As filed with the Securities and Exchange Commission on June 22, 2004.

                                   Registration  Statement  No.  __________

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

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

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

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

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

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

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

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

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

                                    PAGE

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

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

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

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

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




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

Common Stock, $0.001 par value,
underlying Convertible Note . .            588,235(2)        $0.8500(3)          500,000      $63.35

Common Stock, $0.001 par value,
underlying Warrants . . . . . .            337,838           $0.3700(3)          125,000      $15.84

Common Stock, $0.001 par value,
underlying Warrants . . . . . .            128,205           $0.3900(3)           50,000       $6.33

Common Stock, $0.001 par value,
underlying Warrants . . . . . .            148,810           $0.4200(3)           62,500       $7.92

Common Stock, $0.001 par value,
underlying Warrants . . . . . .             50,000           $1.0625(3)           53,125       $6.73
-------------------------------  -----------------  -----------------  ---------------  ------------
Total . . . . . . . . . . . . .          1,253,088                               790,625     $100.17
-------------------------------  -----------------  -----------------  ---------------  ------------
-------------------------------  -----------------  -----------------  ---------------  ------------


(1)    In  the  event  of  a stock split, stock dividend, or similar transaction
involving  common  stock  of  the  registrant, in order to prevent dilution, the
number  of  shares  registered  shall  be  automatically  increased to cover the
additional  shares in accordance with Rule 416(a) under the Securities Act. This
registration  statement  covers  an  aggregate  of  1,253,088  shares.

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

(3)    Exercise  prices  fixed  in  each  warrant  agreement.

                                 PAGE ii

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

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

SUBJECT  TO  COMPLETION,  DATED  JUNE  22,  2004.

                                PAGE iii

PROSPECTUS

                                 SPACEDEV, INC.

                        1,253,088 SHARES OF COMMON STOCK

     This  prospectus  relates  to  the  resale  by  security  holders  of up to
1,253,088  shares  of  our  common  stock  underlying  (1) common stock purchase
warrants  for up to 614,853 shares issued to accredited investors in relation to
Convertible Notes, (2) a three-year secured convertible note, or the Convertible
Note,  issued  to Laurus Master Fund, Ltd. ("Laurus") in the principal amount of
$500,000  representing  588,235  shares, and (3) a common stock purchase warrant
for  up  to 50,000 shares issued to Laurus on June 22, 2004. We will not receive
any of the proceeds from the sale of the shares by the selling security holders.
We  have  not  retained  any  underwriter  in  connection  with  the sale of the
securities.  We  have  paid,  on  behalf  of  the  selling security holders, the
expenses  of  the  offering  estimated  to  be  $16,064.

     Our  common  stock  trades on The Over-the-Counter Bulletin Board under the
symbol  "SPDV."  The  last  reported  sale price of our common stock on June 11,
2004,  was  $1.51  per  share.

     Our  principal  offices are located at 13855 Stowe Drive, Poway, California
92064,  and  our  telephone  number  is  (858)  375-2030.

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

 INVESTING IN OUR COMMON STOCK INVOLVES RISKS. AS YOU REVIEW THE PROSPECTUS, YOU
  SHOULD CAREFULLY CONSIDER THE MATTERS DESCRIBED UNDER "RISK FACTORS" BEGINNING
                                   ON PAGE 7.

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

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

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

THIS  PROSPECTUS  IS  NOT  AN  OFFER  TO  SELL  THESE  SECURITIES  AND  IS   NOT
SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE
IS  NOT  PERMITTED.

The  date  of  this  prospectus  is  June  22,  2004.

                                  PAGE 1






TABLE OF CONTENTS
                                                                                        Page
                                                                                       ------
                                                                                    
PROSPECTUS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1
-------------------------------------------------------------------------------------
TABLE OF CONTENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2
-------------------------------------------------------------------------------------
PROSPECTUS SUMMARY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       4
-------------------------------------------------------------------------------------
     Our Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       4
-------------------------------------------------------------------------------------
     The Offering . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       4
-------------------------------------------------------------------------------------
     Selected Consolidated Financial Data . . . . . . . . . . . . . . . . . . . . . .       6
-------------------------------------------------------------------------------------
RISK FACTORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       7
-------------------------------------------------------------------------------------
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS . . . . . . . . . . . . . . . . . .      17
-------------------------------------------------------------------------------------
SELLING SECURITY HOLDERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      17
-------------------------------------------------------------------------------------
PLAN OF DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      20
-------------------------------------------------------------------------------------
USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      22
-------------------------------------------------------------------------------------
DESCRIPTION OF BUSINESS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      22
-------------------------------------------------------------------------------------
     Forward Looking Statements . . . . . . . . . . . . . . . . . . . . . . . . . . .      22
-------------------------------------------------------------------------------------
     General . . . . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .      23
-------------------------------------------------------------------------------------
     Business Strategy . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . .      27
-------------------------------------------------------------------------------------
     Products and Services; Market. . . . . . . . . . . . . . . . . . . . . . . . . .      28
-------------------------------------------------------------------------------------
     Components and Raw Materials.. . . . . . . . . . . . . . . . . . . . . . . . . .      31
-------------------------------------------------------------------------------------
     Competition . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . .      32
-------------------------------------------------------------------------------------
     The Laurus Master Fund, Ltd. Revolving Credit Facility . . . . . . . . . . . . .      32
-------------------------------------------------------------------------------------
     Regulation. . . . . . . . . . . . . . . . . . . . . .  . . . . . . . . . . . . .      34
-------------------------------------------------------------------------------------
     Employees . . . . . . . . . . . . . . . . . . . . . .  . . . . . . . . . . . . .      35
-------------------------------------------------------------------------------------
     Intellectual Property . . . . . . . . . . . . . . . .  . . . . . . . . . . . . .      36
-------------------------------------------------------------------------------------
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS      37
-------------------------------------------------------------------------------------
     Results Of Operations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      42
-------------------------------------------------------------------------------------
     Liquidity And Capital Resources. . . . . . . . . . . . . . . . . . . . . . . . .      48
-------------------------------------------------------------------------------------
     Critical Accounting Standards. . . . . . . . . . . . . . . . . . . . . . . . . .      52
-------------------------------------------------------------------------------------
     Recent Accounting Pronouncements . . . . . . . . . . . . . . . . . . . . . . . .      53
-------------------------------------------------------------------------------------
     Forward-Looking Statements And Risk Analysis . . . . . . . . . . . . . . . . . .      53
-------------------------------------------------------------------------------------
DESCRIPTION OF PROPERTY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      55
-------------------------------------------------------------------------------------
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . . . . . . . . . . . . . . . .      55
-------------------------------------------------------------------------------------
MARKET FOR COMMON EQUITY & RELATED STOCKHOLDER MATTERS. . . . . . . . . . . . . . . .      57
-------------------------------------------------------------------------------------
     Market Information. .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      57
-------------------------------------------------------------------------------------
     Holders . . . . . . . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . .      57
-------------------------------------------------------------------------------------
     Dividends . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      57
-------------------------------------------------------------------------------------

                                  PAGE 2

DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS & CONTROL PERSONS. . . . . . . . . . . . . .      59
-------------------------------------------------------------------------------------
EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      64
-------------------------------------------------------------------------------------
     Remuneration Paid To Executives .. . . . . . . . . . . . . . . . . . . . . . . .      64
-------------------------------------------------------------------------------------
     Remuneration Paid To Directors. .. . . . . . . . . . . . . . . . . . . . . . . .      66
-------------------------------------------------------------------------------------
     Director Committees . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      66
-------------------------------------------------------------------------------------
     Employment Agreements . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      67
-------------------------------------------------------------------------------------
     Employee Benefits . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      68
-------------------------------------------------------------------------------------
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT. . . . . . . . . . . .      69
-------------------------------------------------------------------------------------
DESCRIPTION OF SECURITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      71
-------------------------------------------------------------------------------------
     Common Stock. . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      71
-------------------------------------------------------------------------------------
     Warrants. . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . .      71
-------------------------------------------------------------------------------------
     Transfer Agent and Registrar. . .. . . . . . . . . . . . . . . . . . . . . . . .      72
-------------------------------------------------------------------------------------
DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT LIABILITIES .      73
-------------------------------------------------------------------------------------
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS . . . . . . . . . . . . . . . . . . . .      73
-------------------------------------------------------------------------------------
EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      75
-------------------------------------------------------------------------------------
LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      75
-------------------------------------------------------------------------------------
WHERE YOU CAN FIND MORE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . .      76
-------------------------------------------------------------------------------------
FINANCIAL STATEMENTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  F1-F41


                                  PAGE 3

                               PROSPECTUS SUMMARY

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

     In  connection with a strategic financing with Laurus Master Fund, Ltd., or
simply  Laurus, this prospectus covers the resale of up to 588,235 shares of our
common  stock  that  are  issuable  upon  conversion  of  a  three-year  Secured
Convertible  Note (the "Convertible Note"), in the principal amount of $500,000.
In  addition, this prospectus covers the resale of up to 50,000 shares of common
stock  issuable  upon  exercise  of  outstanding  warrants issued to Laurus (the
"Laurus  Warrant"), and 614,853 shares of common stock issuable upon exercise of
outstanding  warrants  issued to officers, directors and a former officer of the
Company  in  an  additional  convertible note program November 2002 to June 2003
(collectively  referred  to  herein  as  the  "Warrants").

     OUR  COMPANY

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

     THE  OFFERING

Common  stock  underlying  the
interest  and/or  principal  of  the
Convertible  Note                                                588,235  shares

Common  stock  underlying  the  LaurusWarrant                     50,000  shares

Common  stock  underlying  the  Warrants                         614,853  shares

Common  Stock  Outstanding  after
Exercise  of  outstanding  Warrants,  the
Laurus  Warrant  and  the  Convertible
Note                                                          19,478,307  shares

                                  PAGE 4

Termination  of  the Offering           The  offering  will  conclude  upon  the
                                        earlier  of  the  sale  of all 1,253,088
                                        shares  of  common   stock   registered,
                                        the  date  the  shares no longer need to
                                        be  registered  to be sold or the three-
                                        year  anniversary  of the effective date
                                        of  the  registration statement of which
                                        this  prospectus  is  a  part.

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

Risk Factors                            You  should   read  the  "Risk  Factors"
                                        beginning on page 7, as  well  as  other
                                        cautionary  statements  throughout  this
                                        prospectus,  before investing  in shares
                                        of  our  common stock.

                                  PAGE 5

     SELECTED  CONSOLIDATED  FINANCIAL  DATA

     The  following  financial  data  is provided as of and for the fiscal years
ended December 31, 2003 and 2002 and as of and for the three-months ending March
31,  2004  and  2003.  The  financial data as of and for the fiscal years ending
December  31,  2003  and 2002 is derived from, and is qualified by reference to,
the  audited  consolidated  financial  statements  and   the  notes   to   those
consolidated  financial  statements  which  are  a part of this prospectus.  The
financial  data as of and for the three-months ending March 31, 2004 and 2003 is
derived from, and is qualified by reference to, unaudited consolidated financial
statements,  which  are  a  part  of  this  prospectus.  In  the  opinion of our
management,  those  unaudited  consolidated  financial  statements  reflect  all
adjustments,  consisting  only  of  normal  recurring  adjustments, necessary to
present  fairly  the  financial data as of and for the three-months ending March
31,  2004  and  2003.  Our  historical results are not necessarily indicative of
results  to  be  expected  for  any  future  periods.






SELECTED CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
                                                                 YEARS ENDING               THREE MONTHS ENDING
                                                                  DECEMBER 31,                     MARCH 31,
                                                                    (Audited)                    (Unaudited)
                                                                                           
                                                               2003               2002          2004          2003
                                                      --------------  -----------------  ------------  ------------
Net revenues . . . . . . . . . . . . . . . . . . . .  $   2,956,322   $      3,370,118   $ 1,014,751   $   532,840
Profit (Loss) from operations. . . . . . . . . . . .  $    (890,092)  $         13,920   $    11,921   $  (363,728)
Net loss . . . . . . . . . . . . . . . . . . . . . .  $  (1,246,067)  $       (376,160)  $  (442,549)  $  (505,087)
Basic loss per share . . . . . . . . . . . . . . . .  $       (0.08)  $          (0.03)  $     (0.03)       ($0.03)
Weighted average shares outstanding, basic . . . . .     16,092,292         14,744,423    16,839,179    15,092,489







SELECTED CONSOLIDATED BALANCE SHEET DATA:

                                                      DECEMBER 31,                  MARCH 31,
                                                       (Audited)                  (Unaudited)
                                                                               
                                                    2003             2002           2004           2003
                                           --------------  ---------------  -------------  -------------
Cash and cash equivalents . . . . . . . .  $     592,006   $       27,648   $    981,898   $    210,856
Working capital deficit . . . . . . . . .      ($630,805)       ($197,381)     ($294,344)     ($311,551)
Total assets. . . . . . . . . . . . . . .  $   1,084,819   $    3,811,957   $  1,595,829   $    917,532
Long-term debt, net of current portion. .  $     556,902   $      661,314   $    541,612   $    608,895
Stockholders' Deficit . . . . . . . . . .    ($2,072,628)     ($1,767,459)   ($1,704,038)   ($1,846,605)


                                  PAGE 6

                                  RISK FACTORS

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

     OUR  PLAN TO REMAIN CASH FLOW POSITIVE AND BECOME PROFITABLE DEPENDS ON OUR
ABILITY  TO INCREASE REVENUES, WHILE CONTROLLING COSTS IN A VARIETY OF AREAS, AS
WELL  AS,  IMPROVE  OUR  PROJECT  MANAGEMENT  EXPERTISE.

     Our  auditors,  PKF,  expressed  in  their  formal  auditors' opinion dated
February 11, 2004 (except for Note 1 as to which the date is April 2, 2004) that
in  their  opinion,  based on their audit, our consolidated financial statements
referred  to  herein  present fairly, in all material respects, the consolidated
financial position of SpaceDev, Inc. and its subsidiary as of December 31, 2003,
and  the  consolidated results of our operations and our cash flows for the year
then  ended,  in conformity with accounting principles generally accepted in the
United  States  of  America.  In  addition,  we  have  recorded  two consecutive
quarters of positive cash flow and one quarter of operating profit.  However, in
previous  years,  including  the opinion of Nation Smith dated February 13, 2003
herein,  our  auditors  expressed  an opinion that our financial position raised
substantial  doubt  about  our  ability  to  continue  as  a  going  concern.

     After  an  analysis  of  our  newly  awarded  $43,362,271 contract from the
Missile Defense Agency, our projections  (including revenue projections) for the
next  several  quarters and other relevant factors, our auditors concluded there
is  no  longer  substantial  doubt  as to the Company's ability to continue as a
going  concern,  and  has, therefore, not included the going concern language in
its  report  dated February 11, 2004 (except for Note 11 as to which the date is
April  2,  2004) for the year ended December 31, 2003.  We believe that this was
appropriate  and  reflects  our  improved  financial  condition,  our ability to
forecast  more  accurately  and  further  validation  of customer demand for our
technology,  products  and services. However, our ability to continue as a going
concern  depends  upon  our  ability  to  ultimately  implement our plans, which
includes  (but  is  not  limited to) generating substantial new revenue from the
Missile  Defense  Agency  by  successfully  performing  under  the newly awarded
contract  and  continuing  to attract and successfully complete other government
and  commercial  contracts,  development  of  a  project management expertise to
profitably  execute  on  new  business  contracts and reduce the working capital
deficit  by  raising  additional  capital.

                                  PAGE 7

     We  are  working  with  our  revolving   credit   facility   provider   and
investigating  the  possibility of raising additional capital to further support
operations  as  new  contracts  and  business  opportunities  materialize.   The
prospective  funding,  as  well  as, new business opportunities, can come from a
variety  of  sources,  including  public  or  private  equity markets, state and
federal  grants and government and commercial customer program funding. However,
there  can  be  no  assurance  that  we  will  be able to obtain such funding or
contracts  as needed or, if such funding or contracts are available, that we can
obtain  then  on  terms  favorable to the Company. The likelihood of our success
must  be considered in light of the expenses, difficulties and delays frequently
encountered  in  connection  with  the developing businesses, those historically
encountered  by  us,  and  the  competitive  environment  in  which  we operate.

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

     Our  future  capital  requirements will depend upon many factors, including
but  not limited to sales and marketing efforts, the development of new products
and  services,  the  successful completion of existing projects, possible future
strategic  acquisitions,  the  progress of our research and development efforts,
and  the  status  of  competitive  products and services.  As of March 31, 2004,
December  31,  2003  and  2002,  we  had  a working capital deficit of $294,344,
$630,805  and $197,381, respectively, and an accumulated deficit of $12,260,325,
$11,817,776, and $10,571,709, respectively.  As of those dates, we had $981,898,
$592,006  and  $27,648, respectively, in cash and cash equivalents and $296,980,
$187,062 and $82,325, respectively, of accounts receivable, net of allowance for
doubtful  accounts.

     We  believe  that  current  and  future available capital resources will be
adequate  to  fund  our  operations  for  the next twelve (12) months.  However,
historically  we  have  not  been  able  to  generate  sufficient  cash from our
operating activities and have relied upon cash from financing activities to fund
part of the cash requirements of our operating and investing activities.  To the
extent we are in need of any additional financing, it may not be available to us
on  acceptable  terms,  or at all.  Our inability to obtain any needed financing
could  result  in  a  significant  loss  of  ownership  and/or  control  of  our
proprietary  technology  and  other  important  assets and could also hinder our
ability  to  fund  our  continued operations and our product development efforts
that  historically  have  contributed  significantly  to  our  competitiveness.

     Any financing may cause significant dilution to existing stockholders.  Any
debt  financing  or  other financing of securities senior to common stock likely
will  include  financial and other covenants that will restrict our flexibility.
At  a  minimum, we expect these covenants to include restrictions on our ability
to  pay  dividends  on  our  common  stock.

     SOME  OF  OUR  GOVERNMENT CONTRACTS ARE STAGED AND WE CANNOT GUARANTEE THAT
ALL  STAGES  OF  THE  CONTRACTS  WILL  BE  AWARDED  TO  US  OR  AT  ALL.

     Some  of  our government contracts, including our newly awarded $43,362,271
MDA  contract,  are  phased  contracts,  in  which the customer may determine to
terminate  the  contract between phases for any reason. We can give no assurance
that,  as to any such agreement, the entire contract will be realized by us.  In
the  event that subsequent phases of some of our government contracts, including
but  not  limited  to  the  MDA contract, are not awarded to us, it would have a
material  adverse  effect  on  our  business operations and financial condition,
unless  equivalent  contracts  were  simultaneously  awarded  to  us.

                                  PAGE 8

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

     The Convertible Note in the amount of $1,000,000, that we issued to Laurus,
on  June  3,  2003,  was converted by Laurus into 1,818,182 shares of our common
stock  at  an  initial  fixed  conversion  price of $0.55 per share.  Under this
filing,  the  Convertible Note may be converted into up to 588,235 shares of our
common  stock at a fixed conversion price of $0.85 per share, to the extent that
we  draw  funds  on  the  credit  facility and have not repaid those funds.  The
588,235 shares represent approximately 3% of the 18,225,219 shares of our common
stock  outstanding  on  June  11,  2004.  As  a  result,  if  the 588,235 shares
underlying  the  Convertible  Note  were converted at the fixed conversion price
stated  above,  dilution  of  the  voting  power  of  your investment and of our
earnings  per  share could continue to occur.  Furthermore, after the conversion
by  Laurus  of the $500,000, or 588,235 shares, Laurus has a continuing right to
convert,  to  the  extent that we draw funds on the credit facility and have not
repaid  those  funds,  at  a fixed conversion price based on a fair market value
formula  specified  in  the  agreement.

     In  addition, the Laurus Warrant and the Warrants each may be exercised for
a per share price that is lower than the current fair market value of our common
stock  as  traded on the Over-The-Counter Bulletin Board.  Although the exercise
of  those  warrants will result in proceeds to the Company, significant dilution
of  the  voting  power  of  your  investment and of our earnings per share could
occur.

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

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

     NO  ASSURANCE  OF  SUCCESSFUL  OR  TIMELY  DEVELOPMENT  OF  PRODUCTS.

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

                                  PAGE 9

     THE  MARKETPLACE  FOR  OUR  TECHNOLOGY  AND  PRODUCTS  IS  UNCERTAIN.

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

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

     Laurus  may convert the Convertible Note into shares of our common stock to
the  extent  that a balance exists on the revolving credit facility.  Currently,
there is no balance on the revolving credit facility and we have sufficient cash
to  fund  operations; however, the contractual limitations that restrict Laurus'
ability  to  convert  the  Convertible  Note into shares of our common stock are
limited  in  their  application  and effect and may not prevent dilution of your
investment  and  we  cannot  be  assured  that additional draws on the revolving
credit  facility  will  not  be  required in the future.  Laurus is subject to a
contractual  4.99%  beneficial  ownership  limitation that prohibits Laurus from
converting  the  note  if  and to the extent that the conversion would result in
Laurus, together with its affiliates, beneficially owning more than 4.99% of our
outstanding  common stock.  However, this 4.99% limitation automatically becomes
void upon an event of default under the Note and can be waived by Laurus upon 75
days' advance notice to us.  In addition, this 4.99% limitation does not prevent
Laurus  from  converting the note into shares of common stock and then reselling
those  shares in stages over time where Laurus and its affiliates do not, at any
given  time,  beneficially  own  shares  in  excess  of  the  4.99%  limitation.
Consequently,  these  limitations  will  not necessarily prevent dilution of the
voting  power  and  value  of  your  investment.

                                 PAGE 10

     BECAUSE OUR STOCK IS SUBJECT TO THE SEC'S PENNY STOCK RULES, BROKER-DEALERS
MAY  EXPERIENCE  DIFFICULTY  IN  COMPLETING  CUSTOMER  TRANSACTIONS  AND TRADING
ACTIVITY  IN  OUR  SECURITIES  MAY  BE  ADVERSELY  AFFECTED.

     Because  we  currently have less than $5,000,000 in net tangible assets and
the  market price of our common stock is less than $5.00 per share, transactions
in our common stock are subject to the "penny stock" rules promulgated under the
Securities  Exchange  Act  of  1934.  Under  these  rules,  broker-dealers   who
recommend  our  securities  to  persons  other  than  institutional   accredited
investors:

-     must  make  a special written suitability determination for the purchaser;
-     receive  the purchaser's written agreement to a transaction prior to sale;
-     provide  the  purchaser  with  risk  disclosure  documents  which identify
      certain  risks  associated  with  investing  in  "penny  stocks" and which
      describe the market for these  "penny stocks"  as  well  as  a purchaser's
      legal remedies;  and
-     obtain  a signed and dated acknowledgment from the purchaser demonstrating
      that  the  purchaser  has  actually  received the required risk disclosure
      document  before  a  transaction  in  a  "penny stock"  can  be completed.

As  a  result of these rules, broker-dealers may find it difficult to effectuate
customer  transactions  and  trading activity in our securities may be adversely
affected.  As a result, the market price of our securities may be depressed, and
you  may  find  it  more  difficult  to  sell  our  securities.

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

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

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

     We  launched  our  first  microsatellite,  CHIPSat, in January 2003 and are
developing  applications  for  our other technologies and products. We intend to
provide  microsatellites  to  early adopters, primarily the U.S. military (e.g.,
the  Missile  Defense  Agency),  and  hybrid  rocket  motors  to  government and
commercial  customers  (e.g.,  the  Air  Force  Research  Laboratory  and Scaled
Composites).  As  a result, we have limited or no operating histories in each of
these  new  or  proposed lines of business.  Therefore, our historical financial
information  is  of  limited  value  in  projecting  our future success in these
markets.

                                 PAGE 11

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

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

     OUR  FAILURE  TO  LAUNCH  COULD  CAUSE  SERIOUS  ADVERSE  AFFECTS.

     Although  our  current  $43  million  contract  to   provide  up   to   six
microsatellites  to  the  Missile Defense Agency is a cost-plus agreement, which
shifts the risk of failure to the buyer, a launch failure could adversely affect
our cash flow in other instances, since a large portion of customer payments may
sometimes  be  contingent upon a successful launch.  Microsatellite launches are
subject to significant risks, including causing disabling damage to or loss of a
microsatellite.  Delays  in  the launch could also adversely affect our revenues
as  the  customer  may have timing requirements for milestone payments or we may
have  guarantee  requirements.  Delays  could  be caused by a number of factors,
including  designing, constructing, integrating, or testing the micro satellite,
microsatellite  components,  or  related ground systems; delays in receiving the
license necessary to operate the microsatellite systems; delays in obtaining the
customer's  payload;  delays  related  to the launch vehicle; weather; and other
events  beyond  our control.  Delays and the perception of potential delay could
negatively  affect our marketing efforts.  There is no assurance that we will be
able  to  launch  microsatellites on a timely basis and any delays in the launch
could  have  a  material  adverse  effect  on  our  financial  position.

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

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

                                 PAGE 12

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

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

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

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

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

                                 PAGE 13

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

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

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

     The market prices of securities of technology-based companies like ours are
highly  volatile.  The  market  price  of  our  common  stock   has   fluctuated
significantly  in  the  past.  In fact, during the 52-week period ended June 11,
2004,  the  high  and low closing price of a share of our common stock was $2.05
and  $0.51,  respectively.  Our market price may continue to exhibit significant
fluctuations  in  response to a variety of factors, many of which are beyond our
control.  These  factors  include,  among  others,  deviations in our results of
operations  from  estimates,  changes in estimates of our financial performance,
changes  in  market  valuations  of similar companies and stock market price and
volume fluctuations generally.  Additionally, until the full effects of our cost
reduction  efforts  become  clear, including whether those cuts have a long-term
negative  impact  on  revenues,  it  is   likely  that   our  quarter-to-quarter
performance  will  be  unpredictable  and our stock price particularly volatile.

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

     Deferred income taxes are provided for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $2,360,000  and  $2,190,000  as  of March 31, 2004 and
December  31, 2003, respectively, consisted primarily of the income tax benefits
from net operating loss and capital loss carryforwards, amortization of goodwill
and  research  and development credits.  A valuation allowance has been recorded
to  fully  offset  the deferred tax asset as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance increased approximately
$170,000 in 2004 from $2,190,000 at December 31, 2003 to $2,360,000 at March 31,
2004.

     At  December 31, 2003 and March 31, 2004, the Company has federal and state
tax  net  operating  loss  and  capital  loss  carryforwards  of   approximately
$4,673,000  and  $1,847,000,  respectively.  The  federal  and  state  tax  loss
carryforwards  will  expire  in  2023  and 2013, respectively, unless previously
utilized.  The  State  of  California suspended the utilization of net operating
loss  for  2002 and  2003.

                                 PAGE 14

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

     As  of June 11, 2004, our executive officers and directors and their family
members  together  beneficially  owned  approximately  73%  of  the  issued  and
outstanding  shares  of our common stock.  As a result, these persons could have
the  ability  to  exert  significant influential control over matters that could
include  the  election  of directors, changes in the size and composition of the
board  of  directors,  and mergers and other business combinations involving us.
In  addition,  through  control of the board of directors and voting power, they
may  be  able  to  control  certain decisions, including decisions regarding the
qualification  and  appointment  of officers, dividend policy, access to capital
(including  borrowing  from  third-party  lenders and the issuance of additional
equity  securities),  and  the  acquisition  or  disposition  of our assets.  In
addition,  the  concentration  of voting power in the hands of those individuals
could  have  the  effect  of  delaying  or preventing a change in control of our
company,  even  if  the  change  in  control  would benefit our stockholders.  A
perception  in  the  investment community of an anti-takeover environment at our
company  could  cause  investors to value our stock lower than in the absence of
such  a  perception.

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

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

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

     We  purchase  a  significant  percentage  of  our   components,   including
structural  assemblies,  electronic  equipment,  and  computer chips, from third
parties.  We  also  occasionally  obtain  from  the  U.S.  Government  parts and
equipment that are used in our projects or in the provision of our services.  To
date,  we  have  not  experienced  material  difficulty  in  obtaining   product
components  or  necessary parts and equipment. While we believe that alternative
sources  of  supply  would  be  available, we may experience increased costs and
possible  delays in securing alternative sources of supply.  We cannot guarantee
that  alternative  sources  of supply would be available if and when required by
us.

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

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

                                 PAGE 15

     OUR  GROWTH  MAY  NOT  BE  MANAGEABLE.

     Even  if we are successful in obtaining new business, failure to manage the
growth could adversely affect our condition.  We may experience extended periods
of  very  rapid  growth.  This  growth  could  place a significant strain on our
management,  operating,  financial  and other resources.  Our future performance
will  depend  in  part  on  our  ability  to manage growth effectively.  We must
develop  management  information  systems,  including  operating, financial, and
accounting  systems  and  expand,  train, and manage employees to keep pace with
growth.  Our  inability  to  manage  growth  effectively could negatively affect
results  of  operations  and  the  ability to meet obligations as they come due.

     OUR  BUSINESS  COULD  BE  ADVERSELY  AFFECTED  BY  TERRORIST  ATTACKS.

