Consideration for the issuance of
the warrants was the execution of a distribution agreement. No placement agent
or finder was involved in the transaction.

         During the year ended December 31, 2002, the Company issued an
additional 143,507 shares of Series A Preferred Stock in "in-kind" dividends on
the Series A Preferred Stock. This issuance did not constitute a "sale" for
purposes of the Securities Act of 1933.

         All of the Series A Convertible Preferred Stock has been converted into
Common Stock by the holders.

         On January 7, 2003, the Company issued 61,600 shares of Common Stock in
connection with the exercise of employee stock options by Robert E. Tompkins, a
former executive officer of the Company who is sophisticated and had access to
all material information regarding the Company. The transaction was effected in
reliance upon the exemption from registration provided by Section 4(2) of the
Securities Act of 1933. No placement agent or finder was involved in the
transaction.

         In February 2003, the Company issued 75,000 warrants to purchase its
common stock with an exercise price of $5.94 per share to RCG Capital Markets
Group, Inc. ("RCG"), located in Phoenix, AZ, in conjunction with our investor
relations program. The warrants vest over certain performance criteria, and
expire six years following grant. RCG is sophisticated and had access to all
material information regarding the Company. The transaction was made pursuant to
the exemption from registration provided by Section 4(2) of the Securities Act
of 1933. Consideration for the issuance of the warrants was the execution of a
distribution agreement. No placement agent or finder was involved in the
transaction.


         In May 2003, the Company sold in a private offering 155,750 shares of
Series B Convertible Preferred Stock, par value $0.001 per share, at an offering
price of $28 per share. Each share of Series B Convertible Preferred Stock was
convertible into 8 shares of Common Stock at any time after issuance and accrued
dividends at 6% per annum payable in cash or additional shares of Series B
Convertible Preferred Stock. After deducting the costs and expenses associated
with the sale, the Company received cash totaling $3,919,078. The private
placement was made pursuant to reliance on Rule 506 of Regulation D and all of
the investors were "accredited investors," as that term is defined in Rule
501(a) of Regulation D. Fordham acted as the placement agent. Fordham received a
7% commission, a 3% non-accountable expense allowance, and reimbursement of
other identified expenses in the amount of $279,480, as well as certain rights
of indemnification. In conjunction with the private offering, the Company issued
to the placement agent warrants to purchase 124,600 shares of common stock with
an exercise price of $3.50 per share. The warrants are exercisable immediately
after grant, contain cashless exercise provisions, and expire five years
thereafter. Those investors who purchased shares of our common stock in the May
2003 private placement are identified in footnote (4) in the Selling Holders
table in "Securities Offered, the Selling Holders and the Plan of Distribution."


         In April 2003, the Company issued 150,000 warrants to purchase its
common stock with an exercise price of $3.50 per share to Equipmed Pty. Ltd.
(the "Distributor"), located in Sydney, Australia, in conjunction with the
conclusion of a distribution agreement. The warrants vest over a three year
period, subject to certain acceleration clauses, and expire ten years following
grant. The Distributor is sophisticated and had access to all material
information regarding the Company. The transaction was made pursuant to the
exemption from registration provided by Section 4(2) of the Securities Act of
1933. Consideration for the issuance of the warrants was the execution of a
distribution agreement. No placement agent or finder was involved in the
transaction.

         From June 17, 2003 through September 4, 2003, the Company issued
327,432 shares of its Common Stock in connection with the cashless exercise of a
portion of the placement agent warrant previously issued to Fordham in
connection with the private placement of Series A Convertible Preferred Stock in
July 2002. The transaction was effected in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act of 1933. No party
acted as a placement agent or finder in connection with this cashless exercise.

         On August 28, 2003, the Company completed a private placement of
3,359,331 shares of its Common Stock, primarily to institutional investors, for
consideration of $6.00 per share. The gross proceeds of the private placement
were $20,155,986. The net proceeds after commissions and offering expenses were
$18,553,062. Legg Mason Wood Walker, Incorporated ("Legg Mason"), a registered
broker-dealer, acted as the placement agent. Legg Mason received a 7% placement
fee and reimbursement of its expenses in

                                      II-3


the amount of $1,472,924. The transaction was effected in reliance upon the
exemption from registration provided by Rule 506 of Regulation D. All of the
investors were "accredited investors," as that term is defined in Rule 501(a) of
Regulation D.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (a) Exhibits Pursuant to Item 601 of Regulation S-K:




   EXHIBIT NO.                                  IDENTIFICATION OF EXHIBIT
---------------      ---------------------------------------------------------------------------
                  
2                    Agreement and Plan of Merger by and among American Financial Holding, Inc.,
                     ISO Acquisition Corp., Isolagen Technologies, Inc., Gemini IX, Inc., and
                     William K. Boss, Jr., Olga Marko and Dennis McGill dated August 1, 2001(1)