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

     OUR  INVESTORS  MAY  NOT  RECEIVE  DIVIDENDS.

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

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

     We  are  obligated  to issue 1,512,746 shares of our common stock if all of
our  outstanding  warrants,  outside  of  the  warrants  in  this  offering, are
exercised.  In  addition, as of June 11, 2004, we have outstanding stock options
to  purchase  an  aggregate  of  6,623,772 shares of our common stock, including
2,003,334  unvested  options  issued  to our Chief Executive Officer.  The total
number  of  shares,  which could be issued upon the exercise of currently vested
warrants  and  options  (4,354,028  shares)  represents approximately 23% of our
issued  and  outstanding  shares of common stock as of June 11, 2004.  Shares of
common  stock  issued  as  a result of the exercise of stock options will have a
dilutive  effect,  which  could  be  substantial,  on  the  currently  and  then
outstanding  shares  of  common  stock.


                                 PAGE 16

               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

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

     our  ability  to  be  profitable  and obtain additional working capital, if
          required;
     our  ability  to  successfully  implement  our  future  business  plans;
     our  ability  to  attract  strategic  partners,  alliances and advertisers;
     our  ability  to  hire  and  retain  qualified  personnel;
     the  risks  of  uncertainty  of  trademark  protection;
     risks  associated with existing and future governmental regulation to which
          we  are  subject;  and,
     uncertainties  relating  to  economic conditions in the markets in which we
           currently operate and in which we intend to operate  in  the  future.

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

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

     Laurus  may  sell, from time to time, under this prospectus, 588,235 shares
of  our  common  stock, representing 100% of the shares that may become issuable
upon  conversion of the principal of and interest on the Convertible Note at the
fixed  conversion  price  of $0.85 per share. Laurus may also exercise and sell,
from  time  to  time,  under  this  prospectus, warrants on 50,000 shares of our
common stock.  Laurus may also convert principal and interest on the Convertible
Note into our common stock only to the extent that there are amounts outstanding
under  the  revolving credit facility described under "Description of Business -
The Laurus Master Fund Ltd. Revolving Credit Facility" below and only if we have
not  repaid  the  outstanding  amounts  before  Laurus  exercises its conversion
rights.

                                 PAGE 17

     The following table sets forth, to our knowledge, certain information about
Laurus  as  of  June 11, 2004.  Beneficial ownership is determined in accordance
with  the  rules of the Commission, and includes voting or investment power with
respect to the securities.  In computing the number of shares beneficially owned
by  a holder and the percentage ownership of that holder, shares of common stock
subject  to  options  or  warrants  or underlying convertible notes held by that
holder  that  are  currently  exercisable  or  convertible or are exercisable or
convertible  within  60 days after the date of the table are deemed outstanding.
To  our  knowledge,  Laurus has sole voting and investment power with respect to
all shares of common stock shown as beneficially owned by it, except that Laurus
Capital  Management,  LLC, a Delaware limited liability company, may be deemed a
control  person  of  the shares owned by Laurus.  David Grin and Eugene Grin are
the principals of Laurus Capital Management, LLC.  The address for Messrs. David
Grin  and  Eugene  Grin  is  152  West  57th  Street,  New  York,  NY  10019.

     Percentage  of  beneficial  ownership  is  based  on  presumed ownership of
19,478,307  shares  of  common  stock  outstanding  as of June 11, 2004.  Actual
ownership  of  the  shares  is subject to conversion of the Convertible Note and
exercise  of  the  Warrant.





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

LAURUS MASTER FUND, LTD.     250,000(2)        1.37%              638,235    250,000         1.28%


 (1)   The  amount  assumes  the  sale  of  all  shares being offered under this
prospectus.

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

     All other selling security holders named in this prospectus are offering up
to  614,853  shares of common stock through this prospectus, subject to exercise
of  warrants  issued  to  them  in  a  convertible  debt  offering following the
conversion  of  interest on and/or principal of the convertible note held by the
selling security holders. These security holders consist of our CEO and CFO, Mr.
Schaffer,  who  currently sits on our Board of Directors, and Emery Skarupa, our
former  Vice President of Operations.  Each of these selling shareholders, aside
from  Mr.  Skarupa,  is subject to insider trading restrictions set forth in the
Securities  Exchange  Act  of  1934,  the  SEC rules and regulations promulgated
thereunder  and  our  internal  insider  trading  policy.

                                 PAGE 18

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




                                                      Total Number
                                                      Of Shares To    Total Shares  Percentage of
                                                      Be Offered For  to Be Owned   Shares Owned
Name Of                         Shares Owned          Selling         Upon          Upon
Selling                         Prior To This         Shareholders    Completion of Completion of
Stockholder                     Offering              Account         This Offering This Offering(4)
                                                                    
James W. Benson. .              (1)     9,241,707        486,647         8,755,060  44.95%
Stuart Schaffer. .              (2)       128,206         64,103            64,103   0.33%
Emery Skarupa. . .                         51,282         25,641            25,641   0.13%
Richard B. Slansky              (3)        79,357         38,462            40,895   0.21%


(1)     Mr.  Benson  is  our Founding Chairman and Chief Executive Officer.  Mr.
Benson  owns  8,257,647  shares  held directly by Mr. Benson and his wife, Susan
Benson,  (including  486,647  shares  as  part of the Company's convertible debt
repayment  when  he converted $187,500 of his debt into shares in 2003); 497,413
shares  transferred  from  SD  Holdings,  LLC  to Space Development Institute, a
501(c)(3) corporation; plus vested options on 506,666 shares; and, warrants that
are being registered hereunder on 486,647 shares (Mr. Benson forgave half of his
warrants  on  973,294  shares  as  part  of the convertible debt repayment).  In
addition,  Mr.  Benson  has  unvested  options  on  2,003,334  shares.  In 2003,
8,245,000  shares  were  transferred from SD Holdings, LLC, an entity previously
controlled by Mr. Benson, directly to Mr. Benson and his children.  Mr. Benson's
children  now  hold  1,312,000 shares.  Mr. Benson disclaims ownership of shares
held  by  his  children.

(2)     Mr.  Schaffer  is  a  current  member  of our Board of Directors, is our
former  Vice  President  of  Marketing  and  Product  Development  and  a  loyal
stockholder.  In  addition  to  the  Warrants,  Mr.  Schaffer  holds  options to
purchase  an  additional  90,000  shares  of  our  common  stock.

(3)     Mr.  Slansky is our Chief Financial Officer and Corporate Secretary.  In
addition to the Warrants, Mr. Slansky holds 40,895 shares of which 38,462 shares
he purchased for cash in a private transaction with Mr. Skarupa, our former Vice
President  of  Operations;  38,462  warrants  which were also purchased from Mr.
Skarupa  and  are  being  registered  hereunder;  and, vested options on 129,000
shares.  Mr.  Slansky  also  holds  621,000  unvested  options.

 (4)     For  purposes  of  calculating  percentage of ownership, we assumed the
exercise of all of the, the Convertible Note and the Laurus Warrant.  We did not
assume  exercise  of  all  other outstanding derivative securities. Ownership is
based  on  the  total  outstanding  shares of common stock on June 11, 2004 plus
shares  issuable  upon  exercise  of  the Warrants, the Convertible Note and the
Laurus  Warrant,  or  19,478,307  shares.

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

                                 PAGE 19

                              PLAN OF DISTRIBUTION

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

     ordinary brokerage transactions and transactions in which the broker-dealer
          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;
     purchases  by a broker-dealer as principal and resales by the broker-dealer
          for  its  own  account;
     an  exchange  distribution  in  accordance with the rules of the applicable
          exchange;
     privately  negotiated  transactions;
     broker-dealers  may  agree  with  the  selling  security  holder  to sell a
          specified  number  of  shares  at  a  stipulated  price  per  share;
     a  combination  of  any  of  these  methods  of  sale;  or
          any  other  method permitted by applicable law, except (a) that Laurus
          has  agreed  that  it  has  not  engaged and will not engage or cause,
          advise, ask or assist any person or entity, directly or indirectly, or
          engage,  in  short  sales or our common stock, which are contracts for
          the  sale  of  shares  of  stock  that  the  seller  does  not own, or
          certificates  which  are  not within the seller's control, so as to be
          available  for  delivery  at  the  time  when, under applicable rules,
          delivery  must  be  made,  and  (b) that selling shareholders who also
          qualify  as  insiders  of  the Company are restricted from engaging in
          short  sales  and other trading transactions specified in our internal
          insider  trading  policy.

     The  sale  price  to  the  public  may  be:

     the  market  price  prevailing  at  the  time  of  sale;
     a  price  related  to  the  prevailing  market  price;
     at  negotiated  prices;  or
     a  price  the  selling  security  holder  determines  from  time  to  time.

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

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

                                 PAGE 20

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

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

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

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

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

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

                                 PAGE 21

                                 USE OF PROCEEDS

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

                             DESCRIPTION OF BUSINESS

     FORWARD  LOOKING  STATEMENTS

     The  following  discussion  should  be  read  in   conjunction   with   our
consolidated  financial statements and the notes thereto and the other financial
information  appearing  elsewhere  in  this document.  Readers are also urged to
carefully  review  and consider the various disclosures made by us which attempt
to advise interested parties of the factors which affect our business, including
without  limitation  the  disclosures  made  under  the  caption   "Management's
Discussion  and  Analysis  of Financial Condition and Results of Operations," in
our  General Registration Statement on Form 10SB12G/A filed January 28, 2000 and
in  our  other  periodic  reports (e.g., Form 10-KSB, Form 10-QSB and Form 8-K).

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

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

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

                                 PAGE 22

     GENERAL

     SpaceDev,  Inc. (the "Company," "SpaceDev," "we," "us" or "our") is engaged
in  the conception, design, development, manufacture, integration and operations
of  space  technology  subsystems,  systems,  products  and  services.  We   are
currently  focused  on  the  commercial  and  military  development  of low-cost
microsatellites, nanosatellites and related subsystems, hybrid rocket propulsion
for  space  and launch vehicles, as well as the associated engineering technical
services  to  government,  aerospace  and  other  commercial  enterprises.   Our
products  and  solutions  are  sold  directly  to  these  customers  and include
sophisticated  micro-  and  nanosatellites, hybrid rocket-based launch vehicles,
orbital  Maneuvering  and  orbital Transfer Vehicles as well as safe sub-orbital
and  orbital  hybrid  rocket-based  propulsion  systems.  We are also developing
commercial  hybrid  rocket  motors  for  possible  use in small launch vehicles,
targets  and  sounding  rockets,  and  small high performance space vehicles and
subsystems.

     Our  approach  is  to  provide  smaller  spacecraft - generally 250 kg (550
pounds)  mass  and  less  -  and  cleaner,  safer  hybrid  propulsion systems to
commercial,  international  and  government customers. We are developing smaller
spacecraft  and  miniaturized  subsystems using proven, lower cost, high-quality
off-the-shelf components. Our space products are modular and reproducible, which
allows  us  to create affordable space solutions for our customers. By utilizing
our  innovative  technology  and  experience,  and  space-qualifying  commercial
industry-standard  hardware,  software  and  interfaces,  we  provide  increased
reliability  with  reduced  costs  and  risks.

     We  have  been  awarded,  have  successfully  concluded or are successfully
concluding  contracts  from  such esteemed government, university and commercial
customers  as  the  Air  Force Research Laboratory, Boeing, the California Space
Authority,  the  Defense Advanced Research Projects Agency, National Aeronautics
and Space Administration's Jet Propulsion Laboratory, Lockheed Martin, the Lunar
Enterprise  Corporation, Malin Space Science Systems, the Missile Defense Agency
(formerly  the   Ballistic   Missile   Defense   Organization),   the   National
Reconnaissance  Office,  Scaled  Composites  and the University of California at
Berkeley  via  NASA.

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

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

                                 PAGE 23


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

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

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

     In  November  1999,  we  won  a  $4.9 million mission contract by the Space
Sciences  Laboratory  ("SSL")  at  the University of California at Berkeley.  We
were  competitively  selected to design, build, integrate, test and operate, for
one  year,  a  small NASA-sponsored scientific, Earth-orbiting spacecraft called
CHIPSat.  CHIPSat  is  the  first and only successful mission of NASA's low-cost
University-Class  Explorer  ("UNEX") series to date.  Due to additional NASA and
customer  reviews, additional work and schedule extensions, the CHIPSat contract
award  was  increased  by $600,000 on June 15, 2001 and again by $1.2 million on
November  28,  2001,  bringing  the total contract value for design and build to
approximately  $6.8  million. An extension of the original contract based on our
successful  launch  and orbit status in the amount of approximately $400,000 was
awarded  to  us  for  one  year  of  satellite operations. CHIPSat launched as a
secondary  payload  on a Delta-II rocket on January 12, 2003. The satellite, the
world's  first orbiting Internet node, achieved 3-axis stabilization, meaning it
was  pointing  and tracking properly, with all individual components and systems
successfully  operating, and is continuing to work well in orbit after more than
a year.  The CHIPSat program generated approximately $2.1 million, $3.2 million,
$1.7  million  and  $0.4  million  of  revenue  in  2000,  2001,  2002 and 2003,
respectively.

     On  March  22,  2000, the California Spaceport Authority and the California
Space  and  Technology  Alliance  ("CSTA")  awarded  us a grant of approximately
$100,000  to  be  used  for  test  firing our hybrid rocket motors. California's
Western  Commercial  Space Center also awarded us approximately $200,000 to help
build  and equip its satellite and space vehicle manufacturing facilities. These
capabilities  are  being used to expand our current project and technology base.

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

                                 PAGE 24

-     a  family  of small versatile orbital Maneuver and orbit Transfer Vehicles
           using  clean,  safe  hybrid  rocket  propulsion  technology;  and,
-     a  protoflight  hybrid propulsion module for a 50-kg class microsatellite.

Both  of  those  contracts  were  successfully  completed.

     In  September  2001,  Scaled  Composites  awarded  us  a  contract   for  a
proprietary  hybrid  propulsion development program for Scaled's "SpaceShipOne,"
valued  in  excess  of  $1 million.  As a part of that program, we competed with
another party to design a space propulsion system.  The entire contract, awarded
upon  the  submitted  designs,  was  valued  at approximately $2.2 million.  The
contract  was  indicative of an increased demand for our hybrid motor technology
and  expertise  in  the  space  industry.  Work  on   this   project   generated
approximately  $1.2  million  and  $397,000  of   revenue   in  2002  and  2003,
respectively.  In  September of 2003, SpaceDev was selected by Scaled Composites
as  the  sole  supplier  of  hybrid  propulsions  systems,  and  was awarded the
follow-on SpaceShipOne propulsion contract.  We generated approximately $115,000
of revenue in 2003 from this new contract and related engineering change orders.
On  December  17,  2003,  which  corresponded  with the 100th anniversary of the
Wright  Brothers  flight,  our hybrid propulsion system, which we believe is the
world's  largest  of its kind, aboard SpaceShipOne, successfully powered a pilot
toward  space  on  its  historic  first powered supersonic flight.   After being
released  by  the  White Knight, a carrier aircraft, the SpaceShipOne Test Pilot
flew  the ship to a stable 0.55 mach gliding flight condition, started a pull-up
and  fired  our hybrid rocket motor.  Nine seconds later, SpaceShipOne broke the
sound  barrier  and  continued  its  steep  powered  ascent.  The climb was very
aggressive,  accelerating  forward at more than 3-g while pulling upward at more
than  2.5-g.  At  motor  shutdown,  15  seconds after ignition, SpaceShipOne was
climbing  at  a  60-degree  angle  and flying near 1.2 Mach (930 mph).  The test
pilot  then  continued the maneuver to a vertical climb, achieving zero speed at
an  altitude  of 68,000 feet.  This is important because we are showing that the
private  sector  can perform human space flight in a rapid, safe and inexpensive
manner.  In  addition,  our  rocket  motor  technology  successfully   propelled
SpaceShipOne  on  its  second  historic  manned powered flight on April 8, 2004,
achieving  a  speed  of  1.6  Mach  and  altitude  of  105,000  feet,  in Scaled
Composites'  goal to win the $10 million X-Prize for stimulating the development
of  a  private  sector  human  space flight industry.  And, on May 13, 2004, our
hybrid  rocket motor technology successfully propelled SpaceShipOne on its third
manned flight accelerating to 2.5 Mach and setting an altitude record of 211,400
feet.  These historic flights are the first human flights ever powered by hybrid
rocket  technology,  and  we  provided  the critical hybrid motor components and
technology  to  make  it  happen.

     On  April  4, 2002, SpaceDev, Inc., an Oklahoma corporation, was formed for
the  purpose  of  investigating  and developing commercial space products in the
state  of  Oklahoma.  We  currently  have  no  plans to develop this business in
Oklahoma.

     On  April  30,  2002,  we  were  awarded Phase I of a contract to develop a
Shuttle-compatible propulsion module for AFRL. We received an award for Phase II
of  the  contract on March 28, 2003.  We are using the project to further expand
our  Maneuvering  and  orbital  Transfer Vehicles technology and product line to
satisfy  government  space transportation requirements.  The first two phases of
the  contract  have  an  estimated value of approximately $2.5 million, of which
$100,000 was awarded for Phase I.  Phase II was expanded on May 3, 2004 with the
exercise of an option, which was at the discretion of AFRL, for an additional $1
million.

                                 PAGE 25

     On  July  9, 2003, we were awarded a Phase I contract to develop micro- and
nano satellite  bus  and  subsystem designs.  This AFRL SBIR contract, valued at
approximately $100,000, will enable us to explore the further miniaturization of
our  unique  and  innovative  microsat  subsystems.  It  will  also enable us to
explore  ways  to  reduce  the  time  and cost to build small satellites through
further  standardization  in order to help define de facto standards for payload
hardware  and software interfaces.  The contract is fixed price, milestone-based
and  should  be  completed within one year.  We believe that this SBIR will move
into  Phase  II  valued  at approximately $750,000 of carry-forward work for us;
however,  there  can  be  no  assurance  that  such  work will be awarded to us.

     On  July  9,  2003,  we  were  awarded  a Phase I Small Business Innovation
Research  ("SBIR")  contract  by  Air  Force Research Lab ("AFRL") to design and
begin the development of the SpaceDev Streaker(TM) small launch vehicle ("SLV").
SpaceDev Streaker(TM) will be designed to responsively and affordably lift up to
1,000  pounds to Low Earth Orbit ("LEO").  The SpaceDev Streaker(TM) SLV concept
is  based  on  a  proprietary  combination  of  technologies  to  increase   the
performance  of  hybrid  rocket  motor  technology.  Hybrid  rocket motors are a
combination  of  solid  fuel  and  liquid  oxidizer, and can be relatively safe,
clean,  non-explosive,  and  storable,  and  can  be  throttled,  shut  down and
restarted.  This contract is valued at approximately $100,000, is a fixed price,
milestone-based agreement, which should be completed within one year. We believe
that  this  SBIR  will  move  into  Phase II valued at approximately $750,000 of
carry-forward  work  for  us,  plus  an additional $750,000 of funds provided by
Congress.  This  money  will  be  used to develop and test fire our large Common
Core  Booster  for  the  SpaceDev  Streaker(TM) launch vehicle.  We believe that
there  may be some interest by Congress in providing additional matching funding
to  expand  and  accelerate  the  scope  of  the  work; however, there can be no
assurance  that  such  work  will  be  awarded  to  us.

     Also  on  July  9,  2003,  we were awarded a second contract by the Missile
Defense  Agency  ("MDA") to explore the use of micro-satellites ("microsats") in
national  missile defense.  Our microsats are operated over the Internet and are
capable  of pointing and tracking targets in space or on the ground.  This study
explored  fast  response  microsat  launch  and  commissioning; small, low-power
passive  sensors;  target  acquisition  and tracking; formation flying and local
area  networking  within  a cluster of microsats; and an extension of our proven
use  of  the  Internet  for  on-orbit  command,  control and data handling.  The
contract  was  successfully  concluded on February 27, 2004.  The total contract
value  was  $800,000 with approximately $481,000 of revenue realized in the year
ending  December  31, 2003 and approximately $319,000 of revenue realized in the
first  quarter  of  2004.  The total value of our microsatellite studies for MDA
was  over  $1  million  in  2003.

     On  July  24,  2003,  we  were  awarded  a  contract by Lunar Enterprise of
California  ("LEC")  for  a first phase project to begin developing a conceptual
mission  and spacecraft design for a lunar lander program.  The unmanned mission
will  be  designed  to put a small dish antenna near the south pole of the Moon.
From  that  location  it  will  be  in  near-constant  sunlight  for solar power
generation,  and  should  be  able  to  perform multi-wavelength astronomy while
communicating  with  ground  stations on Earth.  The contract value was $100,000
and  was completed by November 2003.  We believe that there is a possibility for
a  follow-on  phase  to further analyze launch opportunities, spacecraft design,
trajectory  possibilities, potential landing areas, available technologies for a
small radio astronomy system, and communications and data handling requirements.
Although this project is currently unfunded, if the project were to proceed past
the analysis stage, the total mission cost could exceed $50-$75 million.  Again,
we  can give no assurance that the contract will be awarded to us.  Revenues for
the  year  ending  December  31,  2003  were  approximately  $70,000.

                                 PAGE 26

     On  October  2,  2003,  we were awarded an exclusive, follow-on contract to
provide  the  hybrid  rocket  motor systems and components for SpaceShipOne.  We
provide  our  facilities,  resources  and  a  team  of launch vehicle and hybrid
propulsion  engineers  &  technical  personnel  in  continued  support  of   the
SpaceShipOne  program.  The  contract  calls  for  us to use our best efforts to
satisfy  the  requirements  of the SpaceShipOne program, based on our experience
with  the  prior  phases.  We  are  to provide two sets of re-usable flight test
hardware,  including  a  bulkhead,  commonly  known  as  the  SpaceDev bulkhead,
machined  in  the  flight  configuration,  a  main oxidizer valve of the current
design  and associated interfaces and plumbing to the SpaceDev bulkhead, a motor
control  system,  igniter  housings,  pressure transducers, and thermocouples as
required  for input to the motor control system.  In addition, we are to produce
and  assemble  test  motors,  including  but  not  limited to, all expendable or
semi-reusable materials as defined by our baseline design motor.  We are also to
provide on-site engineering test support and post-test analysis.  Provisions are
made  in  the  contract  for  minimum  monthly payments in the event of customer
schedule slippage as well as additional levels of support via engineering change
orders,  if  required.  The  total  contract  value  is  estimated  at $429,000.

     On   March   31,  2004,  we  were   awarded   a   $43,362,271,   five-year,
cost-plus-fixed  fee indefinite delivery/indefinite quantity contract to conduct
a  microsatellite  distributed  sensing  experiment,  an  option  for  a   laser
communications  experiment, and other micro satellite studies and experiments as
required  in  support  of  the  Advanced Systems Deputate of the Missile Defense
Agency.  This  effort  will  be  accomplished  in  a  phased approach. The total
five-year  contract  has a ceiling amount of $43,362,271. The principal place of
performance  will be Poway, California. We expect to complete the work under the
contract  before February 2009. Government contract funds will not expire at the
end  of  the  current  government  fiscal  year.  The microsatellite distributed
sensing  experiment  is  intended  to  design  and  build  up to six responsive,
affordable,  high  performance  microsatellites  to  support  national   missile
defense.  The  milestone-based,  multiyear, multiphase contract has an effective
start  date  of  March 1, 2004. The first phase is expected to be completed this
year  and  will  result  in detailed mission and microsat designs. The estimated
first  phase  revenue  is  $1.1  million.  The  overall contract calls for us to
analyze,  design,  develop,  fabricate,  integrate,  test, operate and support a
networked  cluster  of three formation-flying boost phase and midcourse tracking
microsatellites,  with an option to design, develop, fabricate, integrate, test,
operate  and  support a second cluster of three formation flying microsats to be
networked  on-orbit  with high speed laser communications technology. The second
phase  is  anticipated  to  begin  October  1,  2004  and  run  through  2005.

     BUSINESS  STRATEGY

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

Our  business  strategy  is  to:

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

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

                                 PAGE 27

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

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

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

-     Produce  and  fly  commercial  missions,  in conjunction with partners and
          investors,  throughout the inner solar system in the commercial beyond
          earth  orbit  "space";  and

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

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

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

-     Decreases  schedule time and lowers total project costs, thereby providing
          greater  value  and  increases  return  on  investment  for us and our
          customers;  and

-     Creates  barriers  to  entry  by  and  competition  from  competitors.

     PRODUCTS  AND  SERVICES;  MARKET

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

-     Our  Products  -  Microsatellites  & Nanosatellites, BD-II Spacecraft Bus,
          Maneuvering  and  orbital  Transfer  Vehicle and Hybrid Propulsion and
          Launch  Vehicle  Systems;

-     Our  Subsystem  Products  - Miniature Flight Computer, Micro-Space Vehicle
          Operating  System (micro space vehicle operating system), PC-DS (power
          conditioning  and  distribution  system)  and  Miniature  S-Band
          Transmitter;  and,

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

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

                                 PAGE 28

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

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

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

     BD-II  (Boeing  Delta-II  compatible)  spacecraft bus - We have a qualified
microsatellite  bus  available  to  sell  as  a standard, fixed-price product to
government  and  commercial  customers needing an affordable satellite for small
payloads.  We  began  developing  this product in 1999, when we were selected as
the  mission  designer, spacecraft bus provider, integrator and mission operator
of  CHIPSat.  CHIPSat  was  launched  at  4:45  PM  PST on January 12, 2003 from
Vandenberg  Air  Force  Base  in  California.

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

     Hybrid  Rocket  Propulsion  and  Launch  Vehicle System - We provide a wide
variety  of  safe,  clean,  simple,  reliable,  cost-effective hybrid propulsion
systems  to  safely  and  inexpensively  enable satellites and on-orbit delivery
systems  to rendezvous and maneuver on-orbit and deliver payloads to sub-orbital
altitudes.  Hybrid  rocket propulsion is a safe and low-cost technology that has
tremendous  benefits  for  current  and future space missions. Our hybrid rocket
propulsion  technology features a simple design, is restartable, is throttleable
and is easy to transport, handle and store. We acquired some of our expertise in
hybrid  propulsion  technology  from  AMROC.  We  are  using  this technology to
develop  the  responsive,  affordable SpaceDev Streaker(TM) small launch vehicle
under  an  Air  Force  contract.

                                 PAGE 29

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

     Miniature  Flight  Computer  -  Our  Miniature  Flight  Computer  is a high
performance  300 million instructions per second general-purpose space-qualified
flight  computer for a wide variety of space vehicles. It is cost-effective, has
about  ten  times the performance-to-power ratio of current flight computers and
only  uses 0.5 to 6 watts of power, depending on its tasks. Our Miniature Flight
Computer  has  successfully  passed  manufacturing and environmental testing and
over  14  months of reliable operations in low earth orbit ("LEO"), and is ready
for  civil,  military and commercial spacecraft and launch vehicle applications.

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

     Mission  Control  and  Operations  Software  ("MC-OS") - Our MC-OS performs
satellite  command  and  control  and  data  acquisition.  This  general purpose
software  permits  direct  command,  control and data operations from any laptop
computer  anywhere  in  the  world.  The  MC-OS satellite command and control is
managed  via  user  commands, batched command scripts and timed command scripts.
MC-OS  components  include  direct,  real-time interactive Telnet communications
with the satellite, file transfer protocol ("FTP") for file transfer between the
ground  station  and  satellite,  a system security module which assigns users a
password,  command level and logs all user commands to disk, and a status window
for  monitoring  MC-OS  status.

     Power  Conditioning  and Distribution System ("PC-DS") - Our PC-DS controls
critical  failsafe  spacecraft  functions, including battery charge control, bus
voltage  regulation, load power switching, current monitoring & limiting for the
spacecraft  and  individual  loads,  and  hardware  load-shedding protection for
spacecraft  contingency  management,  and  allows direct ground control of power
switches.  Our  PC-DS  is capable of keeping the spacecraft alive independent of
any  other  spacecraft  computers.

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

                                 PAGE 30

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

     Mission  Analysis and Design - We can provide end-to-end mission design and
analysis,  including  the  design  of  the  mission and its science, commerce or
technology  demonstration  goals,  the  design  of  an appropriate space vehicle
(satellite  or  spacecraft),  prototype development, construction and testing of
the spacecraft, integration of one or more payloads (instruments, experiments or
technologies) into the spacecraft, integration of the spacecraft onto the launch
vehicle  (rocket),  the launch and the mission control and operations during the
life  of  the  mission.

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

     Microsatellite & Nanosatellite Launches - To support the growth in customer
demand  within  the  small  satellite  market,  we work with launch providers to
identify  and  market  affordable  launch opportunities and to provide customers
with  a complete on-orbit data delivery service that combines our spacecraft and
hybrid propulsion products. These innovative, low-cost, turnkey launch solutions
will  allow  us  to  provide  one-stop shopping for launch services, spacecraft,
payload  accommodation,  total  flight  system  integration and test and mission
operations.  The  customer only needs to provide the payload, and we are capable
to  perform all the tasks required for the customer to get to orbit and to begin
collecting  their  data.

     Mission Control and Operations - Our mission control and operations center,
located  in  our  headquarters building near San Diego, coupled with our mission
control  and  operations  package, is uniquely Internet-based and allows for the
operation  and control of missions from anywhere in the world that has access to
the  Internet.  CHIPSat  is  the  first U.S. mission to use end-to-end satellite
operations  with  TCP/IP  and  FTP.  While  this  concept  has been analyzed and
demonstrated  by  the  NASA  OMNI  team,  CHIPSat  is the first to implement the
concept  as  the  only  means  of  satellite  communication.  A formation flying
cluster  or  constellation  of  TCP/IP-based microsatellites, can be designed to
communicate  directly  with  each  other,  as  in  a wide area network in space.
Providing  any  one  satellite/node in this network is in line-of-sight with any
ground station at any given time, the entire constellation could always maintain
ground  station connectivity, thus creating a network on-orbit and on the web, a
direct  extension  of  CHIPSat's  elegantly  simple  TCP/IP  mission  operations
architecture.

     COMPONENTS  AND  RAW  MATERIALS

     Although  we  may  experience  a  shortage  of certain parts and components
related to our products, we have many alternative suppliers and distributors and
are  not  dependent  on  any  individual  supplier  or distributor.  We have not
experienced difficulty in our ability to obtain our parts or component materials
to date, and do not currently expect this to be an issue in the future; however,
we  can  provide  no  assurances  that alternative sources would be available on
terms  favorable  to  us  or  at  the  time  we  would  require  them.

                                 PAGE 31

     COMPETITION

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

     The    primary   domestic    competition   for   unmanned    earth-orbiting
microsatellites,  unmanned  deep  space  micro-spacecraft  and    microsatellite
subsystems  as well as software systems comes from other small companies such as
AeroAstro,  Orbital   Sciences  and   Spectrum  Astro.  The  most    established
international  competitors  are  Surrey Satellite Technology Limited ("SSTL") in
the  United  Kingdom,  OHB Systems in Germany, an OHB Technology AG Company, and
EADS Astrium with locations throughout Western Europe. Swedish Space Corporation
is  also  able  to  compete  in  the  small-satellite arena, particularly in the
European market. In addition to private companies, there are a limited number of
universities in the United States that have the capability to produce reasonably
simple  microsatellites;  these  include,  Weber  State   in  Ogden,   Utah  and
Colorado  University  in  Boulder,  Colorado.

     While  we  believe  that  our  product and service offerings provide a wide
breadth  of  solutions  for our customers and prospective customers, some of our
competitors  compete  across  many of our product lines.  Several of our current
and  potential  competitors  have  greater  resources,  including  technical and
engineering  resources.  We  are  not  aware  of any established large companies
(e.g.,  Northrop  Grumman,  Lockheed  Martin,  Boeing),  which  have   expressed
corporate  goals to design and build inexpensive micro-spacecraft for a mission,
which  would  be  our  direct  competition.

     THE  LAURUS  MASTER  FUND,  LTD.  REVOLVING  CREDIT  FACILITY

     On  June 3, 2003, we entered into a Security Agreement, Secured Convertible
Note,  Registration  Rights  Agreement  and  Common Stock Purchase Warrant, with
Laurus Master Fund, Ltd. ("Laurus"), which were filed on Form 8-K dated June 18,
2003.  Pursuant  to  the  agreements,  we received a $1 million revolving credit
facility  in  the  form  of a three-year Convertible Note secured by its assets.
The  net proceeds from the Convertible Note are used for general working capital
needs.  Advances  on  the  Convertible  Note may be repaid at the our option, in
cash  or  through  the  issuance of our shares of common stock.  The Convertible
Note  carries  an  interest  rate  of  WSJ  Prime  plus 0.75% on any outstanding
balance.  In addition, we are required to pay a collateral management payment of
0.55%  of  the  average  aggregate  outstanding balance during the month plus an
unused  line  payment  of 0.20% per annum.  Approximately $1,700 in interest and
$2,100  in  fees  were  accrued under the revolving credit facility in the first
quarter  of  2004.  The  outstanding balance on the revolving credit facility at
March  31,  2004  was  $1,001,043.

     We  filed  a  prior  Form  SB-2  on  July  25, 2003 in connection with this
transaction.  The  shares  were  registered  with  the  Securities  and Exchange
Commission  ("SEC")  for public resale on August 6, 2003.  Once the market price
exceeded 118% of the fixed conversion price, which occurred on or about July 21,
2003,  we  obtained  the  ability to pay amounts outstanding under the revolving
credit  facility  in  cash or shares of our common stock at the fixed conversion
price  of  $0.55  per  share  on  the  first  $1  million  of  principal.

                                 PAGE 32

     The Convertible Note includes a right of conversion in favor of Laurus.  If
Laurus  exercises  its  conversion  right at any time or from time to time at or
prior  to maturity, on any outstanding balance at the time, the Convertible Note
is  convertible  into  shares  of  our common stock at a fixed conversion price,
subject  to  adjustments  for  stock  splits, combinations and dividends and for
shares  of  common stock issued for less than the fixed conversion price (unless
exempted  pursuant  to the agreements).  The agreement was modified on March 31,
2004  to  provide  for  a six-month waiver to us and a fixed conversion price to
Laurus  of  $0.85  per  share  on the first $500,000 after the first $1 million.
Thereafter,  the fixed conversion price will be adjusted after conversion of the
first  $1.5  million  to  103% of the then fair market value of our common stock
("Adjusted  Fixed  Conversion  Price").

     Laurus  converted 500,000 shares to reduce the debt we owed by $275,000 for
the  three-months  ending  March  31, 2004.  Laurus converted a total of 915,000
shares  to  reduce  the  debt  by  $503,250 since the inception of the revolving
credit  facility.  For  the  three-months  ending  March  31,  2004, we expensed
$464,000 for the non-cash loan fee expense based on the fair market value of the
stock when Laurus converted and approximately $590,000 for the non-cash loan fee
expense  since  the  inception of the revolving credit facility. The fair market
value  used in 2003 was established using a 20% discount to the closing price on
the  date  of conversion based on the restricted and thinly-traded nature of the
stock  in  2003 and the fair market value used in 2004 was established using the
closing  price  on  the  date  of  conversion  with no discount taken due to the
increasing  volume  of  the  stock.

     Availability  of  funds under the revolving credit facility is based on our
accounts  receivables,  except  as  waivers  are provided by Laurus.  An initial
three  (3)  month  waiver  was offered by Laurus, under which Laurus permitted a
credit  advance  up  to  $300,000,  which  amount would otherwise have  exceeded
eligible  accounts  receivable  during the period.  Laurus subsequently extended
the  waiver  for  two  additional  six  (6)  month  periods,  under which Laurus
permitted  a  credit advance up to $1 million, which amount would otherwise have
exceeded  eligible  accounts receivable during the period.  The revolving credit
facility  is  secured  by  all  of  our  assets.

     In  conjunction with this transaction, Laurus was paid a fee of $20,000 for
the  first  year  which was expensed as additional interest expense in 2003.  We
will be required to pay a continuation fee of $10,000 in June 2004 and each year
thereafter.  In  addition,  Laurus received a warrant to purchase 200,000 shares
of  our  common stock, as stated herein.  The warrant exercise price is computed
as  follows: $0.63 per share for the purchase of up to 125,000 shares; $0.69 per
share  for the purchase of an additional 50,000 shares; and  $0.80 per share for
the  purchase of an additional 25,000 shares.  The warrant exercise price may be
paid  in  cash, in shares of our common stock, or by a combination of both.  The
warrant  expiration  date  is  June 3, 2008.  The warrant exercise price and the
number  of  shares  underlying  the warrant are subject to adjustments for stock
splits,  combinations  and  dividends.

     In addition to the initial warrant, we are obligated to issue an additional
five-year warrant to Laurus to purchase one share of common stock at an exercise
price equal to 125% of the Adjusted Fixed Conversion Price for every ten dollars
($10)  in  principal  of the Convertible Note converted into common stock if and
when  over  $1  million  is  converted under the revolving credit facility.  The
value  of  the warrant will be determined if and when issued, will be treated as
additional interest expense and will be amortized over the remaining term of the
Convertible  Note,  unless  sooner  terminated.  No  more  than  an aggregate of
100,000  shares  of  our  common  stock  may  be  purchased by Laurus under such
additional  warrants.

                                 PAGE 33

     We  may  terminate our agreements with Laurus before the end of the initial
three-year  term  and Laurus will release its security interests upon payment to
Laurus  of  all  obligations,  if  we have: (i) provided Laurus with an executed
release  of all claims which we may have under the agreements; and, (ii) paid to
Laurus  an  early payment fee in an amount equal to (x) four percent (4%) of the
capital  availability  amount  if  such  payment  occurs  prior  to  the   first
anniversary of the Initial Term (i.e., June 3, 2004); (y) three percent ( 3%) of
the  capital  availability  amount  if  such  payment  occurs  after  the  first
anniversary  and  prior  to the second anniversary of the Initial Term; and, (z)
two percent (2%) of the capital availability amount if such payment occurs after
the  second  anniversary  and  prior  to the end of the Initial Term.  The early
payment  fee  is  also  due  and  payable  by  us  to Laurus if we terminate our
Agreement  after  the  occurrence  of  an  Event  of  Default,  as define in the
agreements.

     On  March  31,  2004, we agreed to amend our Security Agreement and Secured
Convertible  Note  with  the Laurus Master Fund, Ltd. to change certain terms of
the  conversion  price  to  allow  for  the  next  Five Hundred Thousand Dollars
($500,000)  converted  under the Convertible Note to be converted at eighty-five
cents  ($0.85) per share of common stock. Thereafter, the fixed conversion price
shall be reset to equal 103% of the volume weighted average closing price of the
common  stock  for the ten (10) trading days prior to the last day on which such
five hundred thousand dollars ($500,000) has been converted. In exchange, Laurus
agreed  to  waive certain over advance compliance provisions for six (6) months.

     REGULATION

     Our  business  activities are regulated by various agencies and departments
of  the  U.S. government and, in certain circumstances, the governments of other
countries.  Several  government agencies, including NASA and the U.S. Air Force,
maintain  Export Control Offices to ensure that any disclosure of scientific and
technical  information  complies  with the Export Administration Regulations and
the  International  Traffic  in  Arms  Regulations  ("ITAR").  Exports  of   our
products,  services  and  technical  data  require  either  Technical Assistance
Agreements  ("TAAs") or licenses from the U.S. Department of State, depending on
the  level  of  technology  being  transferred. This includes recently published
regulations restricting the ability of U.S.-based companies to complete offshore
launches,  or  to  export certain satellite components and technical data to any
country  outside  the  United  States. The export of information with respect to
ground-based sensors, detectors, high-speed computers, and national security and
missile  technology  items  are  controlled  by the Department of Commerce.  The
government  is very strict with respect to compliance and has served notice that
failure  to  comply with the ITAR and/or the Commerce Department regulations may
subject  guilty  parties  to  fines  of  up  to $1 million and/or up to 10 years
imprisonment  per  violation.  Our  failure  to comply with any of the foregoing
regulations  could  have  serious  adverse  effects  as  dictated  by  the rules
associated  with  compliance  to  the  ITAR  regulations.  Also,  our ability to
successfully market and sell into international markets may be severely hampered
due  to  ITAR regulation requirements.  Our conservative position is to consider
any  material  beyond  standard  marketing  material  to  be  regulated  by ITAR
regulations.  This  year  we  began  an  active  and  comprehensive internal and
external  ITAR  training  program  provided by our regulatory consulting firm, Q
International  Group,  and  the  Society for International Affairs, both for our
employees  and  our Empowered Official, Mr. Slansky.  We also introduced in 2003
an  Internal  Export Compliance Control Program for defense articles and defense
services  controlled  by  the  U.S.  Department  of  State  under  ITAR.

                                 PAGE 34

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

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

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

     EMPLOYEES

     At  December  31,  2003, we employed approximately thirty (30) persons full
and  part-time, most of whom are aerospace, mechanical and electrical engineers.
We  expect  to  hire  other  personnel  as necessary for completion of projects,
product  development,  quality  assurance,  sales  and  marketing,  finance  and
administration.  In  addition,  due to the nature of our business, we anticipate
that  it  may  become  necessary  to  lay  off employees whose work is no longer
required  to  maintain  operations in order to prevent cost overruns.  We do not
have any collective bargaining agreements with our employees, and we believe our
employee-relations  are  good.

                                 PAGE 35

     INTELLECTUAL  PROPERTY

     We  rely,  in  part,  on  licenses,  patents, trade secrets and know-how to
develop  and  maintain our competitive position and technological advantage.  We
intend  to  protect  our intellectual property through a combination of patents,
license  agreements,  trademarks,  service  marks, copyrights, trade secrets and
other methods of restricting disclosure and transferring title.  There can be no
assurance  that  such  applications  will  be  granted.  We  have  and intend to
continue  entering  into  confidentiality   agreements   with   our   employees,
consultants  and vendors; enter into license agreements with third parties; and,
generally,  seek  to  control  access  to  and  distribution of our intellectual
property.

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

                                 PAGE 36

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

     The  following  discussion  should  be  read  in   conjunction   with   our
consolidated  financial statements and the notes thereto and the other financial
information  appearing  elsewhere  in  this document.  Readers are also urged to
carefully  review  and consider the various disclosures made by us which attempt
to advise interested parties of the factors which affect our business, including
without  limitation  our  General Registration Statement on Form 10SB12G/A filed
January  28,  2000  as  well as any or all of our recent filings including prior
year  10-KSB  and  quarterly  10-QSB  filings.

     In  addition  to historical information, the following discussion and other
parts of this document may contain forward-looking statements.  These statements
relate to future events or our future financial performance.  In some cases, you
can  identify  forward-looking  statements by terminology such as "may," "will,"
"should,"  "expect,"  "plan,"  "anticipate,"  "believe,"  "estimate," "predict,"
"potential,"  or  "continue,"  the  negative  of  such terms or other comparable
terminology.  These  statements  are only predictions.  Although we believe that
the  expectations reflected in the forward-looking statements are reasonable, we
cannot  guarantee  future  results,   levels   of   activity,   performance   or
achievements.  Moreover,  neither we nor any other person assumes responsibility
for  the  accuracy  and  completeness  of  the  forward-looking  statements.  We
undertake no obligation to publicly update any of the forward-looking statements
after the date of this report to conform such statements to actual results or to
changes  in  our  expectations.

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

                                 PAGE 37

     OVERVIEW

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

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

     SELECTION  OF  SIGNIFICANT  CONTRACTS

     On  March  31,  2004,  we  were  awarded  a  five-year, cost-plus-fixed fee
indefinite  delivery/indefinite  quantity  contract  for  up  to  $43,362,271 to
conduct  a  microsatellite distributed sensing experiment, an option for a laser
communications  experiment, and other micro satellite studies and experiments as
required  in  support  of  the  Advanced Systems Deputate of the Missile Defense
Agency.  This  effort  will  be  accomplished  in  a phased approach.  The total
five-year  contract has a ceiling amount of $43,362,271.  The principal place of
performance will be Poway, California.  We expect to complete the work under the
contract  before  March  2009.  Government contract funds will not expire at the
end  of  the  current  government  fiscal  year.  The microsatellite distributed
sensing  experiment  is  intended  to  design  and  build  up to six responsive,
affordable,  high  performance  microsatellites  to  support  national   missile
defense.  The  milestone-based,  multiyear, multiphase contract has an effective
start  date  of March 1, 2004.  Approximately $62,000 of revenue was accrued for
work  performed  in March 2004 but not invoiced until April 2004 due to the late
execution  date  of  the  contract.  The first phase is expected to be completed
this  year  and  will  result  in  detailed  mission  and microsat designs.  The
estimated  first  phase revenue is $1.1 million.  The overall contract calls for
us  to analyze, design, develop, fabricate, integrate, test, operate and support
a networked cluster of three formation-flying boost phase and midcourse tracking
microsatellites,  with an option to design, develop, fabricate, integrate, test,
operate  and  support a second cluster of three formation flying microsats to be
networked  on-orbit with high speed laser communications technology.  The second
phase is anticipated to begin on or before October 1, 2004 and run through 2005.

                                 PAGE 38

     On  October  2,  2003,  we were awarded an exclusive, follow-on contract to
provide  the  hybrid  rocket  motor systems and components for SpaceShipOne.  We
provide  our  facilities,  resources  and  a  team  of launch vehicle and hybrid
propulsion  engineers  and  technical  personnel  in  continued  support  of the
SpaceShipOne  program.  The  contract  called  for us to use our best efforts to
satisfy  the  requirements  of the SpaceShipOne program, based on our experience
with  the  prior  phases.  We  are  to provide two sets of re-usable flight test
hardware,  including  a  bulkhead,  commonly  known  as  the  SpaceDev bulkhead,
machined  in  the  flight  configuration,  a  main oxidizer valve of the current
design  and associated interfaces and plumbing to the SpaceDev bulkhead, a motor
control  system,  igniter  housings,  pressure transducers, and thermocouples as
required  for  input  to the motor control system.  In addition, we will produce
and  assemble  test  motors,  including  but  not  limited to, all expendable or
semi-reusable  materials  as  defined by our baseline design motor.  We are also
required  to  provide  on-site  engineering test support and post-test analysis.
Provisions are made in the contract for minimum monthly payments in the event of
customer  schedule  slippage  as  well  as  additional  levels  of  support  via
engineering  change  orders, if required.  The total contract value is estimated
at  $429,000.  Approximately $115,000 of revenue was realized in the year ending
December 31, 2003, with approximately $35,000 from engineering change orders and
the  remaining $80,000 from the contract.  Approximately $106,000 of revenue was
realized  in  the three-months ending March 31, 2004, with approximately $63,000
from  engineering  change  orders  and  the remaining $43,000 from the contract.

     On  July  24,  2003,  we  were  awarded  a  contract by Lunar Enterprise of
California  ("LEC")  for  a first phase project to begin developing a conceptual
mission  and spacecraft design for a lunar lander program.  The unmanned mission
will  be  designed  to put a small dish antenna near the south pole of the Moon.
From  that  location  it  will  be  in  near-constant  sunlight  for solar power
generation,  and  should  be  able  to  perform multi-wavelength astronomy while
communicating  with  ground  stations on Earth.  The contract value was $100,000
and  was completed by November 2003.  We believe that there is a possibility for
a  follow-on  phase  of  $140,000  to  further  analyze  launch   opportunities,
spacecraft  design, trajectory possibilities, potential landing areas, available
technologies  for  a  small  radio astronomy system, and communications and data
handling requirements.  This phase, if awarded, would be targeted for a mid-2004
completion.  Although this project is currently unfunded, if the project were to
proceed  past  the  analysis  stage, the total mission cost could exceed $50-$75
million.  Again,  we  can give no assurance that the contract will be awarded to
us.  Revenues  for the year ending December 31, 2003 were approximately $70,000.

     Also  on  July  9,  2003,  we were awarded a second contract by the Missile
Defense  Agency  ("MDA")  to explore the use of microsatellites ("microsats") in
national  missile defense.  Our microsats are operated over the Internet and are
capable  of pointing and tracking targets in space or on the ground.  This study
explored  fast  response  microsat  launch  and  commissioning; small, low-power
passive  sensors;  target  acquisition  and tracking; formation flying and local
area  networking  within  a cluster of microsats; and an extension of our proven
use  of  the  Internet  for  on-orbit  command,  control and data handling.  The
contract  was  successfully  concluded on February 27, 2004.  The total contract
value  was $800,000 with approximately $481,000 and $319,000 of revenue realized
in  the twelve-months ending December 31, 2003 and the three-months ending March
31,  2004,  respectively.  The total value of our microsatellite studies for MDA
was  over  $1  million  in  2003.  This   second  contract  was  considered   an
investigatory  phase  by  MDA.

                                 PAGE 39

     On  July  9,  2003,  we  were  awarded  a Phase I Small Business Innovation
Research  ("SBIR")  contract  by  Air  Force Research Lab ("AFRL") to design and
begin the development of the SpaceDev Streaker(TM) small launch vehicle ("SLV").
SpaceDev Streaker(TM) will be designed to responsively and affordably lift up to
1,000  pounds to Low Earth Orbit ("LEO").  The SpaceDev Streaker(TM) SLV concept
is  based  on  a  proprietary  combination  of  technologies  to  increase   the
performance  of  hybrid  rocket  motor  technology.  Hybrid  rocket motors are a
combination  of  solid  fuel  and  liquid  oxidizer, and can be relatively safe,
clean,  non-explosive,  and  storable,  and  can  be  throttled,  shut  down and
restarted.  This contract is valued at approximately $100,000, is a fixed price,
milestone-based agreement, which should be completed within one year. We believe
that  this  SBIR  will  move  into  Phase II valued at approximately $750,000 of
carry-forward  work  for  us,  plus  an additional $750,000 of funds provided by
Congress  based  on discussions with the Air Force Research Laboratory technical
personnel.  This  money  will  be used to develop and test fire our large Common
Core  Booster  for  the  SpaceDev  Streaker(TM) launch vehicle.  We believe that
there  may be some interest by Congress in providing additional matching funding
to  expand  and  accelerate  the  scope  of  the  work; however, there can be no
assurance  that  such  work will be awarded to us.  Revenues for the year ending
December  31,  2003  were  approximately $50,000.  Revenues for the three-months
ending  March  31,  2004  were  approximately  $30,000.

     On  July  9, 2003, we were awarded a Phase I contract to develop micro- and
nanosatellite  bus  and  subsystem  designs.  This AFRL SBIR contract, valued at
approximately $100,000, will enable us to explore the further miniaturization of
our  unique  and  innovative  microsat  subsystems.  It  will  also enable us to
explore  ways  to  reduce  the  time  and cost to build small satellites through
further  standardization  in order to help define de facto standards for payload
hardware  and software interfaces.  The contract is fixed price, milestone-based
and  should  be  completed within one year.  We believe that this SBIR will move
into  Phase  II  valued  at approximately $750,000 of carry-forward work for us;
however,  there  can  be  no  assurance  that  such  work will be awarded to us.
Revenues  for  the  year  ending  December  31, 2003 were approximately $40,000.
Revenues  for the three-months ending March 31, 2004 were approximately $24,000.

     On  December  18,  2003, we were awarded a contract by the Defense Advanced
Research  Projects  Agency  for the study of Novel Satcom Microsat Constellation
Deployment.  The  contract is a milestone-based, fixed price contract with total
consideration  of  approximately  $200,000.  There were no revenues for the year
ending  December  31, 2003.  Revenues for the three-months ending March 31, 2004
were approximately $91,000.  We expect to either expand this award or obtain new
awards under this program; however, there can be no assurance as to whether such
work  will  be  awarded  to us or, if it is, the amounts or terms of the awards.

     On  April  30,  2002,  we  were  awarded Phase I of a contract to develop a
Shuttle-compatible  propulsion  module  for  the AFRL.  We received an award for
Phase  II of the contract on March 28, 2003, and will use the project to further
expand  our  product  line  to   satisfy   commercial   and   government   space
transportation requirements.  The first two phases of the contract (including an
additional  add-on  option) are worth up to approximately $2.5 million, of which
$100,000 was awarded for Phase I, and approximately $1.4 million was awarded for
Phase II.  AFRL Phase II is a cost-plus fixed fee contract.  We anticipate that,
to  complete  AFRL  Phase  II,  approximately four months of additional time and
approximately $240,000 of additional funding will be required.  We negotiated an
extension  of  Phase  II with AFRL in order to complete the work and the related
option  was  initiated  on May 3, 2004.  The option work has begun, since we met
certain  milestones  to  the  satisfaction  of  the  AFRL  project manager.  The
additional  funding  to  complete  AFRL  Phase  II will come from the $1 million
option;  thereby,  requiring  a  reduction  in the original scope of the option.
Revenues  for  the  twelve-months  ending December 31, 2003 and the three-months
ending  March  31,  2004, respectively, were approximately $997,000 and $412,000
for  AFRL  Phase  II.

                                 PAGE 40

     In  November  1999,  we  won a $4.9 million turnkey mission contract by the
Space  Sciences  Laboratory ("SSL") at the University of California at Berkeley.
We  were  competitively selected by the University of California at Berkeley/SSL
to  design,  build,  integrate,  test  and  operate,  for  one  year,  a   small
NASA-sponsored scientific, Earth-orbiting spacecraft called CHIPSat.  CHIPSat is
the  first  and  only  successful  mission  of  NASA's low-cost University-Class
Explorer  ("UNEX") series to date.  CHIPSat launched as a secondary payload on a
Delta-II  rocket  on  January  12,  2003.    The   satellite   achieved   3-axis
stabilization,  meaning  it  was  pointing  and  tracking  properly,  with   all
individual  components  and systems successfully operating, and is continuing to
work  well in orbit after one year.  In 2000, we reviewed the contract status at
year-end and determined that the total estimated costs at the end of the program
would  exceed  the  likely  revenue.  As  a  result,  we  accrued   a  loss   of
approximately  $860,000 based on the expected contract modification of $600,000,
which  was  approved  on June 15, 2001.  On November 28, 2001, a second contract
modification  was  signed  with  the University of California at Berkeley, which
added  approximately  $1.2  million  to  the  contract as well as an increase in
contract scope.  This increased the total contract revenue to approximately $6.8
million  and  reduced  the  total expected loss on the contract to approximately
$460,000.  During  2002,  an  additional contract modification for approximately
$400,000  was  signed, which also increased the contract value and increased the
scope  of  the  contract  to  the  current  value  of  the  CHIPSat  project  of
approximately  $7.4  million,  thereby  increasing  the  total  expected loss to
approximately  $514,000.  In  retrospect,  some of the CHIPSat expenses creating
the  loss  could have been recorded as research and development costs associated
with  our ongoing satellite design and development programs.  As of December 31,
2003, the total contract costs were expended, mainly as cost of goods sold.  The
original  support  contract  expired  on  December  31,  2003.  CHIPSat is still
operating  successfully  and  providing the University of California at Berkeley
with  new  and  interesting  data.  The  University  of  California  at Berkeley
requested  to  extend  the  program  and  we  recently negotiated a new time and
materials  contract  in  the  form  of  a  purchase order with the University of
California  at Berkeley for continuing support of this project.  Revenue for the
year  ending  December  31,  2003  was approximately $356,000.   Revenue for the
three-months  ending  March  31,  2004  and  2003  was approximately $12,000 and
$112,000,  respectively.

     On  June  18,  2001,  we  entered  into a relationship with two individuals
(doing  business as EMC Holdings Corporation ("EMC")) whereby EMC was to provide
certain  consulting  and  advisory  services  to  us.  EMC  received  the  first
installment  of  500,000  shares  of  our  common stock on June 26, 2001.  Total
expense  for  the  initial  stock  issuance  through  September  30,   2001  was
approximately  $455,000.  Pursuant  to  a  demand for arbitration filed by us on
November  7, 2001, we sought the return of all or a portion of the shares issued
to  EMC.  Following  a  three-day  arbitration in May and June 2002, on July 17,
2002,  an  interim  award  was  issued  in favor of us against EMC, ordering the
return  of  the  initial installment of our 500,000 shares and denying EMC's own
claim  for $118,000.  On October 22, 2002, a tentative final award was issued in
our  favor  including  an  award  of  approximately  $83,000  in  attorney   and
arbitration  fees to us.  The tentative final ruling became effective on October
29,  2002,  and  has  been submitted to the Superior Court of California, Orange
County,  for  entry  of  judgment.  Because  collection  of  the  attorney   and
arbitration  fees  award  is not assured, we expensed all of our fees related to
this  matter.  Any recovery of the fees will be recorded as income in the period
they  are  received; however, at this time, we do not expect any recovery and in
June  2003,  we ceased efforts to recover the awarded fees, as it was determined
that  the  cost to pursue collection exceeded the likelihood of collection.  The
return  of  our  500,000 shares, as provided in the interim award issued on July
17,  2002,  was  recorded  in  the  third  quarter  of 2002 as a reversal of the
original  expense recorded.  Because the original expense was not recorded as an
extraordinary  item,  the  reversal  of  the  expense  did  not  qualify  as  an
extraordinary  item.