3(i)                 Amended Certificate of Incorporation (8)

3(ii)                Bylaws (2)

4.1                  Specimen of Common Stock certificate (3)

4.2                  Certificate of Designations of Series A Convertible Preferred Stock (8)

4.3                  Certificate of Designations of Series B Convertible Preferred Stock (6)

4.4                  Letter of Transmittal for holders of promissory notes of Isolagen
                     Technologies, Inc. (1)

4.5                  Letter of Transmittal for stockholders of Isolagen Technologies, Inc. (1)

4.6                  Letter of Transmittal for stockholders of Gemini IX, Inc. (1)

5                    Opinion of Dilworth Paxson LLP (9)

10.1                 2003 Stock Option and Stock Appreciation Rights Plan (4)

10.2                 2001 Stock Option and Appreciation Rights Plan (5)

10.3                 Employment Agreement dated August 10, 2001 between Isolagen, Inc. and Olga
                     Marko (8)

10.4                 "Intentionally Blank"

10.5                 Employment Agreement dated May 28, 2002 between Isolagen, Inc. and Vaughan
                     Clift (8)

10.6                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Frank Delape (8)

10.7                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Michael Macaluso (8)

10.8                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Jeffrey W. Tomz (8)

10.9                 Employment Agreement dated August 10, 2001 between Isolagen, Inc. and
                     William K. Boss, as amended on February 28, 2002 (8)

10.10                "Intentionally Blank"

10.11                Lease Agreement dated March 24, 2002 by and between the Registrant as



                                      II-4




                  
                     Lessee and Claire O Aceti Gbmh as Lessor (8)

10.12                Lease Agreement dated November 20, 2002 by and between the Registrant as
                     Lessee and Lego Australia Pty Limited as Lessor (8)

10.13                Intellectual Property Purchase Agreement between Isolagen Technologies, Inc.,
                     Gregory M. Keller, and PacGen Partners (9)

21                   List of Subsidiaries (7)

23.1                 Dilworth Paxson LLP Consent (10)

23.2                 Pannell Kerr Forster of Texas, P.C. Consent (9)

24                   Power of Attorney (included on signature page)



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

(1)      Previously filed as exhibit to the Registrant's Form 8-K as filed on
         August 22, 2001 and is incorporated by reference hereto.

(2)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 1991 and is incorporated
         by reference hereto.

(3)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 2001 and is incorporated
         by reference hereto.

(4)      Previously filed as appendix to the Registrant's Definitive Proxy
         Statement (DEF14A) filed with the SEC in connection with the 2003
         Annual Stockholder Meeting and is incorporated by reference hereto.

(5)      Previously filed as appendix to the Registrant's Definitive Proxy
         Statement (DEF14A) filed with the SEC in connection with the 2001
         Annual Stockholder Meeting and is incorporated by reference hereto.

(6)      Previously filed as appendix to the Registrant's Form 10-Q as filed on
         May 15, 2003 and is incorporated by reference hereto.


(7)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 2002 and is incorporated
         by reference hereto.



(8)      Previously filed as appendix to the Registrant's Form S-1 as filed as
         filed on September 12, 2003 and is incorporated by reference hereto.



(9)      Filed herewith



(10)     Set forth in Exhibit 5 hereto.


ITEM 17. UNDERTAKINGS.

         The Registrant hereby undertakes the following:

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

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

                           (ii)     reflect in the Prospectus any facts or
                  events which, individually or together, represent a
                  fundamental change in the information in the registration
                  statement; and

                                      II-5


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

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

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

         (b)      Insofar as indemnification for liabilities arising under the
Securities Act may be permitted to directors, officers and controlling persons
of the Registrant pursuant to the provisions described under Item 14 above, or
otherwise, the Registrant has been advised that in the opinion of the SEC such
indemnification is against public policy as expressed in the Securities Act and
is, therefore, unenforceable. In the event that a claim for indemnification
relative to alleged securities act violations (other than the payment by the
Registrant of expenses incurred or paid by a director, officer or controlling
person in the successful defense of any action, suit or proceeding) is asserted
by such director, officer or controlling person, the Registrant will submit to a
court of appropriate jurisdiction the question of whether such indemnification
is against public policy and will be governed by the final adjudication of such
issue.

                                      II-6


                                   SIGNATURES


         In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-1 and authorized this amended
registration statement to be signed on its behalf by the undersigned, in the
City of Houston, State of Texas, October 24, 2003.


                                       ISOLAGEN, INC.

                                       By: /s/  JEFFREY W. TOMZ
                                           -------------------------------------

                                           Chief Financial Officer and Secretary




          In accordance with the requirements of the Securities Act of 1933, the
following persons in their capacities and on the dates stated signed this
registration statement.