                                 PAGE 41

     RESULTS  OF  OPERATIONS

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

         YEAR ENDED DECEMBER 31, 2003 -VS.- YEAR ENDED DECEMBER 31, 2002

     During the year ending December 31, 2003, we had net sales of approximately
$2,960,000  as  compared  to  net sales of approximately $3,370,000 for the same
period in 2002.  Sales declined primarily due to government delays in finalizing
the follow-on contracts for AFRL and MDA and to customer delays on SpaceShipOne.
Sales in 2003 reflected the substantial completion of CHIPSat and the completion
of the original SpaceShipOne contract, AFRL Phase I and MDA Phase I, while a new
exclusive  proprietary  propulsion  contract (SpaceShipOne), began on October 2,
2003,  a  new  contract with MDA began on July 9, 2003, a new contract with AFRL
began  on  July  9, 2003 and a new contract with Lunar Enterprises began on July
24, 2003.  The total value of the MDA, AFRL and Lunar Enterprises contracts were
$800,000, $1.4 million and $100,000, respectively.  Revenues for the year ending
December 31, 2003 were comprised of approximately $29,600 and $997,000 from AFRL
Phase  I  and  II, respectively, $397,000 and $115,000 from the original and new
exclusive  proprietary  propulsion   contracts   (SpaceShipOne),   respectively,
$250,000  and  $481,000 from MDA Phase I and II, respectively, $356,000 from the
CHIPSat  program,  $100,000 from the contract by Lunar Enterprises of California
and  approximately  $220,400 from all other programs.  During the same period of
2002,  sales  were  comprised  of  approximately  $1.7  million from the CHIPSat
program,  approximately  $1.2  million from the original SpaceShipOne propulsion
development  program,  approximately  $300,000  from  the  completion   of   our
outstanding  government  grants,  approximately $70,000 from Phase I of the AFRL
project  and  approximately  $130,000  from  all  other  programs.

     For  the  year  ending December 31, 2003, we had costs of sales (direct and
allocated  costs  associated  with   individual  contracts)   of   approximately
$2,415,000,  or 82% of net sales, as compared to approximately $3,348,000 or 99%
of net sales, during the same period in 2002.  The decrease in cost of sales was
primarily  due  to  a  lower  overall  cost   structure,   combined   with   the
implementation  of  stronger  cost  controls  and  project monitoring.  Also, we
altered our cost allocation method in the second quarter of 2003 as we completed
CHIPSat,  our  main  fixed price contract at the time, and began work on our new
AFRL  and  MDA  cost plus contracts.  We continue to focus efforts on developing
project  management  skills and reports to assist in the efficient and effective
management  of  our  projects.  The  gross margin percentage for the year ending
December  31,  2003  was  18%  of net sales, an increase of 16% of net sales, as
compared  to  2%  of  net  sales  for  the  period  in  2002.

     We  experienced  an  increase  of  approximately  $1,364,000  in  operating
expenses  from  approximately  $66,000,  or  2% of net sales, in the year ending
December 31, 2002 to approximately $1,430,000, or 48% of net sales, for the year
ending December 31, 2003.  Operating expenses include general and administrative
expenses  ("G&A"),  marketing  and  sales  expenses and research and development
expenses  as  well  as  stock  and stock option based compensation expenses.  In
2002,  we  experienced  a  one-time  reversal  for  the EMC transaction (see EMC
Holdings  Corporation transaction in MD&A Overview Section above).  The increase
in  operating  expenses  for  the  year  ending  would  have  been approximately
$905,000,  rather  than the stated $1,360,000 increase, without the one-time EMC
reversal.  The  following  comparisons  are  based  on  total operating expenses
excluding  the  effects  of  the  one-time  EMC  reversal.

                                 PAGE 42

-     Marketing  and  sales  expenses  accounted  for  approximately  15% of the
          increase  in operating expenses, from approximately $258,000, or 8% of
          net  sales,  for  the  year ending December 31, 2002, to approximately
          $395,000,  or 13% of net sales, during the same period in 2003, mainly
          due  to  our decision to expand our marketing and sales department and
          add  a  Vice  President of Marketing and Product Development. Although
          our  Vice  President of Marketing and Product Development is no longer
          with  us, our CEO, Mr. Benson is leading our marketing & sales efforts
          and  most  of  his  expenses  are  being  charged  to this department.

-     Research  and development ("R&D") expenses accounted for approximately 31%
          of the increase in operating expenses. We began incurring R&D expenses
          of approximately $281,000, or 10% of net sales, during the year ending
          December  31,  2003.  Approximately  $192,000 of R&D was in connection
          with  our  hybrid rocket propulsion design system and technologies and
          the  remaining  $89,000  was  part  of  our  satellite  bus design and
          development.

Approximately 1% of the increase in operating expenses came from stock and stock
option-based compensation expense.  During the year ending December 31, 2003, we
had  an  increase  in  stock  and  stock  option based compensation expense from
approximately ($452,000), or (14%) of net sales, in 2002 to approximately $9,000
or 0% of net sales during the same period in 2003.  This increase was mainly due
to  the  reversal of stock compensation from the EMC arbitration ruling as noted
above.

-     G&A  expenses accounted for approximately 53% of the increase in operating
          expenses. The increase in G&A expenses from approximately $261,000 for
          the  year  ending  December 31, 2002 to approximately $746,000 for the
          same  period  in  2003  was  primarily  due  to  new  rent  charges of
          approximately  $291,000  (we  owned  the building in 2002 and incurred
          interest  expense  on  loans  but  not  rental payments) plus one-time
          revolving  credit  facility  expenses  of approximately $42,000 and an
          increase  in  G&A labor expense with the hiring of our Chief Financial
          Officer,  offset  by  a  reduction  in  G&A  labor  expense of $92,000
          primarily  due  to  the  loss  of  our  Vice  President of Operations.

          Non-operating  expense/(income) consists of interest expense, non-cash
          debt  discount  expense and deferred gain on the sale of our building,
          as  well  as  other  loan  fees  and  expenses.

-     Interest  expense  for  the  year  ending  December  31, 2003 and 2002 was
          approximately  $91,000, or 3% of net sales, and $263,000, or 8% of net
          sales,  respectively.  The  decrease  was  due to the building sale on
          January  31,  2003, which eliminated building debt and reduced overall
          interest on the notes associated with the building. We continue to pay
          interest  expense  on  certain capital leases and settlement notes. In
          addition,  we  accrued  interest  expense related to our related party
          note, convertible debentures and our revolving credit facility. In the
          years  ending  December 31, 2003 and 2002, the accrued interest on our
          related party note was approximately $47,000 and $45,000 respectively.
          We  also  accrued  and  paid  approximately $18,000 of interest on our
          convertible  notes  and  accrued  approximately  $14,000  of interest,
          $42,000  of  fees  and $126,000 of non-cash loan fees on our revolving
          credit  facility  with  Laurus  for the year ending December 31, 2003.

                                 PAGE 43

-     In  conjunction with our convertible notes, we recorded a convertible note
          debt  discount  of  $475,000  related to warrants that accompanied the
          convertible  debt  issue  in  2002;  however,  since we made a partial
          repayment  and  the  note  holders converted the remaining balance and
          forfeited half of their warrants, the debt discount amount was reduced
          from  $475,000  to $237,500. The reduction is exclusively attributable
          to forfeiture of half of the original warrants. During the year ending
          December  31,  2003,  the  convertible  debt  was  eliminated.  A debt
          discount  adjustment of approximately $234,000 was made and the ending
          balance  of  $112,500  was recorded on the statement of operations for
          the  year.

-     We  recognized  approximately $107,500 of the deferred gain on the sale of
          the  building  during  the  year  ending December 31, 2003 and we will
          continue  to  amortize  the  remaining  deferred gain of approximately
          $1,065,000  into non-operating income over the remainder of the lease.
          In  relation  to the gain we received on the building, we also accrued
          an  income  tax  payable expense of $40,000 at March 31, 2003 of which
          none  remained  at  December 31, 2003. The reduction of the income tax
          payable  was  due  to  a  change  in  estimate  based  on  the loss we
          experienced  during  the  year.

-     We  realized  loan  fees  related  to  our  revolving  credit facility and
          expenses related to the conversion of notes to common stock below fair
          market  value  of  approximately $258,000 for the year ending December
          31, 2003. We anticipate additional expenses related to similar note to
          equity  conversions  in  the  quarters  ahead.

     During  the  year  ending  December  31,  2003,  we  incurred a net loss of
approximately  $1,246,000,  or  42%  of  net  sales,  compared  to a net loss of
approximately  $376,000,  or  11%  of  net  sales,  for the same period in 2002.
During the year ending December 31, 2003, we incurred an EBITDA (earnings before
interest  taxes  depreciation  and amortization) of approximately <$723,000>, or
<24 %> of net sales, compared to an EBITDA of approximately $372,000, or 10 % of
net  sales,  for  the  year  ending  in  2002.

     The  following  table  reconciles  EBITDA to net loss for the twelve-months
ending  December  31, 2003  and  2002,  respectively:




FOR THE YEAR ENDING                      DECEMBER 31, 2003   December 31, 2002
                                           (UNAUDITED)         (Unaudited)
                                        ------------------  ------------------
                                                      
NET LOSS                                 $      (1,246,067)  $       (376,160)
--------------------------------------  ------------------  ------------------
Interest Expense . . . . . . . . . . .             91,493             263,480
Non-Cash Interest exp. (Debt Discount)            112,500             125,000
Gain on Building Sale. . . . . . . . .           (107,498)                  0
 Loan Fee - Equity Compensation. . . .            257,882                   0
Provision for income taxes . . . . . .              1,600               1,600
Depreciation and Amortization. . . . .            166,971             357,692
--------------------------------------  ------------------  ------------------
EBITDA . . . . . . . . . . . . . . . .   $       (723,119)   $        371,612
--------------------------------------  ------------------  ------------------


                                 PAGE 44

     EBITDA  should  not  be  considered  as an alternative to net income (as an
indicator  of  operating  performance)  or  as an alternative to cash flow (as a
measure  of  liquidity or ability to service debt obligations).  We believe that
EBITDA  provides  an  important additional perspective on our operating results,
our ability to service our long-term obligations, our ability to fund continuing
growth, and our ability to continue as a going concern.  The increase in the net
loss  was mainly due to our quarterly losses in the first and second quarters of
2003  and less depreciation on our building, which we sold in January 2003.  The
first  two  quarterly  losses  were spurred by reductions in revenues due to the
substantial completion of CHIPSat and the delay in starting our new AFRL and MDA
projects;  however,  revenues  for  the  four  quarters in 2003 showed continued
progress,  as  did  the  loss  by  quarter.

    THREE-MONTHS ENDING MARCH 31, 2004-VS,-THREE-MONTHS ENDING MARCH 31, 2003

     During  the  three-months  ending  March  31,  2004,  we  had  net sales of
approximately  $1,015,000 as compared to net sales of approximately $533,000 for
the  same  three-month period in 2003, an increase of over 90%.  Sales increased
primarily due to the addition and expansion of government contacts such as those
for  AFRL  and MDA, which created new revenue opportunities for us.  Revenues in
the  three-months ending March 31, 2004 were comprised of approximately $412,000
from AFRL Phase II, $319,000 from MDA Phase II, $106,000  from the new exclusive
proprietary propulsion contracts (SpaceShipOne),  $91,000 from our contract with
the  Defense  Advanced  Research  Projects  Agency,  $54,000  from  the two SBIR
contracts  listed  above,  and $33,000 from all other programs.  During the same
period  of  2003,  sales  were  comprised  of  approximately  $237,000  from the
SpaceShipOne  contract, $157,000 from the MDA project, $112,000 from the CHIPSat
program,  $20,000 from Phase I of the AFRL project and approximately $7,000 from
all  other  programs.

     For  the  three-months ending March 31, 2004, we had costs of sales (direct
and  allocated  costs  associated  with  individual  contracts) of approximately
$807,500,  or 79.6% of net sales, as compared to approximately $462,000 or 86.6%
of net sales, during the same period in 2003.  The increase in cost of sales was
primarily due to higher revenues since the majority of our current contracts are
cost  plus  fixed  fee  contracts as well as the implementation of stronger cost
controls  and  project  monitoring.  We  continue to focus efforts on developing
project  management  skills and reports to assist in the efficient and effective
management  of  our  projects.  The gross margin percentage for the three-months
ending March 31, 2004 was 20.4% of net sales, an increase of 7% of net sales, as
compared  to  13.4%  of  net  sales  for  the  same  three-month period in 2003.

     We  experienced  a decrease of approximately $240,000 in operating expenses
from  approximately $435,000, or 81.6% of net sales, for the three-months ending
March  31,  2003  to  approximately  $195,000  or  19.2%  of  net sales, for the
three-months  ending  March  31,  2004.  Operating  expenses include general and
administrative  expenses  ("G&A"), marketing and sales expenses and research and
development  expenses  as  well  as  stock  and  stock option based compensation
expenses.  Fluctuations  in  operating expenses for 2004 from 2003 are primarily
attributable  to  the  following:

-     Marketing  and  sales  expenses  increased during the first three-month of
          2004  compared  to  the same period in 2003. The increase in marketing
          and  sales expense, from approximately $65,000, or 12.2% of net sales,
          for  the three months ending March 31, 2003, to approximately $99,000,
          or  9.8%  of net sales, during the same period in 2004, was mainly due
          to  our  decision  to  expand  our  marketing  and  sales  department.

                                 PAGE 45

-     Research  and  development  ("R&D")  expenses  increased  during the first
          three-months of 2004 from no research and development costs in 2003 to
          approximately $15,000 or 1.5% of net sales for the three-months ending
          March  31,  2004.

-     The  decrease of approximately $289,000 in G&A expenses from approximately
          $370,000  for  the three-months ending March 31, 2003 to approximately
          $81,000  for  the same three-month period in 2004 was primarily due to
          software  amortization  expense of $34,500 during the first quarter of
          2003, which is no longer present in 2004 as well as a more appropriate
          classification  of  certain  expenses  into  cost  of  goods  sold.

     Non-operating  expense (income) consists of interest expense, non-cash debt
discount expense and deferred gain on the sale of our building, as well as other
loan  fees  and  expenses.

-     Interest  expense  for the three-months ending March 31, 2004 and 2003 was
          approximately  $19,800,  or 2.0% of net sales, and $20,400, or 3.8% of
          net sales, respectively. The slight decrease was due to lower interest
          rates and a reduction in settlement notes and capital leases. Interest
          expense  is  comprised of interest on our note to our CEO, interest on
          our  revolving  credit  facility/convertible  debt and interest on our
          settlement notes/capital leases. For the three-months ending March 31,
          2004 and 2003, interest expense on our note to our CEO was $14,600 and
          $10,000,  respectively. For the three-months ending March 31, 2004 and
          2003,  interest  expense  on our revolving credit facility/convertible
          debt  was $4,000 and $2,400, respectively. And interest expense on our
          settlement  notes/capital  leases  for  the  three-month period ending
          March  31,  2004  and  2003  were  $1,200  and  $8,000,  respectively.

-     We  recognized  approximately  $29,300 and $19,500 of the deferred gain on
          the sale of the building during the three-months ending March 31, 2004
          and 2003, respectively, and we will continue to amortize the remaining
          deferred  gain  of  approximately $1,036,000 into non-operating income
          over  the  remainder of the lease. In relation to the gain we received
          on  the  building, we also accrued an income tax expense of $40,000 at
          March  31,  2003  of  which  none  remained  at December 31, 2003. The
          reduction  of  the  income tax payable was due to a change in estimate
          based  on  the  loss  we  experienced  during  the  year.

-     During  the three-months ending March 31, 2003, we expensed in conjunction
          with  our  convertible  notes,  part  of the existing convertible debt
          discount  related  to  warrants  that accompanied the convertible debt
          issue  in  2002  of  approximately  $475,000,  of  which approximately
          $100,000 was expensed during the three-months ended March 31, 2003 and
          paid  or  converted  in September 2003. There was no debt discount for
          the  first  three  months  of  2004.

-     We  realized  loan  fees  related  to  our  revolving  credit facility and
          expenses related to the conversion of notes to common stock below fair
          market  value  of  approximately  $464,000 for the three-months ending
          March  31,  2004.  We accrued approximately $4,000 of interest for the
          three-months  ending March 31, 2004. We anticipate additional expenses
          related  to  similar  note  to  equity  conversions.

     During  the  three-months  ending March 31, 2004, we incurred a net loss of
approximately  $442,500,  or  43.6%  of  net  sales,  compared  to a net loss of
approximately  $505,000,  or 94.8% of net sales, for the same three-month period
in  2003.  During  the three-months ending March 31, 2004, we incurred an EBITDA
(earnings  before interest taxes depreciation and amortization) of approximately
$28,000,  or  2.7%  of  net  sales,  compared to an EBITDA loss of approximately
<$306,000>,  or  <30.2>  %  of  net sales, for the three-months ending March 31,
2003.

                                 PAGE 46

     The  following  table  reconciles  EBITDA  to net loss for the three-months
ending  March  31,  2004  and  2003, respectively:




FOR THE THREE-MONTHS ENDING             MARCH 31, 2004   March 31, 2003
                                          (UNAUDITED)      (Unaudited)
                                        ---------------  ---------------
                                                   
NET LOSS                                 $    (442,549)   $    (505,087)
--------------------------------------  ---------------  ---------------
Interest Expense . . . . . . . . . . .          19,788           20,449
Non-Cash Interest exp. (Debt Discount)               -          100,455
Gain on Building Sale. . . . . . . . .         (29,318)         (19,545)
 Loan Fee - Equity Conversion. . . . .         464,000                0
Provision for income taxes . . . . . .               -           40,000
Depreciation and Amortization. . . . .          15,954           57,696
--------------------------------------  ---------------  ---------------
EBITDA . . . . . . . . . . . . . . . .   $      27,875    $    (306,032)
--------------------------------------  ---------------  ---------------


     EBITDA should not be considered as an alternative to net income or loss (as
an  indicator  of operating performance) or as an alternative to cash flow (as a
measure  of  liquidity or ability to service debt obligations).  We believe that
EBITDA  provides  an  important additional perspective on our operating results,
our ability to service our long-term obligations, our ability to fund continuing
growth,  and  our  ability  to  continue  as  a  going  concern.

                               [GRAPHIC  OMITED]

                                 PAGE 47

LIQUIDITY  AND  CAPITAL  RESOURCES

     As of March 31, 2004, we believe that the opinion our auditors expressed in
their formal auditors' opinion dated February 11, 2004 (except for Note 11 as to
which  the  date is April 2, 2004) is still accurate.  PKF stated, that in their
opinion, based on their audit, our consolidated financial statements referred to
herein  present  fairly,  in  all  material respects, the consolidated financial
position  of  SpaceDev, Inc. and its subsidiary as of December 31, 2003, and our
consolidated results of operations and cash flows for the year then ended are in
conformity with accounting principles generally accepted in the United States of
America.  Our ability to continue as a going concern depends upon our ability to
ultimately implement our plan, which includes (but is not limited to) generation
of  substantial  new revenue from MDA by successfully performing under the newly
awarded  contract  and  continuing  to  attract  and successfully complete other
government  and  commercial  contracts,  development  of  a  project  management
expertise  to  profitably execute on new business contracts and reduction of the
working  capital  deficit  by  raising  additional capital.  We are working with
Laurus  on  our  revolving  credit facility and investigating the possibility of
raising  additional  capital  to further support operations as new contracts and
business  opportunities  materialize.  The  prospective  funding, as well as new
business  opportunities, can come from a variety of sources, including public or
private  equity  markets, state and federal grants and government and commercial
customer  program  funding.  However,  there can be no assurance that we will be
able  to  obtain  such  funding  or  contracts  as needed or, if such funding or
contracts  are available, that we can obtain them on terms favorable to us.  The
likelihood  of  our  success  must  be  considered  in  light  of  the expenses,
difficulties and delays frequently encountered in connection with the developing
businesses,  those  historically  encountered   by  us,   and  the   competitive
environment  and  industry  in  which  we  operate.

     On January 31, 2003, we closed escrow on the sale of our facility in Poway,
California  and  entered  into  a  ten-year leaseback.  The selling price of the
facility  was  $3.2  million.  The total debt repayment from the transaction was
approximately $2.4 million.  The net proceeds to us for working capital purposes
was  approximately  $636,000.

     At  the  end  of 2002, we raised $475,000 from certain of our directors and
officers  by  issuing  2.03% convertible debentures.  The convertible debentures
entitled  the  holder  to convert the principal and unpaid accrued interest into
our  common stock when the note matured.  The original maturity on the notes was
six  (6)  months  from issue date; however, on March 19, 2003, the maturity date
was  extended to twelve (12) months from issue date.  The convertible debentures
were exercisable into common shares at a conversion price that equals the 20-day
average  asking  price  less 10%, which was established when the debentures were
issued,  or  the  initial conversion price.  Concurrent with the issuance of the
convertible debentures, we issued warrants to purchase up to 1,229,705 shares of
our  common  stock to the subscribers.  These warrants are exercisable for three
(3)  years  from  the  date  of  issuance  at the initial exercise price, or the
initial  conversion  price  on  the debentures.  On September 5, 2003, we repaid
one-half  of  the  convertible  notes,  with the condition that the note holders
would  convert  the  other half.  Also, as a condition of the partial repayment,
the  note holders were required to relinquish one-half of the 1,229,705 warrants
previously  issued.  As  additional  consideration for the transaction, the note
holders  were  offered 5% interest on their notes, rather than the stated 2.03%.
All  the  note holders accepted the offer and the convertible notes were retired
in  2003.  Each  of  the  note  holders  is a selling security holder under this
prospectus.

                                 PAGE 48

     During  the  three-months  ending  March  31, 2003, we raised approximately
$426,000  from accredited investors by selling 861,267 units of our common stock
and common stock purchase warrants under in a private placement offering ("PPO")
made  under  Section  4(2)  of  the  Securities  Act  of  1933, and Rule 506, to
accredited  investors  only.  We  subsequently  closed  the  PPO.

     We  have  sustained  ourselves  over  the  last few years with a mixture of
government  and  commercial  contracts and capital raised in the private market.
In  particular,  we anticipated and received an award for AFRL Phase II on March
28, 2003.  AFRL Phase II is a cost-plus contract, which has required us to incur
certain costs in advance of regular contract reimbursements from AFRL.  Although
we  have  needed  a  certain  amount  of  cash  to  fund advance payments on the
contract,  we  have  been  entitled, as a small business concern, to recover our
costs  on  a  weekly  basis  and we established the Laurus Master Fund revolving
credit  facility  at  the end of the second quarter of 2003, in part, to support
our advance payment needs.  In addition, we anticipated and received the initial
investigatory  contract  from  the  MDA to explore the use of microsatellites in
national  missile  defense.  On  February  29,  2004,  we concluded the study to
explore a mission with a fast response microsat launch and commissioning; small,
low-power  passive  sensors; formation flying and local area networking within a
cluster  of  microsats;  and  an extension of our proven use of the Internet for
on-orbit  command,  control and data handling.  The purchase order was valued at
$800,000  and  was a cost plus fixed fee agreement.  The final retention payment
of approximately $33,000 will be made after the final report is approved by MDA.
In  anticipation  that  the  new $43,362,271 contract would be awarded to us, we
agreed  to  begin  work on the MDA program on March 1, 2004.  MDA agreed to make
the  effective  date  of the agreement March 1, 2004 and it was awarded to us on
March 31, 2004.  Our newly awarded $43,362,271 MDA contract is a phased contract
and  we  can  give no assurance that the entire contract will be realized by us,
even  though we have begun work on the first Task Order, which began on March 1,
2004  and  is  expected  to  be  completed  by  October 1, 2004 and we currently
anticipate  the  successful  completion  of  future  phases.

     On  March  31,  2004, we negotiated an amendment to our Secured Convertible
Note  dated  June  3, 2003 with the Laurus Master Fund to add a fixed conversion
price  at  $0.85  per  share for the next $500,000 converted under the revolving
credit  facility,  after the initial $1 million conversion.  In exchange for the
amendment,  Laurus  granted  us a six-month waiver to utilize the full revolving
credit  facility in advance of eligible accounts.  At March 31, 2004, Laurus had
converted  500,000 shares under the revolving credit facility, which represented
approximately  $275,000  of  debt  converted  to  equity.

     We  realized  a  small positive cash flow from operations during the fourth
quarter  of  2003  and  first quarter of 2004.  We are focusing attention on our
EBITDA,  as  an  indicator of our improving financial performance.  We expect to
continue  realizing  net  losses  in  2004,  primarily  due to non-cash interest
expense  and other fees related to our revolving credit facility.  Therefore, by
focusing  on  EBITDA  as one important measure of performance, we can illustrate
the improving results of our core business.  We recorded EBITDA of approximately
$28,000 for the three-month period ending March 31, 2004, compared to a negative
EBITDA  of $306,000 for the same period in 2003, an improvement of approximately
$334,000.  As indicated above, EBITDA should not be considered as an alternative
to  net  income  or  loss  (as  an  indicator of operating performance) or as an
alternative  to  cash flow (as a measure of liquidity or ability to service debt
obligations).

                                 PAGE 49

     In  addition,  we  are  focusing  attention  on  our profits or losses from
operations,  as  an additional indicator of our improving financial performance.
Therefore, by focusing on operating results as another important measure, we can
monitor  the  performance  of  our  core  business.  We  recorded  a profit from
operations  of approximately $12,000 in the first quarter of 2004, compared to a
loss  from  operations  of  $364,000  in  the first quarter of 2003.  Profits or
losses  from operations are derived from all expenses excluding interest, taxes,
non-cash  expenses  tied  to  our  revolving  credit facility and other non-cash
financing  activities.

     We  expect  to continue showing a positive trend in cash flow and operating
profits  in 2004.  We anticipate that with the projected increase in revenue and
backorders  from  near  term  contracts,  combined with our fiscally responsible
budget  and project controls and borrowings under our revolving credit facility,
that  net  positive  cash  flow  from operations will be sufficient to fund both
operations  and  capital  expenditures in 2004.  There is no assurance, however,
that  we  will achieve or sustain any positive cash flow or profitability now or
thereafter.

   CASH POSITION FOR YEAR ENDED DECEMBER 31, 2003 -VS.- YEAR ENDED DECEMBER 31,
                                      2002

     Net  increase  in  cash  during  the  year  ending  December  31,  2003 was
approximately $565,000, compared to a net decrease of approximately $184,000 for
the  same  period  in  2002.  Net  cash  used  in  operating  activities totaled
approximately  $1,029,000  for the year ending December 31, 2003, an increase of
approximately  $323,000  as compared to approximately $707,000 used in operating
activities during the same period in 2002, mainly due to the increase in our net
loss.

     Net  cash provided by investing activities totaled approximately $3,111,000
for the year ending December 31, 2003, compared to $48,000 provided by investing
activities  during  the  same  period in 2002.  The increase in cash provided by
investing  activities is attributable to the sale of the building on January 31,
2003.

     Net  cash used in financing activities totaled approximately $1,517,000 for
the  year  ending  December  31,  2003,  which  is  a  decrease of approximately
$1,992,000  from  the  approximately  $475,000  provided by financing activities
during the same period in 2002.  This is primarily attributable to the repayment
of  notes  payable  associated  with  the  building sale and advances on our new
revolving  credit  facility.

     At  December  31,  2003,  our  cash,  which includes cash reserves and cash
available   for   investment,   was  approximately  $592,000,  as  compared   to
approximately  $28,000  at  December  31,  2002,  an  increase  of approximately
$564,000,  mainly  due  to  advances  on  our  revolving  credit  facility.

     As  of December 31, 2003, our backlog of funded and non-funded business was
approximately  $2.0  million,  as  opposed  to  approximately $4.0 million as of
December  31,  2002.  As of March 31, 2004, our backlog of funded and non-funded
business  grew  to  approximately  $45  million  due to the follow-on, five-year
contract  from MDA for up to $43,362,271.  We expect approximately $2 million in
revenue  from the MDA program in 2004.  Although the MDA contract was awarded to
us,  there  can  be no assurance that the contract will be continued through all
phases,  and/or,  if  continued,  that it will generate the amounts anticipated.

                                 PAGE 50

     During the year ending December 31, 2003, we won the AFRL Phase II contract
worth  approximately  $1.4  million,  negotiated increases of approximately $1.0
million to the AFRL Phase II Contract as a deferred option still open, completed
our  first  proprietary propulsion contract (SpaceShipOne) and was awarded a new
exclusive  proprietary   propulsion   contract   for   SpaceShipOne,   completed
significant  milestones on CHIPSat, completed MDA's Phase I project and obtained
a new contract for a new $800,000 project, obtained two AFRL SBIR Phase I grants
and  were  awarded  a  $100,000  contract  by  Lunar  Enterprises.

     Deferred income taxes are provided for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $2,190,000  and $1,372,000 as of December 31, 2003 and
2002,  respectively,  consisted  primarily  of  the income tax benefits from net
operating  loss  and  capital  loss  carryforwards, amortization of goodwill and
research  and  development  credits.  A valuation allowance has been recorded to
fully  offset  the  deferred  tax  asset  as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance increased approximately
$818,000  in 2003 from $1,372,000 at December 31, 2002 to $2,190,000 at December
31,  2003.

     At  December  31, 2003, we had federal and state tax net operating loss and
capital  loss  carryforwards  of  approximately   $4,230,000   and   $1,847,000,
respectively.  The  federal and state tax loss carryforwards will expire in 2023
and 2013, respectively, unless previously utilized.  The State of California has
suspended  the  utilization  of  net  operating  loss  for  2002 and 2003.

  CASH POSITION FOR THREE-MONTHS ENDING MARCH 31, 2004 -VS.- THREE-MONTHS ENDING
                                 MARCH 31, 2003

     Net  cash  increased  during  the  three-months  ending  March  31, 2004 by
approximately  $390,000,  compared  to  approximately  $183,000  for  the   same
three-month  period  in  2003.  Net  cash  used  in operating activities totaled
approximately $161,000 for the three-months ending March 31, 2004, a decrease of
approximately  $570,000  as compared to approximately $731,000 used in operating
activities  during  the  same  three-month  period  in  2003,  mainly due to the
decrease  in  operating  expenses for the first three-months of 2004 compared to
the  same  period  in  2003.

     Net  cash used in investing activities totaled approximately $8,000 for the
three-months ending March 31, 2004, compared to $3,147,000 provided by investing
activities  during  the  same  three-month period in 2003.  The decrease in cash
provided  by investing activities is attributable to the sale of the building on
January  31,  2003  and  no  comparable  transaction  in  2004.

     Net  cash  provided  by financing activities totaled approximately $559,000
for  the  three-months  ending  March  31,  2004,  which  is  an   increase   of
approximately  $2,792,000  from  the  approximately $2,233,000 used in financing
activities  during  the  same period in 2003.  This is primarily attributable to
the  repayment  of  notes payable associated with the building sale, advances on
our  revolving credit facility, conversions under our revolving credit facility,
as  well  as  an increase in issuance of common stock from the exercise of stock
options  and  warrants.

     At  March  31,  2004,  our  cash,  which  includes  cash  reserves and cash
available   for  investment,  was   approximately   $982,000,  as  compared   to
approximately $211,000 at March 31, 2003, an increase of approximately $771,000,
mainly  due  to  advances  on  and/or  conversions  under  our  revolving credit
facility.

                                 PAGE 51

     As  of  March  31,  2004, our backlog of funded and non-funded business was
approximately  $45 million due to the follow-on, five-year contract from MDA for
up  to  $43,362,271.  We expect approximately $2 million in revenue from the MDA
program  in  2004.  Although the MDA contract was awarded to us, there can be no
assurance  that  the  contract  will be continued through all phases, and/or, if
continued,  that it will generate the amounts anticipated.  Backlog for the same
three-month  period  in  2003  was  $3.2  million.

     Deferred income taxes are provided for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $2,360,000  and  $2,190,000  as  of March 31, 2004 and
December  31, 2003, respectively, consisted primarily of the income tax benefits
from net operating loss and capital loss carryforwards, amortization of goodwill
and  research  and development credits.  A valuation allowance has been recorded
to  fully  offset  the deferred tax asset as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance increased approximately
$170,000 in 2004 from $2,190,000 at December 31, 2003 to $2,360,000 at March 31,
2004.

     At  March  31,  2004,  we  had federal and state tax net operating loss and
capital  loss  carryforwards  of  approximately   $4,673,000   and   $1,847,000,
respectively.  The  federal and state tax loss carryforwards will expire in 2023
and 2013, respectively, unless previously utilized.  The State of California has
suspended  the  utilization  of  net  operating  loss  for  2002 and 2003.

     CRITICAL  ACCOUNTING  STANDARDS

     Our  revenues  transitioned  in  2003 from being primarily from fixed-price
contracts,  where  revenues  are  recognized  using the percentage-of-completion
method  of  contract  accounting  based  on the ratio of total costs incurred to
total  estimated  costs,  to  cost-plus  fixed fee contracts, where revenues are
recognized as costs are incurred and services are performed. Losses on contracts
are recognized when they become known and reasonably estimable (see Notes to the
Consolidated  Financial Statements). Actual results of contracts may differ from
management's  estimates  and  such  differences  could   be  material   to   the
consolidated  financial statements. Professional fees are billed to customers on
a  time-and-materials  basis,  a  fixed-price  basis or a per-transaction basis.
Time-and-materials  revenues  are recognized as services are performed. Deferred
revenue  represents amounts collected from customers for services to be provided
at  a  future  date.  Research  and  development costs are expensed as incurred.

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

                                 PAGE 52

     SFAS  No.  148,  Accounting  for  Stock-Based Compensation - Transition and
Disclosure,  which amends SFAS No. 123, Accounting for Stock-Based Compensation,
was published by Financial Accounting Standards Board on December 31, 2002.  The
effective  date of FASB No. 148 is December 15, 2002.  SFAS No. 123 prescribes a
"fair  value"  methodology to measure the cost of stock options and other equity
awards.  Companies  may  elect  either  to  recognize  fair  value  stock-based
compensation  costs  in  their financial statements or to disclose the pro forma
impact  of  those  costs  in the footnotes.  We have chosen the latter approach.
The  immediate  impact of SFAS No. 148 is more frequent and prominent disclosure
of  stock-based  compensation  costs, starting with financial statements for the
year  ended  December  31,  2002 for companies whose fiscal year is the calendar
year.  SFAS  No.  148  also  provides  some flexibility for the transition, if a
company  chooses  the  fair-value  cost  recognition  of employee stock options.

     RECENT  ACCOUNTING  PRONOUNCEMENTS

     There  were no recent Accounting Pronouncements that affected us during the
first quarter of 2004.  For past pronouncements please refer our 10-KSB filed on
April  6,  2004.

     FORWARD-LOOKING  STATEMENTS  AND  RISK  ANALYSIS

     During the first three-months of 2004, we submitted two bids for government
programs,  continued  our work with the US Congress to identify directed funding
for  our programs and are actively working to win several significant commercial
programs.  We  believe  that  we  will  win  some of these programs, which would
enable  us to continue to grow and broaden our business base, although there can
be  no  assurance  that  these  contracts  will  be  awarded  to  us.

     To  date,  we  have maintained a mix of government and commercial business.
In  2003,  we  had about 82% government or government-related work.  In 2002, we
had  about  64%  government and government-related work.  In 2004, we expect the
ratio  to  be about 90% government or government-related work.  We will continue
to  do  both  government  and  commercial  business  and  anticipate  the mix of
government revenues to continue to be above 70% for the next several years as we
increase our government and commercial marketing efforts for both of our product
lines.  Currently, we are focusing on the domestic U.S. government market, which
we  believe  is  only  about  one-half  of  the global government market for our
technology,  products  and  services.  Although  we  are interested in exploring
international  revenue  and  contract opportunities, we are restricted by export
control  regulations,  e.g., International Traffic in Arms Regulations ("ITAR"),
which  may  limit our ability to develop market opportunities outside the United
States.

     While  we  do not expect a reduction of government sales, a majority of our
government  work  is  contract  related.  We are beginning to develop commercial
products  with  the  long-term  idea  and  vision of becoming a product-oriented
company;  however,  in  the short-term, a majority of our revenue is expected to
come  from  government  cost plus fixed fee and firm fixed price contracts.  Our
definition  of  short-term is the next three to five years and long-term is five
to ten years and beyond.  We anticipate winning contracts in both the government
and  commercial  market  segments,  although  there can be no assurance that the
contracts  will  be  awarded  to  us.  If  they  are not awarded to us, based on
current  trends and proposals, we believe that we can offset fluctuations in one
market  segment  with  contracts  from  the other; however, our inability to win
business in both markets would have a negative effect on our business operations
and  financial  condition.

                                 PAGE 53

     We  believe that we will experience an accelerated growth in sales over the
next  few  years.  At  this  time, over 90% of the forecasted sales for 2004 are
under  contract  or near contract award.  There is no guarantee and there can be
no assurance that we will win enough new business to achieve our targeted growth
projection  or to maintain our positive cash flow position.  Additionally, there
is  no  guarantee that awarded contracts will not be altered or terminated prior
to  us  recognizing  our projected revenue from them.  Many contracts have "exit
ramps,"  i.e., provides the customer the right to terminate the contract for any
of a variety of reasons, including but not limited to non-performance by us.  We
do  not  believe  that  any  of our contracts will be terminated early; however,
there  can be no assurance that they will not be terminated early in the future.
Finally,  we  do  not  believe  that  significant  capital  expenditures will be
required  to achieve this increase in sales; however, additional capital will be
required  to  support  and  sustain  our  growth.

     During  the  year ended December 31, 2003, we raised approximately $654,000
through a combination of private sales of our stock (approximately $426,000) and
conversions  on  our revolving credit facility (approximately $228,000).  During
the  year  ended  December  31,  2002, we raised approximately $475,000 from our
convertible  debt  offering, of which $237,500 plus interest was repaid in 2003.
To  execute  our  strategy  of growing our Company with small, capable, low-cost
micro  and nanosatellites, hybrid propulsion products and new commercial revenue
sources,  we  require  additional  funding  and/or  the  win of both significant
government  and commercial programs.  We believe investor or customer funding of
$5  to  $15  million  may  be  required,  which could come from a combination of
private  and/or public equity placements or government and commercial customers.
At  this  time,  we  do not have any ongoing private or public equity offerings.

     The amount of capital we need to raise is dependent upon many factors.  For
example,  the need for additional capital will be greater if (i) we do not enter
into  agreements  with  our  customers  on the terms we anticipate; (ii) our net
operating deficit increases because we incur significant unanticipated expenses;
or (iii) we incur additional costs from modifying our microsatellite products or
our  hybrid-related  propulsion systems to meet changed or unanticipated market,
regulatory, or technical requirements.  If these or other events occur, there is
no  assurance  that  we  could raise additional capital on favorable terms, on a
timely  basis  or  at all.  If additional capital is not raised, it could have a
significant  negative effect on our business operations and financial condition.

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

                                 PAGE 54

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

                             DESCRIPTION OF PROPERTY

     In  January 2003, we entered into a sale and leaseback of our 25,000 square
foot  facility  in  Poway,  California. Our facility includes a small Spacecraft
Assembly and Test facility ("SAT") with an 1,800 square foot Class 100,000 clean
room,  avionics  development  lab,  machine  shop  with  rocket  motor   casting
capability,  mechanical assembly lab, and mission control and operations center.
Key  uses  of  our  California  facility are program and project conferences and
meetings,  engineering  design,  engineering  analysis,   spacecraft   assembly,
avionics  labs  and  software  labs  and  media  outreach.  We   also  have   an
Internet-based  Mission  Control  and  Operations  Center  in  our building. Our
facility  allows  for  efficient  design,  assembly and test of our products and
technologies.

     We  originally  purchased our headquarter facility in December 1998, and as
noted  above  we  sold the facility and entered into a sale-leaseback in January
2003.  The  rent  is  approximately  $25,700 per month with a 3.5% COLA increase
annually.  We  are  responsible  for property tax and liability insurance on the
facility.  We were required to make an advance payment in the form of a security
deposit  of  approximately  $25,700,  which  we carry as an asset on our balance
sheet.  Our  Chief  Executive  Officer, Mr. Benson, provided a guarantee for the
leaseback.  [See  Notes  2 and 9(c) to our consolidated financial statements for
additional  information.]  The  original purchase price of the facility was $1.1
million, and the selling price of the facility was $3.2 million.  The total debt
repayment  from  the  transaction was approximately $2,407,000.  The approximate
net  proceeds  to  us  for  working  capital  purposes  was  $636,000.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

     One  of  our  independent  directors,  Robert  S. Walker, is a principal of
Wexler  &  Walker  Public  Policy  Associates,  a Washington-based, full-service
government  relations  firm  founded  in  1981.  Wexler & Walker principals have
served  in  Congress,  in the White House and federal agencies, as congressional
staff,  in  state  and  local  governments and in political campaigns.  Wexler &
Walker is a leader on the technology issues of the twenty-first century.  During
2003  and  2002,  we  incurred  consulting fees with Hill and Knowlton, Inc., an
affiliate  of  Wexler  &  Walker, in an aggregate amount of approximately $0 and
$56,000,  respectively.

                                 PAGE 55

     In  December  2001,  we entered into a consulting agreement with one of our
independent  directors,  Curt  D.  Blake,  pursuant to which Mr. Blake agreed to
perform  certain  services for us and identify and qualify significant investors
and potential acquisition targets for us.  Under the agreement, Mr. Blake was to
receive compensation, in cash and non-statutory stock options, for his services.
In  addition,  Mr.  Blake was to receive a cash finder's fee plus a common stock
grant  for all monies raised as a result of introductions made by him.  However,
as a result of the independence rules imposed by the Sarbanes-Oxley Act of 2002,
Mr. Blake voluntarily terminated his agreement with us on November 25, 2002.  We
made  no  payments  to  Mr.  Blake in 2003 and 2002, other than reimbursement of
Board-related  travel  expenses.

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

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

     On September 5, 2003, we repaid one-half of the convertible notes, with the
condition  that  the  note  holders  would  convert  the  other half. Also, as a
condition of the partial repayment, the note holders were required to relinquish
one-half of the previously issued warrants. Finally, as additional consideration
for  the  transaction, the note holders were offered 5% interest on their notes,
rather than the stated 2.03% for a total of $18,161 of interest expense. All the
note holders accepted the offer and the convertible notes were retired. In order
for  Mr.  Skarupa, our former Vice President of Operations, to accept the offer,
he  entered  into  a  private  transaction with Mr. Slansky, our Chief Financial
Officer.  Mr. Slansky purchased 60% of Mr. Skarupa's note conversion for $15,000
in  cash  and  received  38,462  shares of SpaceDev common stock and warrants on
38,462  shares  of SpaceDev common stock. As of December 31, 2003, we recorded a
credit  of  $88,408,  as  debt discount recovery; therefore, for the year ending
December  31,  2003,  the  debt  discount expense was $112,500. We also expensed
$131,411  for  non-cash  loan  fee expense related to the convertible note. Fair
market value of the stock was determined by discounting the closing market price
on  the  date  of  the transaction by 20%, based on the nature of the restricted
securities.

                                 PAGE 56

             MARKET FOR COMMON EQUITY & RELATED STOCKHOLDER MATTERS

EQUITY  COMPENSATION  PLAN  INFORMATION







                                (a)                      (b)                     (c)
                    ---------------------------  -------------------  --------------------------
                                                             
Plan category. . .  Number of securities         Weighted-average     Number of securities
                    to be issued upon            exercise price of    remaining available for
                    exercise of outstanding      outstanding          future issuance under
                    issuance options, warrants   options, warrants    equity compensation plans
                    and rights                   and rights           (excluding securities
                    reflected in column (a))
Equity
compensation plans                    3,124,807  $              0.93                   1,022,891
approved by
security holders
Equity . . . . . .                    2,500,000  $              2.00                           0
compensation plans
not approved by
security holders
Total. . . . . . .                    5,624,807  $              1.47                   1,022,891
------------------  ---------------------------  -------------------  --------------------------


     MARKET  INFORMATION

     Our  common  stock  has  been traded on the Over-the-Counter Bulletin Board
("OTCBB") since August 1998 under the symbol "SPDV" or "SPDV.OB."  The following
table  sets  forth the trading history of our common stock on the OTCBB for each
quarter  as reported by Yahoo Finance Historical Prices (www.finance.yahoo.com).
The  quotations reflect inter-dealer prices, without retail mark-up, markdown or
commission  and  may  not  represent  actual  transactions.

                                 PAGE 57




                QUARTERLY   QUARTERLY
QUARTER ENDING     HIGH        LOW
--------------  ----------  ----------
                      

3/31/2002. . .  $     0.65  $     0.48
6/30/2002. . .  $     0.64  $     0.43
9/30/2002. . .  $     0.52  $     0.30
12/31/2002 . .  $     0.50  $     0.29
3/31/2003. . .  $     0.55  $     0.41
6/30/2003. . .  $     0.75  $     0.33
9/30/2003. . .  $     1.80  $     0.55
12/31/2003 . .  $     1.15  $     0.81
3/31/2004. . .  $     1.85  $     0.92
6/11/2004* . .  $     2.00  $     1.04

*  Represents  partial  period.

     HOLDERS

     As  of  June  11, 2004, there were over 200 holders of record of our common
stock.  We estimate the total number of beneficial owners of our common stock to
be  in excess of 2,500 holders.  We believe that the number of beneficial owners
is substantially greater than the number of record holders because a significant
portion of our outstanding common stock is held in broker "street names" for the
benefit  of  individual  investors.

     DIVIDENDS

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

                                 PAGE 58






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

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

Randall K. Simpson . . . . . . . . . . . . .  Vice President, Engineering and New Business
13855 Stowe Drive. . . . . . . . . . . . . .  Development
Poway, California 92064

Stuart Schaffer. . . . . . . . . . . . . . .  Director
13855 Stowe Drive
Poway, CA   92064

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

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

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

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

Scott McClendon *. . . . . . . . . . . . . .  Director
13855 Stowe Drive
Poway, California 92064


*     Denotes  Independent  Director

                                 PAGE 59

     The  following  is a summary of the business experience of our officers and
directors.

     James  W.  Benson,  age  59,  is  our  founder  and has served as our Chief
Executive  Officer  and  Chairman  of the Board since inception, and started the
trend of successful computer entrepreneurs moving into the entrepreneurial space
arena.  In  1984,  Mr.  Benson  founded  Compusearch  Corporation (later renamed
Compusearch  Software  Systems),  in McLean, Virginia.  Compusearch was based on
the  first  development  of  software  algorithms  and applications for personal
computers  and  networked  servers  to  create  full  text  indexes  of  massive
government procurement regulations and to provide instant full text searches for
any word or phrase; the first instance of large scale, commercial implementation
of  PC-based  full text searching, which later grew to encompass such systems as
worldwide  web  search  engines.  Seeing  related  opportunities in document and
image  management,  Mr.  Benson  started  the  award-winning  ImageFast Software
Systems  in 1989, which later merged with Compusearch.  In 1995, Mr. Benson sold
Compusearch  and ImageFast, and retired at age fifty.  After months of research,
Mr.  Benson  started SpaceDev, Inc., a Nevada corporation, which was acquired by
us  in  October  1997.  Mr. Benson holds a Bachelor of Science degree in Geology
from  the  University  of Missouri.  He founded the non-profit Space Development
Institute,  and introduced the $5,000 Benson Prize for Amateur Discovery of Near
Earth  Objects.  He  is  also Vice-Chairman and private sector representative on
NASA's  national  Space  Grant  Review  Panel,  and  is a member of the American
Society  of  Civil Engineers subcommittee on Near Earth Object Impact Prevention
and  Mitigation.

     Richard  B.  Slansky,  age 47, is our Chief Financial Officer and Corporate
Secretary  and  joined  us  on  February 10, 2003. Mr. Slansky served as interim
Chief  Executive  Officer and Chief Financial Officer of Quick Strike Resources,
Inc.,  an  IT training, services and consulting firm, from July 2002 to February
2003.  Previously, Mr. Slansky served as Chief Financial Officer, Vice President
of  Finance,  Administration  and  Operations and Corporate Secretary for Path 1
Network  Technologies,  Inc.,  a  company focused on merging broadcast and cable
quality  video transport with IP networks from May 2000 to July 2002. Before his
tenure  at  Path 1, Mr. Slansky served as President, Chief Financial Officer and
member  of   the   Board   of   Directors   of   Nautronix,   Inc.,   a   marine
electronics/engineering  services  company, from January 1999 to May 2000. Prior
to  Nautronix,  Mr.  Slansky  served  as  Chief  Financial  Officer  of   Alexis
Corporation,  an  international   pharmaceutical  research  products  technology
company, from August 1995 to January 1999. He also served as President and Chief
Financial  Officer  of  C-N  Biosciences, formerly Calbiochem, from July 1989 to
July  1995.  Mr.  Slansky  is currently serving on the Board of Directors of two
privately  held  high  technology  companies  and one closely held, private real
estate  company. Mr. Slansky earned a bachelor's degree in economics and science
from  the University of Pennsylvania's Wharton School of Business and a master's
degree  in business administration in finance and accounting from the University
of  Arizona.

     Randall  K.  Simpson,  age 57, is our Vice President of Engineering and New
Business  Development  and  joined  us  in January 2004. Mr. Simpson has over 30
years  of  diversified  experience  in business development, product definition,
engineering  development and support for aerospace, commercial and international
customers.  From  October  2000  to  January  2004, Mr. Simpson served as AVP of
Program  Management  for   Alvarion,  Inc.,   a   high   technology   commercial
communications  firm.  From  March  1997 to September 2000, Mr. Simpson was Vice
President  of  Engineering  for  Cubic  Defense  Systems,  an  engineering   and
production  company  providing  military  training ranges, laser instrumentation
products, space avionics and battlefield communications equipment. From November
1992  to  February  1997,  Mr.  Simpson  was  Program Director for Advanced Test
Systems and Engineering Director for GDE Systems, which develops, integrates and
produces  test  equipment  for  advanced  electronic  aircraft, munitions, space
launch,  satellite  and telecommunications systems. Mr. Simpson began his career
at  General  Dynamics/Convair  where  he  held  various  positions.  Mr. Simpson
received  both  his  BSEE  and  MSEE  from  San  Diego  State  University.

                                 PAGE 60

     Stuart Schaffer, age 44, was appointed to our Board of Directors on May 17,
2002.  Mr.  Schaffer  is  currently  VP  of  Marketing, for Overture Performance
Marketing  --  a  business  unit  of Overture Services, which is a subsidiary of
Yahoo!  Mr. Schaffer was our vice president of product development and marketing
from  May  2002  to  August 2003.  From 1998 to 2001, Mr. Schaffer acted as vice
president of marketing for Infocus Corporation, a fully reporting company, where
he  managed  all  aspects  of the marketing mix for market-share leading digital
projection  business  throughout  the  Americas  region.  In  that position, Mr.
Schaffer  revitalized  the  Proxima brand, managed a multi-million dollar annual
advertising,  communications  and  program budget, directed multiple outside and
in-house  agencies,  led product marketing teams in defining and delivering both
mobile  and  conference  room digital projector product lines, developed channel
strategies  and  programs  for  both  value-added and volume channels, served as
primary  company press spokesperson, established a market intelligence structure
focused  on  developing  customer  and industry knowledge and spearheaded merger
teams  to  ensure  the  smooth  transition of the merger between the Infocus and
Proxima  marketing organizations.  Prior to Infocus, Mr. Schaffer worked for the
Hewlett-Packard  Company  from  1985 to 1998, where he held various positions in
Business  Development,  Marketing and Business Planning. Mr. Schaffer has worked
with  the  Leukemia  &  Lymphoma  Society, on a volunteer basis, as an Assistant
Coach  and  Mentor.  Mr.  Schaffer  has  an MBA from Harvard University and a BS
degree  in  physics  from  Harvey  Mudd  College.

     Wesley  T.  Huntress,  age  62, was elected to our Board of Directors as an
independent  director at our annual shareholder meeting held June 30, 1999.  Dr.
Huntress  is  currently  Director  of the Geophysical Laboratory at the Carnegie
Institution of Washington in Washington, DC, where he leads an interdisciplinary
group  of  scientists  in  the  fields  of  high-pressure science, astrobiology,
petrology  and  biogeochemistry.   Prior  to  his  appointment  at Carnegie, Dr.
Huntress  served  the  Nation's space program as the Associate Administrator for
Space  Science  at  NASA  from October 1993 through September 1998, where he was
responsible  for  NASA's  programs  in  astrophysics, planetary exploration, and
space  physics.  During  his  tenure, NASA space science produced numerous major
discoveries,  and  greatly  increased  the  launch  rate  of   missions.   These
discoveries  include  the discovery of possible ancient microbial life in a Mars
meteorite;  a  possible  subsurface  ocean on Jupiter's moon Europa; the finding
that  gamma  ray  bursts  originate at vast distances from the Milky Way and are
extraordinarily  powerful; discovery of massive rivers of plasma inside the Sun;
and  a wealth of announcements and images from the Hubble Space Telescope, which
have  revolutionized  astronomy  as  well  as  increased  public interest in the
cosmos.  Dr.  Huntress  also  served  as  a  Director  of  NASA's  Solar  System
Exploration  Division  from  1990  to  1993,  and as special assistant to NASA's
Director  of the Earth Science and Applications from 1988 to 1990.  Dr. Huntress
came  to  NASA  Headquarters  from  Caltech's  Jet  Propulsion  Laboratory.  Dr.
Huntress  joined  the  Jet  Propulsion Laboratory as a National Research Council
resident associate after receiving is B.S. in Chemistry from Brown University in
1964  and  his  Ph.D.  in  Chemical  Physics from Stanford in 1968.  He became a
permanent  research  scientist at the Jet Propulsion Laboratory in 1969.  He and
his  Jet Propulsion Laboratory team gained an international reputation for their
pioneering  studies  of  chemical  evolution  in interstellar clouds, comets and
planetary atmospheres.  At the Jet Propulsion Laboratory, Dr. Huntress served as
co-investigator  for the ion mass spectrometer experiment in the Giotto Halley's
Comet  mission,  and  as an interdisciplinary scientist for the Upper Atmosphere
Research  Satellite  and Cassini missions.  He also assumed a number of line and
research  program management assignments while at the Jet Propulsion Laboratory,
and  spent a year as a visiting professor in the Department of Planetary Science
and  Geophysics  at  Caltech.

                                 PAGE 61

     Curt  Dean  Blake,  age  47,  was appointed to our Board of Directors as an
independent  director on September 5, 2000.  Mr. Blake is CEO of GotVoice, Inc.,
a  startup  company in the voicemail consolidation and messaging business.  From
1999  to  2002,  Mr.  Blake  provided  consulting services to various technology
companies, including Apex Digital, Inc. and SceneIt.com.  Mr. Blake acted as the
Chief  Operating Officer of the Starwave Corporation from 1993 until 1999, where
he  managed  business  development,  finance,  legal  and  business affairs, and
operations  for  the  world's most successful collection of content sites on the
Internet.  During that time, he developed business strategies, financial models,
and  structured  and negotiated venture agreements for Starwave's flagship site,
ESPN  Sportszone,  at  that  time  the  highest  traffic destination site on the
Internet. He also developed and negotiated venture agreements with the NBA, NFL,
Outside  Magazine  and  NASCAR  to  create sites around these brands.  Mr. Blake
negotiated  sale  of controlling interest in Starwave Corporation to Disney/ABC.
Prior  to  Starwave,  Mr. Blake worked at Corbis from 1992 to 1993, where he led
the  acquisitions and licensing effort to fulfill Bill Gates' vision of creating
the  largest  taxonomic database of digital images in the world. Mr. Blake acted
as  General  Counsel  to  Aldus  Corporation  from  1989  to  1992, where he was
responsible for all legal matters of the $125 million public corporation and its
subsidiaries.  Prior  to  that,  Mr.  Blake was an attorney at Shidler, McBroom,
Gates  and  Lucas,  during  which  time he was assigned as onsite counsel to the
Microsoft  Corporation,  where  he  was  primarily  responsible for the domestic
OEM/Product  Support and Systems Software divisions. Mr. Blake has an MBA and JD
from  the  University  of  Washington.

     General  Howell  M. Estes, III (USAF Retired), age 63, was appointed to our
Board  of  Directors as an independent director on April 2, 2001.  General Estes
retired  from the United States Air Force in 1998 after serving for 33 years. At
that  time he was the Commander-in-Chief of the North American Aerospace Defense
Command ("CINCNORAD") and the United States Space Command ("CINCSPACE"), and the
Commander  of the Air Force Space Command ("COMAFSPC") headquartered at Peterson
AFB,  Colorado.  In  addition to a Bachelor of Science Degree from the Air Force
Academy,  he  holds a Master of Arts Degree in Public Administration from Auburn
University and is a graduate of the Program for Senior Managers in Government at
Harvard's JFK School of Government. Gen. Howell Estes is the President of Howell
Estes & Associates, Inc., a wholly owned consulting firm to CEOs, Presidents and
General  Managers  of  aerospace  and telecommunications companies worldwide. He
serves  as  Vice Chairman of the Board of Trustees at The Aerospace Corporation.
He  served  as  a  consultant  to  the Defense Science Board Task Force on SPACE
SUPERIORITY  and  more  recently  as  a  commissioner  on the U.S. Congressional
Commission  to  Assess  United  States  National  Security  Space Management and
Organization  (the  "Rumsfeld  Commission").

     Robert  S.  Walker,  age  62, was appointed to our Board of Directors as an
independent  director  on  April  2,  2001.  Mr. Walker has acted as Chairman of
Wexler & Walker Public Policy Associates in Washington, D.C. since January 1997.
As  a  former  Congressman (1977-1997), Chairman of the House Science Committee,
Vice  Chairman  of  the  Budget  Committee,  and a long-time member of the House
Republican  leadership,  Walker  became a leader in advancing the nation's space
program,  especially  the  arena of commercial space, for which he was the first
sitting  House  Member  to  be  awarded  NASA's highest honor, the Distinguished
Service  Medal. Bob Walker is a frequent speaker at conferences and forums.  His
main  issues  include  the  breadth and scope of space regulation today, and how
deregulation  could unleash the telecommunications, space tourism, broadcast and
Internet  industries.  Mr.  Walker  currently sits on the boards of directors of
Aerospace Corporation, a position he has held since March 1997.  Wexler & Walker
is  a  Washington-based, full-service government relations firm founded in 1981.
Wexler  &  Walker  principals  have  served  in Congress, in the White House and
federal  agencies, as congressional staff, in state and local governments and in
political campaigns. Wexler & Walker is a leader on the technology issues of the
twenty-first  century.  During  2002,  we incurred consulting fees with Hill and
Knowlton,  Inc.,  an  affiliate  of  Wexler  & Walker, in an aggregate amount of
approximately  $56,000.  No  fees  were  paid  to  Hill  and  Knowlton  in 2003.