 /s/ MICHAEL MACALUSO
-----------------------
    Michael Macaluso      President, Chief Executive Officer   October 24, 2003
                          and Director



   /s/ FRANK DELAPE
-----------------------
    Frank Delape          Chairman of the Board and Director   October 24, 2003



  /s/ MICHAEL AVIGNON
-----------------------
    Michael Avignon       Director                             October 24, 2003



   /s/ WILLIAM BOSS
-----------------------
    William Boss          Director                             October 24, 2003



  /s/ JEFFREY W. TOMZ
-----------------------
    Jeffrey W. Tomz       Chief Financial Officer and          October 24, 2003
                          Accounting Officer and Secretary



  /s/ E. ASHLEY SMITH     Director                             October 24, 2003
-----------------------
    E. Ashley Smith



/s/ RALPH V. DE MARTINO   Director                             October 24, 2003
-----------------------
    Ralph V. De Martino



  /s/ STEVEN MORRELL      Director                             October 24, 2003
-----------------------
    Steven Morrell


                                      II-7


                                INDEX TO EXHIBITS




   EXHIBIT NO.                                  IDENTIFICATION OF EXHIBIT
---------------      ---------------------------------------------------------------------------
                  
2                    Agreement and Plan of Merger by and among American Financial Holding, Inc.,
                     ISO Acquisition Corp., Isolagen Technologies, Inc., Gemini IX, Inc., and
                     William K. Boss, Jr., Olga Marko and Dennis McGill dated August 1, 2001(1)

3(i)                 Amended Certificate of Incorporation (8)

3(ii)                Bylaws (2)

4.1                  Specimen of Common Stock certificate (3)

4.2                  Certificate of Designations of Series A Convertible Preferred Stock (8)

4.3                  Certificate of Designations of Series B Convertible Preferred Stock (6)

4.4                  Letter of Transmittal for holders of promissory notes of Isolagen
                     Technologies, Inc. (1)

4.5                  Letter of Transmittal for stockholders of Isolagen Technologies, Inc. (1)

4.6                  Letter of Transmittal for stockholders of Gemini IX, Inc. (1)

5                    Opinion of Dilworth Paxson LLP (9)

10.1                 2003 Stock Option and Stock Appreciation Rights Plan (4)

10.2                 2001 Stock Option and Appreciation Rights Plan (5)

10.3                 Employment Agreement dated August 10, 2001 between Isolagen, Inc. and Olga
                     Marko (8)

10.4                 "Intentionally Blank"

10.5                 Employment Agreement dated May 28, 2002 between Isolagen, Inc. and Vaughan
                     Clift (8)

10.6                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Frank Delape (8)

10.7                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Michael Macaluso (8)

10.8                 Employment Agreement dated September 5, 2003 between Isolagen, Inc. and
                     Jeffrey W. Tomz (8)

10.9                 Employment Agreement dated August 10, 2001 between Isolagen, Inc. and
                     William K. Boss, as amended on February 28, 2002 (8)

10.10                "Intentionally Blank"

10.11                Lease Agreement dated March 24, 2002 by and between the Registrant as
                     Lessee and Claire O Aceti Gbmh as Lessor (8)

10.12                Lease Agreement dated November 20, 2002 by and between the Registrant as
                     Lessee and Lego Australia Pty Limited as Lessor (8)








                  
10.13                Intellectual Property Purchase Agreement between Isolagen Technologies, Inc.,
                     Gregory M. Keller, and PacGen Partners (9)

21                   List of Subsidiaries (7)

23.1                 Dilworth Paxson LLP Consent (10)

23.2                 Pannell Kerr Forster of Texas, P.C. Consent (9)

24                   Power of Attorney (included on signature page)



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

(1)      Previously filed as exhibit to the Registrant's Form 8-K as filed on
         August 22, 2001 and is incorporated by reference hereto.

(2)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 1991 and is incorporated
         by reference hereto.

(3)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 2001 and is incorporated
         by reference hereto.

(4)      Previously filed as appendix to the Registrant's Definitive Proxy
         Statement (DEF14A) filed with the SEC in connection with the 2003
         Annual Stockholder Meeting and is incorporated by reference hereto.

(5)      Previously filed as appendix to the Registrant's Definitive Proxy
         Statement (DEF14A) filed with the SEC in connection with the 2001
         Annual Stockholder Meeting and is incorporated by reference hereto.

(6)      Previously filed as appendix to the Registrant's Form 10-Q as filed on
         May 15, 2003 and is incorporated by reference hereto.


(7)      Previously filed as exhibit to the Registrant's Annual Report on Form
         10-KSB for the fiscal year ended December 31, 2002 and is incorporated
         by reference hereto.



(8)      Previously filed as appendix to the Registrant's Form S-1 as filed as
         filed on September 12, 2003 and is incorporated by reference hereto.



(9)      Filed herewith



(10)     Set forth in Exhibit 5 hereto.