                                 PAGE 62

Scott  McClendon,  age  65,  was  appointed  to  our  Board  of  Directors as an
independent director on July 19, 2002.  McClendon currently sits on the Board of
Directors  for  Overland  Storage,  Inc.,  a  public  company,  where he acts as
chairman  of  the  Board.  He became the chairman after serving as president and
chief  executive  officer  from  October  1991  to March 2001.  Prior to joining
Overland  Storage,  Inc.,  Mr. McClendon was employed by Hewlett-Packard Company
for  over 32 years in various positions of engineering, manufacturing, sales and
marketing.  In  addition  to  SpaceDev  and  Overland  Storage, Mr. McClendon is
currently  serving on the Board of Directors of Procera Networks, Inc., a public
company,  and  Sicommnet,  Inc.,  privately  held  high technology company.  Mr.
McClendon  received  a  Bachelor  of Science degree in electrical engineering in
June 1960, and a Master of Science degree in electrical engineering in June 1962
from  Stanford  University  School  of  Engineering.

     One  of  our independent directors currently sits on the board of directors
of  another  Reporting  Company.  "Reporting Companies" include companies with a
class of securities registered pursuant to Section 12 of the Securities Exchange
Act  of  1934,  as  amended  (the  "1934 Act") or subject to the requirements of
Section  15(d)  of  the  1934  Act,  or  any company registered as an investment
company  under  the Investment Company Act of 1940, as amended (the "1940 Act").

                                 PAGE 63

                             EXECUTIVE COMPENSATION

     REMUNERATION  PAID  TO  EXECUTIVES

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

                           SUMMARY COMPENSATION TABLE




                                                                                                     Long Term Compensation
                                                                                                     ----------------------
                                Annual Compensation      Awards     Payouts
                                ----------------------  ----------  ---------
Name and Principal Position(1)  Restricted Stock Award(s) ($)

                                                                                        
Name and Principal Position(1)  Year  Salary  Bonus  Other Annual  Restricted     Securities      LTIP Payouts  All Other
                                      ($)     ($)    Compensation  Stock Award(s) Underlying      ($)           Compensation
                                                     ($)           ($)            Options/ SARs #               ($)
------------------------------  ----  ------- ----- -------------  --------------  ------------   ------------  ------------
James W. Benson, CEO (2) . . .  2001  147,923      -          -                 -            -               -             -
.. . . . . . . . . . . . . . .   2002  141,325      -          -                 -    10,000(2)               -             -
.. . . . . . . . . . . . . . .   2001  150,000      -          -                 -            -               -             -
Richard B. Slansky, CFO. . . .  2001        -      -          -                 -            -               -             -
.. .  . . . . . . . . . . . . .  2001        -      -          -                 -            -               -             -
.. .  . . . . . . . . . . . . .  2001   94,625      -      1,183                 -   355,000(3)               -             -
------------------------------  ----  ------- ----- -------------  --------------  ------------   ------------  ------------
------------------------------  ----  ------- ----- -------------  --------------  ------------   ------------  ------------


     (1)     The  table  includes  information as to the Chief Executive Officer
and  our highest paid officers for the last fiscal year, including persons whose
information would have been required but for the fact that they were not serving
as our officers at its fiscal year end.  For purposes of the table, only persons
whose  total  annual  salary  and  bonus  exceeded  $100,000 have been included.

     (2)  Mr.  Benson  was awarded 10,000 options in 2001 as a part of an annual
award  of  options  to  our  employees.

     (3)     Mr.  Slansky  was  awarded up to 385,000 options in 2003 as part of
his  employment  agreement,  with  25,000 vested immediately, 180,000 vesting in
six-month  increments  over  five  years  and the remaining based on performance
criteria established by the CEO.  The timeframe for certain performance criteria
lapsed  in  2003 and 30,000 options not earned were forfeited; thereby, reducing
Mr.  Slansky's  potential securities underlying options to a maximum of 355,000,
as  illustrated  above.

     During  the  last fiscal year and as of December 31, 2003, we granted stock
options  to  executive  officers  as  set  forth  in  the  following  table:





                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

Individual Grants
------------------
                                                                            
Name . . . . . . .  Number of Securities   % of Total Options/SARs   Exercise of Base   Expiration
                    Underlying             Granted to Employees in   Price ($/Sh)       Date
                    Options/SARs           Fiscal Year
                    Granted (#)
------------------  --------------------   -----------------------   ----------------   ------------

James W. Benson                        0                         0                  0              0

Richard B. Slansky               355,000                       29%               0.51      2/10/2009



                                 PAGE 64

     As  of  December 31, 2003, we had vested and unvested securities underlying
stock  options  to  executive  officers  as  set  forth  in the following table:

Option/SAR  Grants  Ended  December  31,  2003






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

                                                                                       

                                                         Exercisable/                              Exercisable/
Name . . . . . . .  Shares Acquired on  Value Realized   Unexercisable                             Unexercisable(1)
                    Exercise (#)        ($)
------------------  ------------------  --------------   --------------------------------------   ---------------------------------
James W. Benson. .                   0               0                                 506,666/                            506,312/
------------------  ------------------  --------------   --------------------------------------   ---------------------------------
                                                                                      2,003,334                               3,157
------------------  ------------------  --------------   --------------------------------------   ---------------------------------
Richard B. Slansky                   0               0                                  83,000/                             42,330/
------------------  ------------------  --------------   --------------------------------------   ---------------------------------
                                                                                        272,000                             138,720
------------------  ------------------  --------------   --------------------------------------   ---------------------------------


(1)     For  purposes  of  determining  whether  options  are "in-the-money," we
defined  fair market value as the five-day weighted average of the closing price
of  our common stock on the Over-The-Counter Bulletin Board as of March 4, 2004,
or  $1.05  per  share.  All  the options listed on the table are "in-the-money,"
except  unvested  options  on  2,000,000  of  Mr.  Benson's  shares.

                                 PAGE 65

     REMUNERATION  PAID  TO  DIRECTORS

     At  our  annual  meeting on July 16, 2000, our Board of Directors adopted a
compensation  plan  for  independent directors whereby they received options for
attending  meetings  of  the  Board  as  follows: each such director received an
option to purchase 5,000 shares for each of two telephonic meetings attended per
year,  and an option to purchase 10,000 shares for each of two meetings attended
in person per year.  These directors did not receive additional compensation for
attending  meetings  in  excess  of  those  described above.  In addition to the
above,  independent directors received $5,000 in options on the date of election
or  appointment.  All  such  options  were issued pursuant to our 1999 Incentive
Stock  Option  Plan at fair market value as of the date of the meeting attended,
were  set  up to vest 50% on the first anniversary date of the date of grant and
50%  on  the  second  anniversary  date  of  the date of grant and expire on the
five-year  anniversary  of  the  grant date.  The following table sets forth the
remuneration  paid  to  our  directors during the fiscal year ended December 31,
2003  under  this  compensation  plan. We do not pay directors, who are also our
officers,  additional  compensation  for  their  service  as  directors.






                                Cash Compensation                    Security Grants
                               ---------------------------------     ---------------
                                                                  

                               Annual       Meeting   Consulting     Number of   Number of
                               Retainer     Fees      Fees/Other     Shares      Securities
                               Fees                   Fees                       Underlying
                                                                                 Options/SARs
-----------------------------  --------     -------   ----------     ---------   ------------
Name
-----------------------------  --------     -------   ----------     ---------   ------------
James W. Benson . . . . . . .         -           -            -             -              -
-----------------------------  --------     -------   ----------     ---------   ------------
J. Mark Grosvenor (1) . . . .         -           -            -             -              -
-----------------------------  --------     -------   ----------     ---------   ------------
Stuart Schaffer . . . . . . .         -           -            -             -              -
-----------------------------  --------     -------   ----------     ---------   ------------
Wesley T. Huntress. . . . . .         -           -            -             -         30,000
-----------------------------  --------     -------   ----------     ---------   ------------
Curt Dean Blake . . . . . . .         -           -            -             -         20,000
-----------------------------  --------     -------   ----------     ---------   ------------
General Howell M. Estes, III.         -           -            -             -         30,000
-----------------------------  --------     -------   ----------     ---------   ------------
Robert S. Walker. . . . . . .         -           -            -             -         30,000
-----------------------------  --------     -------   ----------     ---------   ------------
Scott McClendon . . . . . . .         -           -            -             -         30,000
-----------------------------  --------     -------   ----------     ---------   ------------


(1)     Mr. Grosvenor was issued options to purchase 19,615 shares of our common
stock  upon  joining  the  Board  of  Directors  on  May 6, 2003.  Mr. Grosvenor
forfeited  the  right  to  those  options  when  he  resigned  from the Board on
September  15,  2003.  Mr.  Grosvenor  continues to be one of our investors with
ownership  of  665,188  shares  and  warrants  to  purchase  665,188  shares.

     DIRECTOR  COMMITTEES

     On March 25, 2004, the Board established two new committees of the Board of
Directors:  the  Compensation  Committee  and  the  Nominating  and   Governance
Committee.  Mr.  McClendon  chairs the Compensation Committee with General Estes
and  Mr.  Blake  as members.  General Estes chairs the Nominating and Governance
Committee  with  Dr.  Huntress  and  Mr.  Walker  as  members.

                                 PAGE 66

     EMPLOYMENT  AGREEMENTS

     On November 21, 1997, we entered into a five-year employment agreement with
our  CEO,  Mr.  Benson.  This  agreement provides for compensation of salary and
stock  as  well as stock options.  This agreement also prohibits Mr. Benson from
competing with us, disclosing any confidential information, or soliciting any of
our  employees  or  customers for one year after termination of employment.  Our
Board  of  Directors revised Mr. Benson's employment agreement at its meeting on
July 16, 2000.  This employment contract supercedes the previous agreement.  The
term  of this revised employment contract is for a period of five (5) years from
July  16,  2000.  The  revised  agreement  provides  for the grant of options to
purchase  up  to  4,000,000  shares  of  our common stock upon the occurrence of
certain  events,  of  which  options  to  purchase  500,000 shares are currently
vested.

     On May 17, 2002, we entered into an "at-will" employment agreement with Mr.
Schaffer.  The  agreement  provided  for  Mr. Schaffer's compensation of salary,
benefits  and  options to purchase up to 450,000 shares of our common stock.  On
July  2,  2003,  we entered into a Confidential Separation Agreement and General
Release  with  Mr. Schaffer.  The agreement provided for Mr. Schaffer to receive
salary and benefits until August 8, 2003 and for the resignation of Mr. Schaffer
as  an  officer, but not as a director.  In exchange for a release of claims and
other  promises  set  forth  in  the  agreement,  Mr.  Schaffer retained certain
exercise  rights on his vested options of 90,000 shares until the earlier of (i)
eighteen  (18) months from his resignation as a member of our Board of Directors
or  other  subsequent  consulting  relationship  with us, or (ii) July 19, 2008.

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

     On  February  14,  2003,  we entered into an "at-will" employment agreement
with  Mr.  Slansky.  The  agreement  provided  for Mr. Slansky's compensation of
salary,  benefits  and  options  to  purchase up to 385,000 shares of our common
stock.  The  agreement  also  provided  for  severance under certain termination
provisions  and prohibits Mr. Slansky from soliciting our employees or competing
with  us,  if  he  were  to  leave  us.

     On  November 17, 2003, we entered into an "at-will" employment relationship
with  Mr.  Dario ("Dan") DaPra to become our Vice President of Engineering.  Our
offer  letter  provided  for  Mr.  DaPra's  compensation of salary, benefits and
options  to purchase up to 250,000 shares of our common stock.  The offer letter
also  provided  for severance under certain termination provisions and prohibits
Mr.  DaPra  from  soliciting  our  employees  or  competing  with us.  Mr. DaPra
resigned  on  March  5,  2004  and  subsequently  entered  into  a  Confidential
Separation  Agreement  and  General Release with us.  The Agreement provides for
Mr.  DaPra  to receive one-half pay through April 30, 2004 in lieu of severance,
and to retain options on 40,000 shares of our stock with the ability to exercise
those  options  until  October  31,  2004.

                                 PAGE 67

     EMPLOYEE  BENEFITS

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

     At  the  2000  Annual  Stockholder  Meeting,  the  shareholders approved an
amendment  to  the  Stock  Option  Plan of 1999, increasing the number of shares
eligible for issuance under the Plan to 30% of the then outstanding common stock
and  allowing  the  Board of Directors to make annual adjustments to the Plan to
maintain  a  30% ratio to outstanding common stock at each annual meeting of the
Board  of Directors. The Board, at its annual meetings in 2001 and 2002, made no
adjustment, as a determination was made that the number of shares then available
under  the  Plan  was  sufficient  to  meet our needs.  As of December 31, 2003,
4,184,698 shares were authorized for issuance under the Plan, 3,124,807 of which
are  currently  subject  to outstanding options and awards and options on 37,000
shares  were  exercised  in  2003.  The Stock Option Plan of 1999 was registered
with  the  U.S.  Securities  &  Exchange  Commission  on  Form  S-8.

     During  2003, we issued non-statutory options to purchase 140,000 shares to
our  independent  directors  for  attendance  at  our  2003  Board  of Directors
meetings.  In  addition  to  the  Stock  Option  Plan  of 1999, our shareholders
adopted  the  1999  Employee  Stock Purchase Plan, which authorized our Board of
Directors  to  make  twelve  consecutive  offerings  of  our common stock to our
employees.  The  1999  Employee  Stock Purchase Plan has been instituted and the
first employees enrolled in the plan in August 2003.  The first shares of common
stock  were  issued under the Plan in February 2004.  We also offer a variety of
health,  dental,  vision, 401(k) and life insurance benefits to our employees in
conjunction  with  our  co-employment  partner,  Administaff.

     On  June  11,  2004,  we had 140,926 options available under our 1999 Stock
Option  Plan.  The  Board of Directors will be proposing a new 2004 Stock Option
Plan.  Our  stockholders  will  vote  on  the 2004 Stock Option Plan at the next
Annual  Stockholders  Meeting  scheduled  for  August  5,  2004.

                                 PAGE 68

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table provides information as of June 11, 2004 concerning the
beneficial  ownership  of our common stock by (i) each director, (ii) each named
executive  officer,  (iii)  each  shareholder  known  by us to be the beneficial
owner  of  more  than 5% of our outstanding Common Stock, and (iv) the directors
and  officers  as  a group.  Except as otherwise indicated, the persons named in
the  table  have  sole  voting and investing power with respect to all shares of
Common  Stock  owned  by  them.



                                                                                

Title of                Name and Address of                    Amount and                 Percent of
Class                   Beneficial Owner                       Nature of                  Class(1)
                                                               Beneficial
                                                               Ownership(1)
----------              ----------------------                 ----------------           -----------
..0001 par               James W. Benson, CEO                       9,748,373(2)                50.72%
value                   and Chairman
common                  13855 Stowe Drive
stock                   Poway, California 92064

..0001 par               Richard B. Slansky                           208,357(3)                 1.13%
value                   13855 Stowe Drive
common                  Poway, California 92064
stock

..0001 par               Randall K. Simpson                           12,500(11)                 0.07%
value                   13855 Stowe Drive
common                  Poway, California 92064
stock

..0001 par               J. Mark Grosvenor                          1,330,376(4)                 7.30%
value                   13855 Stowe Drive
common                  Poway, California 92064
stock

..0001 par               Curt Dean Blake                              138,430(5)                 0.76%
value                   Director
common                  13855 Stowe Drive
stock                   Poway, California 92064

..0001 par               Wesley T. Huntress Jr.                        88,015(6)                 0.48%
value                   Director
common                  13855 Stowe Drive
stock                   Poway, California 92064

..0001 par               General Howell M.                            61,667(7)                  0.34%
value                   Estes III, Director
common                  13855 Stowe Drive
stock                   Poway, California 92064

..0001 par               Robert S. Walker                             59,167(8)                  0.32%
value                   Director
common                  13855 Stowe Drive
stock                   Poway, California 92064

                                 PAGE 69

..0001 par               Stuart Schaffer, Director                   218,206(9)                  1.19%
value                   13855 Stowe Drive
common                  Poway, California 92064
stock

..0001 par               Scott McClendon                             20,230(10)                  0.11%
value                   Director
common                  13855 Stowe Drive
stock                   Poway, California 92064
----------              ----------------------                 ----------------           -----------
..0001 par               Officers and Directors as               10,554,945(11)                 53.09%
value                   a group (9 Persons)
common
stock
----------              ----------------------                 ----------------           -----------
----------              ----------------------                 ----------------           -----------



(1)     Where  persons  listed on this table have the right to obtain additional
shares  of  our  common  stock  through  the  exercise of outstanding options or
warrants  or  the  conversion of convertible securities within 60 days from June
11,  2004,  these  additional shares are deemed to be beneficially owned for the
purpose  of  computing  the  amount and percentage of common stock owned by such
persons.  Percentages  are  based  on  total outstanding shares on June 11, 2004
plus  options  and  warrants  that  will  become exercisable for that individual
within  60  days  of  June  11,  2004.

(2)     Represents  8,257,647  shares  held directly by Mr. Benson and his wife,
Susan  Benson,  (including  486,647  shares as part of the Company's convertible
debt  repayment  when  he  converted  $187,500 of his debt into shares in 2003);
497,413 shares transferred from SD Holdings, LLC to Space Development Institute,
a 501(c)(3) corporation; plus vested options on 506,666 shares; and, warrants on
486,647  shares  (Mr.  Benson  forgave half of his warrants on 973,294 shares as
part  of  the convertible debt repayment).  In addition, Mr. Benson has unvested
options on 2,003,334 shares.  In 2003, 8,245,000 shares were transferred from SD
Holdings,  LLC,  an  entity previously controlled by Mr. Benson, directly to Mr.
Benson  and his children.  Mr. Benson's children now hold 1,312,000 shares.  Mr.
Benson  disclaims  ownership  of  shares  held  by  his  children.

(3)     Mr.  Slansky  owns 40,895 shares of which 38,462 shares he purchased for
cash  in  a  private  transaction  with  Mr.  Skarupa, the Company's former Vice
President  of  Operations;  38,462  warrants  which were also purchased from Mr.
Skarupa;  and, vested options on 129,000 shares.  Mr. Slansky also holds 621,000
unvested  options.

(4)     Mr.  Grosvenor  owns  665,188  shares  of  our common stock plus 665,188
vested warrants that he purchased in our private placement.  On May 6, 2003, Mr.
Grosvenor  was  granted  options  on  19,615 shares, which he forfeited upon his
resignation  from  the  Board  on  September  15,  2003.

(5)     Mr.  Blake  owns  30,612  shares  of our common stock plus 30,612 vested
warrants that he purchased in our private placement.  Mr. Blake also owns 77,206
vested  options,  which he received as compensation for his participation on our
Board  of  Directors.  In  addition,  Mr.  Blake  has unvested options on 69,500
shares.

(6)     Mr.  Huntress  owns 8,868 shares of our common stock.  Mr. Huntress also
owns  79,147  vested  options,  which  he  received  as  compensation  for   his
participation on our Board of Directors.  In addition, Mr. Huntress has unvested
options  on  75,500  shares.

(7)     General  Estes  III  owns  61,667  vested  options, which he received as
compensation  for  his  participation  on  our Board of Directors.  In addition,
General  Estes  III  has  unvested  options  on  43,000  shares.

                                 PAGE 70

(8)     Mr. Walker owns 59,167 vested options, which he received as compensation
for  his  participation  on our Board of Directors.  In addition, Mr. Walker has
unvested  options  on  28,500  shares.

(9)     Mr.  Schaffer  owns  64,103  warrants,  however  in  2003 as part of the
Company's  convertible  debt repayment, Mr. Schaffer forgave 64,103 warrants and
converted  $25,000  of his debt to the Company into 64,103 shares.  Mr. Schaffer
also  owns  90,000 vested options, which he received as part of his compensation
package  as  Vice  President  of  Product  Development  and  Marketing.

(10)     Mr.  McClendon  owns  20,230  vested  options,  which  he  received  as
compensation  for his participation on our Board of Directors.  In addition, Mr.
McClendon  has  unvested  options  on  78,230  shares.

(11)  Officers  and directors as a group include our seven Board members, one of
whom  is  also an officer of the Company, Messrs. Slansky and Simpson. and are a
part  of  this  calculation.

                            DESCRIPTION OF SECURITIES

     COMMON  STOCK

     We  are authorized to issue up to 50,000,000 shares of our $.0001 par value
common  stock,  of which 18,225,219 shares are issued and outstanding as of June
11,  2004.  The  Board  of Directors may issue additional shares of Common Stock
without  the  consent  of  the  holders  of  Common  Stock.

     VOTING  RIGHTS

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

     NO  PREEMPTIVE  RIGHTS

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

     DIVIDENDS  AND  DISTRIBUTIONS

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

     WARRANTS

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

                                 PAGE 71

     TRANSFER  AGENT  AND  REGISTRAR

     We  use  Continental Stock Transfer and Trust, 17 Battery Place, 8th Floor,
New  York, NY 10004, as our transfer agent for our Common Stock. Corporate Stock
Transfer  can  be  contacted via telephone at  (212) 845-3215.  To exercise your
Warrants,  you  must  submit  a  notice  of exercise to us, and we will have the
underlying  Common  Stock  issued  to  you  via  the  transfer  agent.

                                 PAGE 72

      DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT
                                   LIABILITIES

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

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

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

                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

     The  Sarbanes-Oxley  Act  of  2002  ("Act")  established the Public Company
Accounting  Oversight Board  ("PCAOB") and charged it with the responsibility of
overseeing  the  audits  of  public  companies  that  are subject to the federal
securities laws. Under the Act, the PCAOB's duties included the establishment of
a registration system for public accounting firms.  The PCAOB has proposed rules
for  the  registration  process,  which  would  require  approval  of  the  U.S.
Securities  Commission  ("SEC")  prior to enforcement. Within 180 days after SEC
approval,  all  public  accounting  firms would be required to register with the
PCAOB if they wished to prepare or issue audit reports on U.S. public companies,
or  to  play  a substantial role in the preparation or issuance of such reports.
Once  registered,  public accounting firms are required to file periodic reports
with  the  PCAOB.  Prior  to  adoption  of the registration process, the cost of
compliance with these new rules could not be determined, and, as a result of the
legislation,  it  appeared that the cost of professional liability insurance for
public accounting firms would be dramatically increased. We were informed by our
independent  auditor,  Nation Smith Hermes Diamond, Accountants and Consultants,
P.C.  ("Nation  Smith"),  that it did not intend register with the PCAOB at that
time,  and, as a result, would not be able to continue to act as our independent
auditor  once the rules were in effect. Nation Smith did not resign its position
as  a  result of any disagreements with us on accounting or financial disclosure
issues.

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

                                 PAGE 73

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

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

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

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

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

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

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

     During  fiscal year 2002 and the subsequent interim period through July 25,
2003,  Nation  Smith  did not advise us that there was any information which the
accountants  concluded  would  materially impact the fairness and reliability of
either  (i)  a  previously  issued  audit  report  or  the  underlying financial
statements,  or  (ii)  the  financial statements issued or to be issued covering
the  fiscal  period(s)  subsequent  to  the  date  of  the most recent financial
statements  covered  by  an  audit  report  (including  information that, unless
resolved  to  the  accountant's satisfaction, would prevent it from rendering an
unqualified  audit  report  on  those  financial  statements.

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

                                 PAGE 74

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

                                     EXPERTS

     The  financial  statements included in this prospectus have been audited by
PKF,  certified  public  accountants,  a  professional  corporation for the year
ending  December  31,  2003  and  Nation Smith Hermes Diamond, P.C., independent
certified  public  accountants  for  the  year  ending December 31, 2002, to the
extent  and  for  the  periods  set  forth  in  their  report (which contains an
explanatory  paragraph  regarding  our  ability  to continue as a going concern)
appearing  elsewhere  herein and are included in reliance upon such report given
upon  the  authority  of  said  firm  as  experts  in  auditing  and accounting.

     Weintraub Dillon PC, our independent legal counsel, has provided an opinion
on  the  validity  of  our  common stock underlying the Convertible Note, Laurus
Warrant  and  Warrants.
                                LEGAL PROCEEDINGS

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

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

     Because  collection  of  the  attorney  and  arbitration  fees award is not
assured,  we  expensed  all of our fees related to this matter.  Any recovery of
fees  will be recorded as income in the period they are received.  The return of
the  500,000  shares,  as provided in the interim award issued on July 17, 2002,
was  recorded in the third quarter of 2002 as a reversal of the original expense
recorded.    See "Results of Operations" below.  In June 2003, we ceased efforts
to  recover  the  awarded  fees,  as  it  was determined that the cost to pursue
collection  exceeded  the  likelihood  of  collection.

                                 PAGE 75

                       WHERE YOU CAN FIND MORE INFORMATION

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

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

                                 PAGE 76

                                                                  SPACEDEV, INC.
                                                                AND SUBSIDIARIES
                                                                        CONTENTS





REPORT OF INDEPENDENT AUDITORS                                         F-2 to F-3
                                                                   
FINANCIAL STATEMENTS
  Consolidated Balance Sheets at December 31, 2003 and 2002. . . . .  F-4 to F-5
  Consolidated Statements of Operations for the Years Ending
  December 31, 2003 and 2002 . . . . . . . . . . . . . . . . . . . .  F-6
  Consolidated Statements of Stockholders' Deficit for the Years
  Ending December 31, 2003 and 2002. . . . . . . . . . . . . . . . .  F-7 to F-9
  Consolidated Statements of Cash Flows for the Years Ending
  December 31, 2003 and 2002 . . . . . . . . . . . . . . . . . . . .  F-10 to F-11
  Notes to Consolidated Financial Statements for the Years Ending
  December 31, 2003 and 2002 . . . . . . . . . . . . . . . . . . . .  F-12 to F-28

  Condensed Consolidated Balance Sheets at March 31, 2004 and 2003 .  F-30 to F-31
  Condensed Consolidated Statements of Operations for the Quarters
  Ending March 31, 2004 and 2003 . . . . . . . . . . . . . . . . . .  F-32

  Condensed Consolidated Statements of Cash Flows for the Quarters
  Ending March 31, 2004 and 2003 . . . . . . . . . . . . . . . . . .  F-33 to F-34

  Notes to Consolidated Financial Statements for the Quarters Ending
  March 31, 2004 and 2003. . . . . . . . . . . . . . . . . . . . . .  F-35 to F-42





                                PAGE F-1





Report  of  Independent  Auditors


Board  of  Directors  and  Stockholders
SPACEDEV,  INC.

We  have  audited  the accompanying consolidated balance sheet of SPACEDEV, INC.
AND  SUBSIDIARIES (see Note 1(c) to the consolidated financial statements) as of
December  31,  2003,  and  the  related  consolidated  statements of operations,
stockholders'  deficit  and  cash  flows  for  the  year   then   ended.   These
consolidated  financial  statements  are  the  responsibility  of  the Company's
management.  Our  responsibility  is to express an opinion on these consolidated
financial  statements  based  on  our  audit.

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

In  our  opinion the consolidated financial statements referred to above present
fairly,  in  all  material  respects,  the  consolidated  financial  position of
SPACEDEV,  INC.  AND  SUBSIDIARIES as of December 31, 2003, and the consolidated
results  of  their  operations  and their cash flows for the year then ended, in
conformity with accounting principles generally accepted in the United States of
America.


/s/  PKF

San  Diego,  California
February  11,  2004  (except  for  Note  11 for which the date is April 2, 2004)


                                PAGE F-2


Report  of  Independent  Auditors


Board  of  Directors  and  Stockholders
SPACEDEV,  INC.

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

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

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

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

Nation  Smith  Hermes  Diamond  P.C.

/s/  Nation  Smith  Hermes  Diamond

San  Diego,  California
February  13,  2003

                                PAGE F-3






                                                                                   SPACEDEV, INC.
                                                                                 AND SUBSIDIARIES
                                                                      CONSOLIDATED BALANCE SHEETS


                                                                                 
 December 31, . . . . . . . . . . . . . . . . . . . . .                          2003        2002
-------------------------------------------------------  ----------------------------  ----------

 ASSETS
-------------------------------------------------------  ----------------------------  ----------
 CURRENT ASSETS
    Cash (Note 10(a)) . . . . . . . . . . . . . . . . .  $                    592,006  $   27,648
    Accounts receivable (Note 10(b)). . . . . . . . . .                       187,062      82,325
    Inventory . . . . . . . . . . . . . . . . . . . . .                         9,961       1,729
    Receivable for assets held for sale (Note 2). . . .                             -   3,150,124
    Costs in excess of billings and estimated earnings.                             -     281,175
    Work in Progress. . . . . . . . . . . . . . . . . .                       110,490           -
-------------------------------------------------------  ----------------------------  ----------
 Total current assets . . . . . . . . . . . . . . . . .                       899,519   3,543,001
-------------------------------------------------------  ----------------------------  ----------
 FIXED ASSETs - Net (Notes 1(g) and 2). . . . . . . . .                       137,532     141,488

 CAPITALIZED SOFTWARE  COSTS. . . . . . . . . . . . . .                             -     103,508

 OTHER ASSETS . . . . . . . . . . . . . . . . . . . . .                        47,768      23,960

 TOTAL ASSETS . . . . . . . . . . . . . . . . . . . . .  $                  1,084,819  $3,811,957
-------------------------------------------------------  ----------------------------  ----------
-------------------------------------------------------  ----------------------------  ----------



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                                PAGE F-4






                                                                                              SPACEDEV, INC.
                                                                                            AND SUBSIDIARIES
                                                                                 CONSOLIDATED BALANCE SHEETS


                                                                                         
 December 31, . . . . . . . . . . . . . . . . . . . . . . . . . . . .                   2003           2002
---------------------------------------------------------------------  ----------------------  -------------

 LIABILITIES AND STOCKHOLDERSDEFICIT

 CURRENT LIABILITIES
    Current portion of notes payable (Note 4(a)). . . . . . . . . . .  $              41,464   $  2,431,134
    Current portion of capitalized lease obligations (Note 9(a)). . .                 10,332         32,783
    Notes payable - related party (Note 4(b)) . . . . . . . . . . . .                 80,000        174,665
    Convertible debt notes payable (Note 5) . . . . . . . . . . . . .                      -        127,075
    Accounts payable and accrued expenses . . . . . . . . . . . . . .                311,606        598,480
    Accrued payroll, vacation and related taxes . . . . . . . . . . .                 84,001        174,188
    Customer deposits and deferred revenue (Note 1(f)). . . . . . . .                      -         69,402
    Revolving line of credit (Note 4(c)). . . . . . . . . . . . . . .                748,893
    Provision for anticipated loss (Note 10(c)) . . . . . . . . . . .                      -         11,044
    Employee Stock Purchase Plan (Note (7(b)) . . . . . . . . . . . .                  5,498              -
    Other accrued liabilities (Note 9(b)) . . . . . . . . . . . . . .                248,530        121,611
---------------------------------------------------------------------  ----------------------  -------------
 TOTAL CURRENT LIABILITIES. . . . . . . . . . . . . . . . . . . . . .              1,530,324      3,740,382
---------------------------------------------------------------------  ----------------------  -------------
 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 4(A)) . . . . . . . . .                 46,127         89,052

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES (NOTE 9(A)) .                  5,253          8,431

 NOTES PAYABLE - RELATED PARTY, LESS CURRENT MATURITIES (NOTE 4(B)) .                505,522        563,831

 DEFERRED GAIN - ASSETS HELD FOR SALE (NOTE 2). . . . . . . . . . . .              1,065,221      1,172,720

 DEFERRED REVENUE (NOTE 1(F)) . . . . . . . . . . . . . . . . . . . .                  5,000          5,000
---------------------------------------------------------------------  ----------------------  -------------
 TOTAL LIABILITIES. . . . . . . . . . . . . . . . . . . . . . . . . .              3,157,447      5,579,416
---------------------------------------------------------------------  ----------------------  -------------
 COMMITMENTS AND CONTINGENCIES (NOTES 9)
---------------------------------------------------------------------  ----------------------  -------------
 STOCKHOLDERSDEFICIT
   Convertible preferred stock, $.0001 par value, 10,000,000 shares
     authorized, no shares issued or outstanding (Note 8(a)). . . . .                      -              -
   Common stock, $.0001 par value; 50,000,000 shares authorized, and
     16,413,260 and 14,447,640 shares issued and outstanding,
     respectively (Note 8(b)) . . . . . . . . . . . . . . . . . . . .                  1,641          1,447
   Additional paid-in capital . . . . . . . . . . . . . . . . . . . .              9,243,507      8,302,803
   Additional paid-in capital - stock options (Note 8(d)) . . . . . .                750,000        750,000
   Deferred compensation (Note 8(d)). . . . . . . . . . . . . . . . .               (250,000)      (250,000)
   Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . .            (11,817,776)   (10,571,709)
---------------------------------------------------------------------  ----------------------  -------------
 TOTAL STOCKHOLDERSDEFICIT. . . . . . . . . . . . . . . . . . . . . .             (2,072,628)    (1,767,459)
---------------------------------------------------------------------  ----------------------  -------------
 TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT. . . . . . . . . . . . .  $           1,084,819   $  3,811,957
---------------------------------------------------------------------  ----------------------  -------------
---------------------------------------------------------------------  ----------------------  -------------




The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                                PAGE F-5






                                                                                                      SPACEDEV, INC.
                                                                                                    AND SUBSIDIARIES
                                                                               CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                            
 Years Ended December 31,. . . . . . . . . . . . . . .              2003                             2002
------------------------------------------------------  --------------  ------------       -----------  ------------

 NET SALES . . . . . . . . . . . . . . . . . . . . . .  $    2,956,322           100%       $3,370,118          100%
------------------------------------------------------  --------------  ------------       -----------  ------------

 Cost of sales . . . . . . . . . . . . . . . . . . . .       2,414,997            82%        3,348,671           99%
 Anticipated loss on uncompleted contract (Note 10(c))               -              -         (58,941)           -2%
------------------------------------------------------  --------------  ------------       -----------  ------------
 TOTAL COST OF SALES . . . . . . . . . . . . . . . . .        ,414,997            82%        3,289,730           98%
------------------------------------------------------  --------------  ------------       -----------  ------------
 GROSS MARGIN. . . . . . . . . . . . . . . . . . . .           541,325            18%           80,388            2%
------------------------------------------------------  --------------  ------------       -----------  ------------
 OPERATING EXPENSES
    Marketing and sales expense. . . . . . . . . . . .         394,974            13%          257,648            8%
    Research and development . . . . . . . . . . . . .         281,280            10%                -            0%
    Stock and stock option based compensation. . . . .           9,170             0%            2,938            0%
    General and administrative . . . . . . . . . . . .         745,993            25%          260,882            8%
    EMC - stock based compensation (Note 8(b)) . . . .               -             0%        (455,000)          -14%
------------------------------------------------------  --------------  ------------       -----------  ------------
 TOTAL OPERATING EXPENSES. . . . . . . . . . . . . . .       1,431,417            48%           66,468            2%
------------------------------------------------------  --------------  ------------       -----------  ------------
 INCOME/(LOSS) FROM OPERATIONS . . . . . . . . . . . .        (890,092)          -30%           13,920            0%
------------------------------------------------------  --------------  ------------       -----------  ------------
 NON-OPERATING EXPENSE/(INCOME)
    Interest expense . . . . . . . . . . . . . . . . .          91,492             3%          263,480            8%
    Non-cash interest expense debt discount (Note 5) .         112,500             4%          125,000            4%
    Gain on Building Sale (Note 4(a)). . . . . . . . .        (107,499)           -4%                -            0%
    Loan Fee - Equity Compensation (Note 4(c) & 5) . .         257,882             9%                -            0%
------------------------------------------------------  --------------  ------------       -----------  ------------
 TOTAL NON-OPERATING EXPENSE/(INCOME). . . . . . . . .         354,375            12%          388,480           12%

------------------------------------------------------  --------------  ------------       -----------  ------------
 LOSS BEFORE INCOME TAXES. . . . . . . . . . . . . . .      (1,244,467)          -42%         (374,560)         -11%
 Income tax provision (Notes 1(j) and 6) . . . . . . .           1,600             0%            1,600            0%
------------------------------------------------------  --------------  ------------       -----------  ------------
 NET LOSS. . . . . . . . . . . . . . . . . . . . . . .  $   (1,246,067)          -42%  $      (376,160)         -11%
------------------------------------------------------  --------------  ------------       -----------  ------------
 NET LOSS PER SHARE:
 Net loss. . . . . . . . . . . . . . . . . . . . . . .  $        (0.08)                    $     (0.03)
------------------------------------------------------  --------------  ------------       -----------  ------------
 Weighted-Average Shares Outstanding . . . . . . . . .      16,092,292                      14,744,423
------------------------------------------------------  --------------  ------------       -----------  ------------
------------------------------------------------------  --------------  ------------       -----------  ------------



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements
                                PAGE F-6






                                                                                                          SPACEDEV, INC.
                                                                                                        AND SUBSIDIARIES
                                                                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT




                                                                                                    Common Stock
                                                                         -------------------------------------------------
                                                                                               Shares               Amount
----------------------------------------------------------------------- ----------------------------     -----------------
                                                                                                    
BALANCE AT JANUARY 1, 2002. . . . . . . . . . . . . . . . . . . . . . .                  14,817,580                $ 1,481
Common stock issued for cash (Note 8(b)). . . . . . . . . . . . . . . .                     153,060                     15
Reversal of common stock issued for services (Note 8 (b)) . . . . . . .                    (493,000)                  (49)
Warrants issued for convertible debt program (Note 5 and 8(c)). . . . .                           -                      -

  Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                           -                      -
----------------------------------------------------------------------- ----------------------------     -----------------

BALANCE AT DECEMBER 31, 2002. . . . . . . . . . . . . . . . . . . . . .                  14,477,640                  1,447
Common stock issued for cash (Note 8(b)). . . . . . . . . . . . . . . .                     861,267                     86
Common stock issued from notes on revolving credit facility (Note 4(c))                     415,000                     42
Common stock issued for services (Note 8 (b)) . . . . . . . . . . . . .                       7,500                      1
Common stock issued from convertible debt program (Note 5 and 8(c)) . .                     614,853                     61
Common stock issued from employee stock options (Note 7(b)) . . . . . .                      37,000                      4

Warrants issued for convertible debt program (Note 5 and 8(c)). . . . .                           -                      -

   Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                           -                      -
----------------------------------------------------------------------- ----------------------------     -----------------

BALANCE AT DECEMBER 31, 2003. . . . . . . . . . . . . . . . . . . . . .  $               16,413,260        $         1,641

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



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                                PAGE F-7







                                                                                            SPACEDEV, INC.
                                                                                           AND SUBSIDIARIES

                                                                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT


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

BALANCE AT JANUARY 1, 2002 . . . . . . . . . . . . . . . . . . . . . . .  $ 8,204,831                750,000  $     (250,000)
Common stock issued for cash (Note 8(b)) . . . . . . . . . . . . . . . .       74,985                      -               -
Reversal of common stock issued for services (Note 8 (b)). . . . . . . .    (452,013)                      -               -
Warrants issued for convertible debt program (Note 5 and 8(c)) . . . . .      475,000                      -               -
  Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           -                       -               -
------------------------------------------------------------------------  ------------         -------------   --------------

BALANCE AT DECEMBER 31, 2002 . . . . . . . . . . . . . . . . . . . . . .    8,302,803                750,000        (250,000)
------------------------------------------------------------------------  ------------         -------------   --------------
Common stock issued for cash (Note 8(b)) . . . . . . . . . . . . . . . .      425,856                      -              -
Common stock issued from notes on revolving credit facility (Note 4( c))      354,679                      -              -
Common stock issued for services (Note 8 (b)). . . . . . . . . . . . . .        9,169                      -              -
Common stock issued from convertible debt program (Note 5 and 8(c)). . .      368,850                      -              -
Common stock issued from employee stock options (Note 7(b)). . . . . . .       19,650                      -              -

Warrants issued for convertible debt program (Note 5 and 8(c)) . . . . .    (237,500)                      -              -
   Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                                  -
                                                                                                                          -
------------------------------------------------------------------------  ------------         -------------   --------------
BALANCE AT DECEMBER 31, 2003 . . . . . . . . . . . . . . . . . . . . . .  $  9,243,507                750,000        (250,000)
------------------------------------------------------------------------  ------------         -------------   --------------
------------------------------------------------------------------------  ------------         -------------   --------------



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                                PAGE F-8






                                                                                                          SPACEDEV, INC.
                                                                                                        AND SUBSIDIARIES
                                                                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT



                                                                                 Accumulated Deficit                 Total
----------------------------------------------------------------------- ----------------------------     -----------------
                                                                                                    
BALANCE AT JANUARY 1, 2002. . . . . . . . . . . . . . . . . . . . . . .     $           (10,195,549)       $   (1,489,237)
Common stock issued for cash (Note 8(b)). . . . . . . . . . . . . . . .                           -                 75,000
Reversal of common stock issued for services (Note 8 (b)) . . . . . . .                           -              (452,062)
Warrants issued for convertible debt program (Note 5 and 8(c)). . . . .                           -                475,000

  Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                    (376,160)             (376,160)
----------------------------------------------------------------------- ----------------------------     -----------------

BALANCE AT DECEMBER 31, 2002. . . . . . . . . . . . . . . . . . . . . .                 (10,571,709)           (1,767,459)
Common stock issued for cash (Note 8(b)). . . . . . . . . . . . . . . .                           -                425,942
Common stock issued from notes on revolving credit facility (Note 4(c))                           -                354,721
Common stock issued for services (Note 8 (b)) . . . . . . . . . . . . .                           -                  9,170
Common stock issued from convertible debt program (Note 5 and 8(c)) . .                           -                     61
Common stock issued from employee stock options (Note 7(b)) . . . . . .                           -                368,911

Warrants issued for convertible debt program (Note 5 and 8(c)). . . . .                           -                 19,654

   Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  (1,246,067)           (1,246,067)
----------------------------------------------------------------------- ----------------------------     -----------------

BALANCE AT DECEMBER 31, 2003. . . . . . . . . . . . . . . . . . . . . .  $              (11,817,776)        $  (2,072,628)

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



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                                PAGE F-9






                                                                                                          SPACEDEV, INC.
                                                                                                        AND SUBSIDIARIES
                                                                                   CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                         
 Years Ended December 31,. . . . . . . . . . . . . . . . . . . . . .                                    2003        2002
--------------------------------------------------------------------  ---------------------------------------  ----------

 CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $                           (1,246,067)  $(376,160)
    Adjustments to reconcile net loss to net cash
       provided by (used in) operating activities:
       Depreciation and amortization . . . . . . . . . . . . . . . .                                 166,971     357,692
       Contributed assets. . . . . . . . . . . . . . . . . . . . . .                                       -     (16,251)
       (Gain) loss on disposal of assets . . . . . . . . . . . . . .                                (107,499)      7,410
       Non-cash interest expense - convertible debt program. . . . .                                 131,411     125,000
       Non-cash loan fees. . . . . . . . . . . . . . . . . . . . . .                                 126,471
       Common stock issued for compensation and services . . . . . .                                   9,170    (452,062)
       Change in operating assets and liabilities: . . . . . . . . .
--------------------------------------------------------------------  ---------------------------------------  ----------
         Accounts receivable . . . . . . . . . . . . . . . . . . . .                                (104,737)    208,290
         Work in Progress. . . . . . . . . . . . . . . . . . . . . .                                (110,490)          -
         Prepaid and other current assets. . . . . . . . . . . . . .                                 (33,888)     10,168
         Inventory . . . . . . . . . . . . . . . . . . . . . . . . .                                  (8,232)     (1,729)
         Convertible debt notes payable. . . . . . . . . . . . . . .                                 130,661           -
         Costs in excess of billings and estimated earnings. . . . .                                 281,175    (281,175)
         Accrued interest revolving line of credit . . . . . . . . .                                  13,601           -
         Accounts payable and accrued expenses . . . . . . . . . . .                                (286,874)    202,641
         Accrued payroll, vacation and related taxes . . . . . . . .                                 (90,187)     15,936
         Customer deposits and deferred revenue. . . . . . . . . . .                                 (69,402)   (158,319)
         Employee Stock Purchase Plan. . . . . . . . . . . . . . . .                                   5,498           -
         Billings in excess of costs incurred and estimated earnings                                       -    (302,553)
         Provision for anticipated loss. . . . . . . . . . . . . . .                                 (11,044)    (91,241)
         Accrued interest - related party. . . . . . . . . . . . . .                                  47,023      45,265
         Other accrued liabilities . . . . . . . . . . . . . . . . .                                 126,919         115
--------------------------------------------------------------------  ---------------------------------------  ----------

 NET CASH (USED IN) OPERATING ACTIVITIES . . . . . . . . . . . . . .                              (1,029,520)   (706,973)


CASH FLOWS FROM INVESTING ACTIVITIES
 Proceeds from the sale of building. . . . . . . . . . . . . . . . .                               3,150,124      50,000
    Purchases of fixed assets. . . . . . . . . . . . . . . . . . . .                                 (39,292)     (1,900)
--------------------------------------------------------------------  ---------------------------------------  ----------

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES. . . . . . . . .                               3,110,832      48,100
--------------------------------------------------------------------  ---------------------------------------  ----------

 CASH FLOWS FROM FINANCING ACTIVITIES
      Proceeds (payments) from convertible debt program. . . . . . .                                (257,736)    475,000
      Principle payments on notes payable. . . . . . . . . . . . . .                              (2,432,595)    (65,785)
      Principal payments on capitalized lease obligations. . . . . .                                 (35,764)    (37,330)
      Payments on notes payable - related party. . . . . . . . . . .                                (199,997)    (66,667)
      Proceeds from revolving credit facility. . . . . . . . . . . .                                 963,542           -
      Proceeds on notes payable - related party. . . . . . . . . . .                                       -      94,666
      Proceeds from issuance of common stock . . . . . . . . . . . .                                 445,596      75,000

 NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES . . . . . . . .                              (1,516,954)    474,884
--------------------------------------------------------------------  ---------------------------------------  ----------

 Net increase/(decrease) in cash . . . . . . . . . . . . . . . . . .                                 564,358    (183,989)


 CASH AT BEGINNING OF YEAR . . . . . . . . . . . . . . . . . . . . .                                  27,648     211,637
--------------------------------------------------------------------  ---------------------------------------  ----------

 CASH AT END OF YEAR . . . . . . . . . . . . . . . . . . . . . . . .  $                              592,006   $  27,648
--------------------------------------------------------------------  ---------------------------------------  ----------
--------------------------------------------------------------------  ---------------------------------------  ----------



The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                               PAGE F-10






                                                                                       SPACEDEV, INC.
                                                                                     AND SUBSIDIARIES
                                                                CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                       
 Years Ended December 31, . . . . . . . . . . . . .                                    2003      2002
---------------------------------------------------  --------------------------------------  --------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
     Interest . . . . . . . . . . . . . . . . . . .  $                               41,726  $310,821
     Income Taxes . . . . . . . . . . . . . . . . .  $                                1,600  $  1,600



 NONCASH  INVESTING  AND  FINANCING  ACTIVITIES:

     During  2003  and  2002,  the  Company  issued  7,500  and  7,000 shares of
restricted  shares  of  stock  for employee awards and services and for summer &
student  interns  and  recorded  expenses  of  $9,170  and $2,900, respectively.

     During  2003  and  2002,  the  Company issued 861,267 and 153,060 shares of
restricted  shares of stock under the Company's Private Placement Memorandum for
cash  of  $425,942  and  $75,000,  respectively.

     During  2003,  the Company eliminated its convertible debt by repaying half
of  the  notes  in cash ($237,500) and having the note holders convert the other
half  into  614,853  shares  of the Company's common stock. The Company recorded
additional  loan  fees  of  $131,411  and  charged  these  fees  to  equity.

     During  2003,  the Company issued 415,000 shares of its common stock to the
Laurus  Master  Fund  from  conversions  of its convertible debt notes under its
revolving  credit  facility  with  Laurus;  thereby  realizing  a  corresponding
reduction  in  debt  of  $228,250.  The Company recorded additional loan fees of
$126,471  and  charged  these  fees  to  equity.

     During  2003,  the  Company  issued  37,000  shares of stock converted from
employee  stock  options  for  $19,654  in  cash.

     During  2002, the Company recovered 500,000 shares of stock for a credit of
$455,000 upon final judgment of the outstanding litigation against EMC Holdings,
Inc.  The  expense  for  this  matter  was  recorded  during  2001.

     During  2003  and  2002,  the  Company  financed  $10,135  and  $20,472,
respectively,  in  fixed  assets  through  various  capital  lease  obligations.

The  accompanying  notes  are  an  integral part of these consolidated financial
Statements

                               PAGE F-11

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

(a)     Nature  of  operations

SPACEDEV,  INC.  (the  "Company")  is  engaged  in  the   conception,    design,
development,  manufacture,  integration  and  operations  of  SPACE   TECHNOLOGY
SYSTEMS,  products  and  services.  The  Company  is  currently  focused  on the
development  of low-cost microsatellites, nanosatellites and related subsystems,
hybrid  rocket  propulsion  as  well  as  associated  engineering  and technical
services,  primarily  to  government  agencies,  and  specifically to the United
States  Department  of  Defense.  The Company's products and solutions are sold,
mainly on a project-basis, directly to these customers and include sophisticated
micro-  and  nanosatellites, hybrid rocket-based orbital Maneuvering and orbital
Transfer  Vehicles  as  well as safe sub-orbital and orbital hybrid rocket-based
propulsion  systems.  The  Company  believes  there  will  be  an  evolving  and
developing  commercial  market  for  its  space  technology  systems  (e.g., its
microsatellite  and  nanosatellite  products and services) in the long-term.  In
the short-term, the early adopters of this technology appear to be in the United
States  Department  of Defense and the Company's "products" are considered to be
the  outcome of specific projects.  The Company is also designing and developing
commercial  hybrid  rocket  motors and small high performance space vehicles and
subsystems  for commercial customers (e.g., Scaled Composites' SpaceShipOne) and
military  customers  (e.g.,  the  Air  Force  Research  Laboratory.

The Company was incorporated under the laws of the State of Colorado on December
23, 1996 as Pegasus Development Group, Inc. ("PDGI").  SpaceDev, LLC of Colorado
was  originally formed in 1997 for commercial space exploration and was the sole
owner of shares of common stock of SpaceDev (a Nevada corporation) ("SpaceDev"),
formed  on  August  22, 1997.  On October 22, 1997, PDGI issued 8,245,000 of its
$.0001  par  value common stock for 100 percent (1,000,000 shares) of SpaceDev's
common  stock  owned  by  SpaceDev,  LLC.  Upon  the acquisition of the SpaceDev
stock, SpaceDev was merged into PDGI and, on December 17, 1997, PDGI changed its
name  to SPACEDEV, INC.  After the merger, SpaceDev, LLC, changed its name to SD
Holdings,  LLC  on December 17, 1997. (See Notes 8(a) and 8(b).)  For accounting
purposes, the transaction was accounted for as a reverse merger with the Company
as  the  acquirer.  Since  SpaceDev  had minimal assets prior to the merger, the
transaction  was accounted for as the sale of the Company's common stock for net
assets  of  $1,232.  The  Company  became publicly traded in October 1997 and is
currently  trading  on  the  Over-the-Counter Bulletin Board ("OTCBB") under the
symbol  of  "SPDV."

In February 1998, the Company's operations were expanded with the acquisition of
Integrated Space Systems, Inc., a California corporation founded for the purpose
of  providing engineering and technical services related to space-based systems.
The  Integrated  Space Systems employee base, acquired upon acquisition, largely
consisted  of  former Atlas and General Dynamics personnel and enlarged its then
current  employee  base to 20 employees.  Integrated Space Systems was purchased
for  approximately  $3.6  million,  paid in Rule 144 restricted common shares of
SpaceDev.  Goodwill  of approximately $3.5 million was capitalized and was to be
amortized  over  a  period  of  sixty  (60)  months, based on the purchase price
exceeding  the  net  asset  value  of  approximately $164,000.  As a result of a
change in corporate focus, on November 15, 2001, the Company determined that the
unamortized  balance  of  goodwill  from  Integrated  Space  Systems,  which was
approximately  $923,000,  had become impaired and it was written-off.  While the
Integrated  Space  Systems  segment  did  provide  small hybrid propulsion space
systems  and  engineering services on separate contracts (mainly with government
agencies),  the  engineering service contracts had expired and, therefore, would
not be producing revenue or cash flow to support future operations.  The Company
determined  that  all  future  business, contracts and proposals would be sought
after only in the SpaceDev name, making it a more efficient way for it to manage
and track multiple contracts and work on many different business ventures at the
same  time within the same operating segment.  The Company filed for dissolution
of  Integrated  Space  Systems  in December 2003, since all activities have been
integrated  into  SpaceDev,  Inc.

                               PAGE F-12

(b)     Prior  year  going  concern

The  Company's  auditors, PKF, expressed in their formal auditors' opinion dated
February  11,  2004  (except for Note 11 as to which the date is April 2, 2004),
that  in  their  opinion,  based  on  their  audit,  the  Company's consolidated
financial  statements  referred  to  herein  present  fairly,  in  all  material
respects, the consolidated financial position of SPACEDEV, INC. AND SUBSIDIARIES
as  of December 31, 2003, and the consolidated results of our operations and our
cash  flows  for  the  year then ended, in conformity with accounting principles
generally  accepted  in  the  United  States  of  America.  In  previous  years,
including  the  opinion issued by the Company's previous auditors, Nation Smith,
dated  February  13, 2003, they expressed an opinion that our financial position
raised  substantial  doubt  about  the  Company's ability to continue as a going
concern.  The  accompanying consolidated financial statements as of December 31,
2003  have  been prepared assuming the Company will continue as a going concern.
However,  in  2002,  the  Company  had a working capital deficit of $197,381 and
incurred  a  net  loss  of  $376,160  for the year ended December 31, 2002.  The
working capital deficit, together with the total net loss, raised, at that time,
substantial  doubt  about  the Company's ability to continue as a going concern.
Subsequent to December 2003, the Company was awarded a $43,362,271 contract from
MDA  and  after  analysis  of  the  Company's  projections  (including   revenue
projections)  for  the  next  several  quarters  and other relevant factors, the
Company's  current auditors, PKF, concluded there is no longer substantial doubt
as  to  the Company's ability to continue as a gong concern, and has, therefore,
not  included  the  going concern language in its report dated February 11, 2004
(except  for  Note  11 as to which the date is April 2, 2004) for the year ended
December  31,  2003.  Management believes that this was appropriate and reflects
the  Company's  improved  financial  condition,  its  ability  to  forecast more
accurately  and  further  validate customer demand for the Company's technology,
products  and  services.  Management  still intends to obtain new commercial and
government  contracts,  continue  to utilize (and possibly expand) its revolving
credit facility and possibly raise some additional equity capital in a public or
private  offering  or  fund-raising  effort.  Regardless,  management  may  seek
additional  capital  through  a combination of public and private debt or equity
placements  in  the  future.  There  can be no assurance that existing contracts
will  be  completed  successfully  or  that  new contracts or additional debt or
equity  financing that may be needed to fund operations will be available or, if
available, obtained in sufficient amounts necessary to meet the Company's needs.
Management  does  believe  that current contracts will be sufficient to fund the
Company  through  2004.

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

(c)     Principles  of  consolidation

The  consolidated  financial  statements include the accounts of the Company and
its  wholly-owned  inactive subsidiary SpaceDev Oklahoma and former wholly-owned
inactive  subsidiary  Integrated  Space Systems, Inc., a California corporation.
The  Company filed for dissolution of Integrated Space Systems in December 2003,
since  all  activities  have  been  integrated  into  SpaceDev,  Inc.

                               PAGE F-13

(d)     Use  of  estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted  in  the  United  States requires management to make certain
estimates and assumptions, including estimates of anticipated contract costs and
revenues  utilized in the earnings recognition process, that affect the reported
amounts in the consolidated financial statements and accompanying notes.  Actual
results  could  differ  from  those  estimates.

(e)     Software  Development  Costs

In  accordance with Statement of Financial Accounting Standards ("SFAS") No. 86,
"Accounting  for  the Costs of Computer Software to be Sold, Leased or Otherwise
Marketed,"  the  Company  capitalizes  the  direct  costs and allocated overhead
associated  with  the  development  of  software  products.  Initial  costs  are
capitalized  as  development  costs prior to the design of a detailed program or
working model.  Costs incurred subsequent to the product release and development
costs  performed  under  contract  are  charged to operations.  Beginning in the
second  quarter  2002,  and  completing in 2003, capitalized software costs were
being  amortized  over  their estimated useful life of eighteen months using the
straight-line method.  Periodically and at least annually, management performs a
review for impairment in accordance with SFAS No. 144.  As of December 31, 2003,
the  Company  had  fully  amortized  the  capitalized  software  costs.

(f)     Revenue  recognition

The  Company's  revenues  in  2003  were  derived  primarily  from United States
government  cost  plus  fixed fee (CPFF) contracts compared to a predominance of
fixed price contracts in 2002.  Revenues from the CPFF contracts during 2003 are
recognized  as  expenses  are  incurred  compared  to  revenues from fixed price
contracts  in  2002,  which  were  recognized using the percentage-of-completion
method.  Estimated  contract  profits  are  taken into earnings in proportion to
revenues  recorded.  Revenues  under  certain  long-term  fixed price contracts,
which  provide  for  the  delivery  of minimal quantities or require significant
amounts  of development effort in relation to total contract value, are recorded
upon  achievement  of performance milestones or using the cost-to-cost method of
accounting  where  revenues and profits are recorded based on the ratio of costs
incurred  to  estimated  total  costs  at  completion.  Losses  on contracts are
recognized  when  estimated  costs are reasonably determined.  Actual results of
contracts  may  differ from management's estimates and such differences could be
material to the consolidated financial statements.  Professional fees are billed
to  customers  on  a  time  and  materials  basis,  a  fixed  price  basis  or a
per-transaction  basis  depending  on  the  terms and conditions of the specific
contract.  Time  and  material revenues are recognized as services are performed
and  costs  incurred.

In  2002,  billings in excess of costs incurred and estimated earnings represent
the  excess  of amounts billed in accordance with the contractual billing terms.
Costs in excess of billings represent the excess of actual costs incurred to the
amount  that  is  billed  to  date.

Deferred  revenue  represents  amounts  collected  from  customers for projects,
products  or  services  to  be  provided  at  a  future  date.

(g)     Depreciation  and  amortization

Fixed  assets are depreciated over their estimated useful lives of three-to-five
years  using  the  straight-line  method  of  accounting.

                               PAGE F-14

In  December  2002, the Company entered an agreement to sell its interest in its
only  facility,  which  closed in January 2003.  The escrow transaction included
the  sale  of  the  land and building at 13855 Stowe Drive, Poway, CA 92064.  In
conjunction  with  the  sale  of its only facility in December 2002, the Company
entered  into  a non-cancelable operating lease with the buyer to lease-back its
facilities for ten years (see Note 2).  The base rent shall increase by 3.5% per
year  (see  Notes  2  and  9(c)).

(h)     Research  and  development

The  Company  is  actively engaged in design and development activities with its
commercial  propulsion  systems  as  well  as  its new projects with the Missile
Defense  Agency  and the Air Force Research Laboratory.  The Company has several
SBIR  (Small  Business  Innovation  Research)  grants  from  the  government and
continues  to  seek new SBIR opportunities.  Cost incurred under SBIR grants are
charged  against revenues received under SBIR grants.  Non-reimbursable research
and  development  expenditures relating to possible future products are expensed
as  incurred.  The  Company  incurred  $281,280 in non-reimbursable research and
development  costs  during  2003  as  compared  to  no  recorded  research   and
development  costs  during  2002.

(i)     Advertising

The  Company  follows the policy of charging the costs of advertising to expense
as  incurred.  Advertising expense was approximately $1,460 and $900 in 2003 and
2002,  respectively.

(j)     Income  taxes

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

                               PAGE F-15

 (k)     Stock-based  compensation

In  October  1995,  the  FASB (Financial Accounting Standards Board) issued SFAS
(Statements  of  Financial  Accounting  Standards)  No.  123,  "Accounting   for
Stock-Based Compensation." The Company adopted SFAS No. 123 in 1997. The Company
has  elected  to  measure  compensation  expense  for  its  stock-based employee
compensation  plans  using  the  intrinsic  value  method   prescribed  by   APB
(Accounting  Principles  Board)  Opinion No. 25, "Accounting for Stock Issued to
Employees,"  and  has  provided pro forma disclosures as if the fair value based
method  prescribed  in  SFAS  No.  123  has been utilized. See Note 8(d). During
December 2002, FASB issued SFAS No. 148 "Accounting for Stock Based Compensation
-  Transition and Disclosure", which amends SFAS No. 123 to require companies to
elect  to recognize fair value stock based compensation costs in their financial
statements  or to disclose the pro forma impact of those costs in the footnotes.
If  the Company had accounted for these options in accordance with SFAS No. 123,
the  total value of options granted during 2003 and 2002 would be amortized on a
pro  forma  basis  over  the  vesting period of the options. Thus, the Company's
consolidated  net  loss  would  have  been  as  follows:




                                  
Years Ended December 31,         2003        2002
------------------------  ------------  ----------
Net loss:
As reported. . . . . . .  $(1,246,067)  ($376,160)
Pro forma. . . . . . . .  $(1,480,592)  ($604,395)
------------------------  ------------  ----------
Loss per Share:
As reported. . . . . . .  $     (0.08)     ($0.03)
Pro forma. . . . . . . .  $     (0.09)     ($0.04)
------------------------  ------------  ----------


(l)     Common  stock,  stock  options  and  warrants  to  non-employees

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

(m)     Net  loss  per  common  share

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

(n)     Financial  instruments

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

                               PAGE F-16

(o)     Segment  reporting

The  Company  merged its Space Missions Division business segment and Integrated
Space  Systems  business  segment  in  2002.  The Company has one other inactive
subsidiary,  SpaceDev Oklahoma.  The Company follows the requirement of SFAS No.
131 "Disclosures About Segments of an Enterprise and Related Information" ("SFAS
No.  131").

(p)     New  accounting  standards

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

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

In  December  2002,  the  FASB  issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition  and Disclosure-an amendment of SFAS No. 123."  SFAS No.
148  provides  alternative  methods  of transition for a voluntary change to the
fair value based method of accounting for stock-based employee compensation.  In
addition,  this  Statement  amends  the  disclosures  in both annual and interim
financial  statements  about  the  method of accounting for stock-based employee
compensation  and  the  effect  of  the  method  used  on reported results.  The
adoption  of  this  Statement did not have a material effect on the consolidated
financial  statements  of  the  Company.

                               PAGE F-17

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

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

2.     FIXED  ASSETS

In  December  2002, the Company entered an agreement to sell its interest in its
only facility.  As of December 31, 2002 the Company listed a receivable held for
sale  of  $3,150,124  which  was realized when the transaction closed in January
2003.  The  escrow  transaction  included  the  sale of the land and building at
13855  Stowe  Drive,  Poway,  CA  92064.

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




Fixed assets consisted of the following:
                                                
December 31, . . . . . . . . . . . . . .       2003        2002
----------------------------------------  ----------  ----------
Capital leases . . . . . . . . . . . . .  $ 155,802   $ 145,365
Computer equipment . . . . . . . . . . .    163,721     124,429
Building improvements. . . . . . . . . .      9,488       9,488
Furniture and fixtures . . . . . . . . .      5,271       5,271
----------------------------------------  ----------  ----------
                                            334,282     284,553
Less accumulated depreciation
   and amortization. . . . . . . . . . .   (196,750)   (143,065)
----------------------------------------  ----------  ----------
                                          $ 137,532   $ 141,488
                                          ----------  ----------


Depreciation and amortization expense for fixed assets was approximately $53,000
and  $164,000  for  the  years  ending December 31, 2003 and 2002, respectively.
Depreciation  and amortization expense was significantly less during 2003 due to
the  sale of our facility in January 2003 and the full amortization of the AMROC
technology.  (See  Note  3(a).)

                               PAGE F-18

3.     ACQUISITIONS

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

(a)     AMROC

On August 14, 1998, the Company entered an Agreement for License and Purchase of
Technology from American Rocket Company (AMROC) with an unrelated individual who
had obtained ownership of such technology from AMROC.  The intellectual property
acquired  was  hybrid  rocket  technology  that  may be modified and used in the
future  operations of the Company.  Upon execution of the Agreement, the Company
issued the seller a warrant to purchase 25,000 shares of restricted common stock
at  a  strike  price equal to 50% of the market price of the common stock on the
issuance  date.  This  warrant  expired  in  2003  having  been  unexercised.

For  each of the three years following the Agreement date, the licensor received
warrants  to  purchase  25,000 shares of restricted common stock.  In the fourth
through  tenth  year  following  the Agreement date, the licensor will receive a
warrant  to purchase a number of shares based on the amount of revenue generated
from  the  acquired technology.  All revenue based warrants are earned at a rate
of  one share per $125 of revenue generated from the technology acquired.  Under
the terms of the Agreement, the minimum number of shares to be issued is 100,000
and  the  maximum  consideration shall not exceed warrants to purchase 3,000,000
shares  of  common stock or $6,000,000 in recognized value.  Recognized value is
the  sum of (a) the cumulative difference between the market price of the common
stock  and the strike price and (b) the cumulative difference between the market
price  on  the date of exercise and the strike price for each warrant previously
exercised.  To date, no revenue has been generated from the acquired technology.

The  Company  valued  the  warrants using the fair value method as prescribed by
SFAS  No.  123.  Under this method, the Company used the risk-free interest rate
at  the  date  of  grant,  the  expected  volatility  of the stock, the expected
dividend  yield  on the stock and the expected life of the warrants to determine
the  fair  value  of the warrants.  The risk-free rate of interest used to value
the  initial issuance was 5.4 percent, a zero percent dividend yield was assumed
and  the expected life of the warrants was five years from the date of issuance.
This  calculation  resulted in a fair value of $24,500 and was used as the value
of  the  intangible  assets  acquired.  All warrants are immediately exercisable
after  issuance  and  expire  on  the  fifth  anniversary  of  their  issuance.






Other intangible assets consisted of the following:
                                                           
December 31,. . . . . . . . . . . . . . . . . . . .       2003        2002
---------------------------------------------------  ----------  ----------
Other intangibles . . . . . . . . . . . . . . . . .  $ 116,292   $ 116,292
Less accumulated amortization . . . . . . . . . . .   (116,292)   (105,736)
---------------------------------------------------  ----------  ----------
                                                     $       0   $  10,556
                                                     ----------  ----------



The  Company's  intangible  assets  were  fully amortized in 2003.  Amortization
expense  was  approximately $11,000 and $40,000 for 2003 and 2002, respectively.

                               PAGE F-19

4.     NOTES  PAYABLE

(a)     Building  and  settlement  notes
In  December 2002, the Company entered into an agreement to sell its interest in
its  only  facility.  The  transaction  closed  in  January  2003.  The   escrow
transaction  included  the  sale  of the land and building at 13855 Stowe Drive,
Poway,  CA  92064.  Net  fixed assets were reduced by approximately $1.9 million
and  notes  payable were reduced by approximately  $2.4 million while a deferred
gain  was  recorded.  In  conjunction  with the sale, the Company entered into a
lease agreement with the buyer to leaseback its facilities.  The Company's Chief
Executive  Officer provided a guarantee for the leaseback.  The gain on the sale
of the facility was deferred and amortized on a straight-line basis over the ten
(10)  year term of the lease.  Deferred gain of $1,172,720 is being amortized at
the  rate of $117,272 per year for ten (10) years ending in January 2013.  As of
December  31, 2003, the deferred gain was $1,065,221.  This amortization will be
included  in the Company's non-operating income and expense and totaled $107,499
in  2003.

Deferred  Gain  consisted  of  the  following:




                                  
December 31,. . . . . . .        2003    2002
-------------------------  -----------  -----

Deferred Gain . . . . . .  $1,172,720   $   -
Less Amortization to date    (107,499)      -
-------------------------  -----------  -----
                           $1,065,221   $   -
                           -----------  -----


In  2001, the Company entered into three settlement loan agreements with various
vendors.  The  total  of $171,402 for all three loans called for payment between
24  and 50 months with interest that ranged from 0% to 8%.  At December 31, 2003
and  2002,  the  outstanding  balances on these notes were $87,591 and $146,527,
with  interest  expense  of  $4,956  and  $4,782,  respectively.

Future  minimum  principal  payments  on  notes  payable  are  as  follows:




Year Ending December 31,
                       
2004 . . . . . . . . . .  $41,464
2005 . . . . . . . . . .   36,670
2006 . . . . . . . . . .    9,457
                          -------
Total Settlement Notes .  $87,591
------------------------  -------



                               PAGE F-20

(b)     Related  parties
The  Company  has a note payable to its CEO.  At December 31, 2003 and 2002, the
balances were $585,522 and $738,496, respectively, with accrued interest of 10%.
The  note  was amended on March 20, 2000 to call for annual payments of not less
than  $80,000  per  year  with  interest  at  10%.

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






Year Ended December 31,
-----------------------
                      
2004. . . . . . . . . .    80,000
2005. . . . . . . . . .    80,000
2006. . . . . . . . . .    80,000
2007. . . . . . . . . .    80,000
2008. . . . . . . . . .    80,000
Thereafter. . . . . . .  $185,522
-----------------------  --------
 $585,522
-----------------------


Accrued interest expense on this note was $47,023 and $45,265 for 2003 and 2002,
respectively.

(c)     Revolving  Credit  Facility.

On  June  3,  2003,  the  Company  entered  into  a  Security Agreement, Secured
Convertible  Note,  Registration  Rights  Agreement  and  Common  Stock Purchase
Warrant,  with Laurus Master Fund, Ltd. ("Laurus"), which were filed on Form 8-K
dated  June  18,  2003.  Pursuant  to  the agreements, the Company received a $1
million  revolving  credit facility in the form of a three-year Convertible Note
secured  by  its  assets.  The  net  proceeds from the Convertible Note are  for
general  working  capital needs.  Advances on the Convertible Note may be repaid
at the Company's option, in cash or through the issuance of the Company's shares
of  common  stock.  The  Convertible  Note carries an interest rate of WSJ Prime
plus  0.75% on any outstanding balance.  In addition, the Company is required to
pay  a  collateral  management  payment  of  0.55%  of  the  average   aggregate
outstanding  balance  during  the month plus an unused line payment of 0.20% per
annum.  The outstanding balance on the revolving credit facility at December 31,
2003 was $748,893, of which approximately $13,600 had been accrued for interest.

The  Company  filed  a  registration  statement on Form SB-2 on July 25, 2003 in
connection  with  this  transaction.  The  Form  SB-2  was declared effective on
August  6,  2003.  With the securities registered for public resale, the Company
has  an option to pay amounts outstanding under the revolving credit facility by
converting  shares  of  its common stock at the fixed conversion price of  $0.55
per  share  on  the  first  $1 million of principal, as long as the then current
market  price  is  more  than  118%  of  the  fixed  conversion  price.

                               PAGE F-21

The  Convertible  Note  includes  a  right of conversion in favor of Laurus.  If
Laurus  exercises  its  conversion  right at any time or from time to time at or
prior  to maturity, on any outstanding balance at the time, the Convertible Note
will  be  convertible  into  shares  of  the  Company's  common stock at a fixed
conversion  price,  subject  to  adjustments  for stock splits, combinations and
dividends  and  for  shares  of  common  stock  issued  for  less than the fixed
conversion  price  (unless  exempted  pursuant  to  the  agreements).  The fixed
conversion  price  will  be adjusted after conversion of the first $1 million to
103%  of  the  then  fair  market  value  of  our  common stock ("Adjusted Fixed
Conversion  Price").  As  of  December  31,  2003,  Laurus had converted 415,000
shares  to  reduce  the  amount  borrowed under the revolving credit facility by
$228,250.  The  Company  expensed  approximately  $126,500 for non-cash loan fee
expenses  in 2003.  Fair market value of the stock was determined by discounting
the  closing  market  price  on  the  date  of  the  conversion  by  20%.

Availability  of  funds under the revolving credit facility will be based on our
accounts  receivables,  except  as  waivers  are provided by Laurus.  An initial
three  (3)  month  waiver  was offered by Laurus, under which Laurus permitted a
credit  advance  up  to  $300,000,  which amount might otherwise exceed eligible
accounts  receivable during the period.  Laurus subsequently extended the waiver
for  an additional six (6) months, under which Laurus permitted a credit advance
up  to  $1  million,  which  amount  might  otherwise  exceed  eligible accounts
receivable  during  the period.  The revolving credit facility is secured by all
of  the  assets  of  the  Company.

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

In  addition  to  the  initial  warrant,  the  Company  is obligated to issue an
additional  five-year warrant to Laurus to purchase one share of common stock at
an exercise price equal to 125% of the Adjusted Fixed Conversion Price for every
ten  dollars  ($10)  in  principal of the Convertible Note converted into common
stock,  if  and  when  over  $1  million is converted under the revolving credit
facility.  The  value of the warrant will be determined, if and when issued, and
will  be  treated  as additional interest expense and will be amortized over the
remaining  term of the Convertible Note, unless sooner terminated.  No more than
an aggregate of 100,000 shares of the Company's common stock may be purchased by
Laurus  under  such  additional  warrants.

5.     CONVERTIBLE  DEBENTURES

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

                               PAGE F-22

Concurrent  with  the issuance of the convertible debentures, the Company issued
warrants to purchase up to 1,229,705 shares of the Company's common stock to the
subscribers.  These  warrants  are exercisable for three (3) years from the date
of  issuance  at the initial exercise price which is equal to the 20-day average
ask  price  less  10%,  which  was  established when the note was issued, or the
initial  conversion price of the notes.  Upon issuance, the issued warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and  the  estimated  fair  value  was recorded as debt discount.  As a
result  of  the  change  to  the  maturity  date  of  the  convertible debt, the
amortization  period  for  the debt discounts was also extended during the first
quarter  in  2003.

On September 5, 2003, the Company repaid one-half of the convertible notes, with
the condition that the note holders convert the other half. Also, as a condition
of  the partial repayment, the note holders were required to relinquish one-half
of  the previously issued warrants. Finally, as additional consideration for the
transaction,  the  note  holders were offered 5% interest on their notes, rather
than  the  stated  2.03%.  All  the  note  holders  accepted  the  offer and the
convertible  notes were retired. As of December 31, 2003, the Company recorded a
credit  of  $88,408,  as  debt discount recovery; therefore, for the year ending
December  31,  2003,  the  debt  discount expense was $112,500. The Company also
expensed  $131,411 for non-cash loan fee expense. Fair market value of the stock
was  determined  by  discounting  the  closing  market  price on the date of the
transaction  by  20%,  based  on  the  nature  of  the  restricted  securities.






                                           
Convertible debentures - beginning balance .  $ 475,000
     Total interest expense incurred . . . .  $  20,236
     Accrued interest paid - current year. .  $ (18,161)
     Accrued interest paid - prior year. . .  $  (2,075)
     Convertible debtures paid . . . . . . .  $(237,500)
     Convertible debtures converted. . . . .  $(237,500)

                                              $(475,000)

Convertible debentures - ending balance. . .  $       0
--------------------------------------------  ----------

Debt discount (Warrants) - beginning balance  $ 475,000
     Amount forfeited. . . . . . . . . . . .  $(237,500)
     Amount expensed prior year. . . . . . .  $(125,000)
     Amount expensed current year. . . . . .  $(267,879)
     Current year - adjustment . . . . . . .  $ 155,379

                                              $(475,000)


Debt discount (Warrants) - ending balance. .  $       0
--------------------------------------------  ----------


                               PAGE F-23

6.     INCOME  TAXES
Deferred  income  taxes  are  provided  for temporary differences in recognizing
certain  income and expense items for financial and tax reporting purposes.  The
deferred  tax  asset  of  $2,190,000  and $1,372,000 as of December 31, 2003 and
2002,  respectively,  consisted  primarily  of  the income tax benefits from net
operating  loss  and  capital  loss  carryforwards, amortization of goodwill and
research  and  development  credits.  A valuation allowance has been recorded to
fully  offset  the  deferred  tax  asset  as it is more likely than not that the
assets  will  not  be utilized.  The valuation allowance increased approximately
$818,000  in 2003 from $1,372,000 at December 31, 2002 to $2,190,000 at December
31,  2003.

At  December  31, 2003, the Company has federal and state tax net operating loss
and  capital  loss  carryforwards  of  approximately  $4,229,589 and $1,846,945,
respectively.  The  federal and state tax loss carryforwards will expire in 2023
and 2013, respectively, unless previously utilized.  The State of California has
suspended  the  utilization  of  net  operating  loss  for  2002 and 2003.

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





                                                

  Years Ended December 31,. . . . . . . . . .  2003   2002
---------------------------------------------  -----  -----
  Statutory U.S. federal rate . . . . . . . .    34%    34%
---------------------------------------------  -----  -----
  State income taxes - net of federal benefit     5%     5%
  Net operating loss for which no tax
   Benefit is currently available . . . . . .  (39%)  (39%)
                                                  -      -
                                               -----  -----



The  tax  effects  of  temporary differences and carryforwards that give rise to
--------------------------------------------------------------------------------
deferred  tax  assets  consist  of  the  following:
---------------------------------------------------




                                                 

  December 31,. . . . . . . . . . . . .         2003          2002
---------------------------------------  ------------  ------------
  Deferred tax assets:
---------------------------------------
   Loss carryforwards . . . . . . . . .  $ 1,588,000   $ 1,262,000
      Deferred gain on sale of building      435,000             -
   Temporary differences. . . . . . . .      127,000       100,000
   Research and development credits . .       40,000        10,000
  Gross deferred tax assets . . . . . .    2,190,000     1,372,000
---------------------------------------  ------------  ------------

  Valuation allowance . . . . . . . . .   (2,190,000)   (1,372,000)
                                         $         -   $         -
                                         ------------  ------------

7.     EMPLOYEE  BENEFIT  PLAN

(a)     Profit  sharing  401(k)  plan

During  1997,  the  Company  adopted  a  401(k)  retirement savings plan for its
employees,  which  allows  each  eligible  employee  to voluntarily make pre-tax
salary  contributions  up to 15% of their compensation. The Company may elect to
make  a  matching  contribution.  The total Company contribution and participant
salary  reduction  may  not  exceed  25%  of  the   compensation   of   eligible
participants.  During 2003 and 2002, the Company did not contribute to the Plan.

                               PAGE F-24

(b)Incentive  stock  option  and  employee  stock  purchase  plans

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

At  the  2000 Annual Stockholder Meeting, the shareholders approved an amendment
to  the  Stock Option Plan of 1999, increasing the number of shares eligible for
issuance under the Plan to 30% of the then outstanding common stock and allowing
the  Board of Directors to make annual adjustments to the Plan to maintain a 30%
ratio  to  outstanding  common  stock  at  each  annual  meeting of the Board of
Directors.  The  Board,  at  its  annual  meetings  in  2002  and  2003, made no
adjustment, as a determination was made that the number of shares then available
under  the  Plan was sufficient to meet the Company's needs.  As of December 31,
2003, 4,184,698 shares were authorized for issuance under the Plan, 3,124,807 of
which are currently subject to outstanding options and awards.  The Stock Option
Plan  of  1999  was registered with the U.S. Securities & Exchange Commission on
Form  S-8.

During 2003, the Company issued non-statutory options to purchase 140,000 shares
to  its  independent  directors  for  attendance  at its 2003 Board of Directors
meetings.  In  addition  to  the  Stock  Option  Plan  of 1999, its shareholders
adopted  the  1999  Employee  Stock Purchase Plan with 1,000,000 shares reserved
under  the plan and authorized its Board of Directors to make twelve consecutive
offerings  of  our  common  stock  to  its  employees.  The  1999 Employee Stock
Purchase  Plan  has been instituted and the first employees enrolled in the plan
in  August 2003.  The first shares of common stock were issued under the Plan in
February  2004.  The exercise price for the Stock Purchase Plan will not be less
than  85%  of  the  fair  market  value  of  the  stock on the date the stock is
purchased.  During  2003  employees  contributed  $5,498  to  the employee stock
purchase  plan; however, no shares were issued under the plan as of December 31,
2003.

8.     STOCKHOLDERS'  EQUITY

(a)     Convertible  preferred  stock

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

                               PAGE F-25

(b)     Common  stock

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

During  2003  and 2002, the Company issued 7,500 and 7,000, shares of its common
stock  for  employee  awards  and  services and for summer & student interns and
recorded  expenses  of  $9,170  and $2,900, respectively.  The fair value of the
shares  issued  was  calculated using the closing price on the date of issuance.

During  2002,  the  Company  recovered  500,000  shares of stock for a credit of
$455,000  during  2002  pursuant  to  an  arbitration  award  issued against EMC
Holdings,  Inc.   The  Company  recorded  the  credit  during 2002 to offset the
expense  that was recorded during 2001.  On June 18, 2001, SpaceDev entered into
a  relationship with two individuals (doing business as EMC Holdings Corporation
("EMC"))  whereby EMC was to provide certain consulting and advisory services to
the  Company.  EMC  received  the  first installment of 500,000 shares of common
stock  on  June  26,  2001. Total expense for the initial stock issuance through
September  30, 2001 was $455,000.  Pursuant to a demand for arbitration filed on
November  7,  2001,  the  Company  sought  the return of all or a portion of the
shares  issued  to  EMC.  EMC  filed its own claim with the American Arbitration
Association on November 13, 2001, alleging that the Company owed EMC $118,000 in
fees,  plus  damages  to  be  proven  at  arbitration.

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

Because  collection  of  the attorney and arbitration fees award is not assured,
the Company has expensed all of its fees related to this matter, any recovery of
the fees will be recorded as income in the period they are received; however, at
this  time,  the  Company  does  not  expect any recovery, and in June 2003, the
Company  ceased  efforts  to recover the awarded fees, as it was determined that
the cost to pursue collection exceeded the likelihood of collection.  The return
of the 500,000 shares, as provided in the interim award issued on July 17, 2002,
was  recorded in the third quarter of 2002 as a reversal of the original expense
recorded.  Because  the  original  expense  was not recorded as an extraordinary
item,  the  reversal  of  the  expense did not qualify as an extraordinary item.

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

                               PAGE F-26

In  June 2003, the Company ceased its efforts to recover the awarded fees, as it
determined  the cost to pursue collection exceeded the likelihood of collection.

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

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

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

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

(c)     Warrants

Concurrent  with  the  issuance  of the convertible debentures from October 2002
through November 2002, the Company issued to subscribers warrants to purchase up
to  1,229,705  shares  of the Company's common stock.  On September 5, 2003, the
Company  repaid  one-half  of the convertible notes, with the condition that the
note  holders  would  convert  the  other  half.  As  a condition of the partial
repayment,  the  note  holders  were  required  to  relinquish  one-half  of the
previously  issued  warrants  reducing  the  total  warrants  issued  under  the
convertible  debt  program to 614,853.  These warrants are exercisable for three
(3)  years  from  the  date  of issuance at the initial exercise price, which is
equal  to  the  20-day  average asking price less 10% established when the notes
were  issued.  Upon  issuance  the  warrants were valued using the Black-Scholes
pricing  model  based  on  the expected fair value at issuance and the estimated
fair  value  was  also  recorded as debt discount.  As of December 31, 2003, the
Company  had  other warrants outstanding issued as part of its private placement
that  allow  the  holders  to purchase up to 2,285,931 shares of common stock at
prices  between  $0.37  and  $1.05 per share.  The warrants may be exercised any
time  within  three  (3)  and  five  (5)  years  of  issuance.

(d)     Stock  options

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

                               PAGE F-27

The  options are subject to the following vesting conditions, which were amended
on  January  21,  2000,  with  an  option  for  the board to award an additional
1,500,000  options  at  a  later  date,  the  exercise  prices  set  forth:




                                                                                                                  Exercise
                       Number                                                                                    price per
                       Of shares         Vesting Conditions                                                          share
----------------       ---------         -----------------------------------------------------------   -------------------
                                                                                              
Granted Options:
                       500,000. . . . .  Currently vested                                              $              1.00
                       500,000. . . . .  Obtaining $6,500,000 additional equity capital                $              1.50
                       500,000. . . . .  Financing and executing a definitive space launch agreement   $              2.00
                       500,000. . . . .  Launching of first lunar or deep-space mission                $              2.50
                       500,000. . . . .  Successful completion of first lunar or deep-space mission    $              3.00
Options to be
Granted upon
the Occurrence
of Certain Events:
                       250,000. . . . .  Upon the Companymarket capitalization reading $250 million    $              5.00
                       500,000. . . . .  Upon the Companymarket capitalization reading $500 million    $             10.00
                       750,000. . . . .  Upon the Companymarket capitalization reading $1 billion      $             20.00
----------------       ---------         -----------------------------------------------------------   -------------------



All  options  expire  ten  (10)  years  from  date  of  amendment.

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

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

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

                               PAGE F-28






                                                    Weighted
                                Options              Average
                              Outstanding    Exercise Prices
                              ------------  ----------------
                                      
Balance at January 1, 2002 .    4,360,162              1.67
Granted. . . . . . . . . . .    1,386,110              0.50
Exercised. . . . . . . . . .            0                 -
Expired. . . . . . . . . . .     (297,500)             0.88
----------------------------  ------------  ----------------

Balance at December 31, 2002    5,448,772              0.91
Granted. . . . . . . . . . .    1,219,615              0.76
Exercised. . . . . . . . . .      (37,000)            (0.53)
Expired. . . . . . . . . . .   (1,006,580)            (0.52)
----------------------------  ------------  ----------------

Balance at December 31, 2003    5,624,807              1.39
----------------------------  ------------  ----------------


The  weighted  average fair value of options granted to employees under the plan
during  2003  and  2002 was $0.76 and $0.50, respectively.  At December 31, 2003
and  2002,  there were 2,266,520 and 2,064,716 options exercisable at a weighted
average exercise price of $1.05 and $0.42 per share, respectively.  The weighted
average  remaining  life  of  outstanding options under the plan at December 31,
2003  was  4.78  years.




                                      Weighted-Average                            Weighted-
                                     Remaining Contractual                         Averagee
Range of      Number of Shares          Life of Shares            Number of      Exercisable
Exercise         Outstanding              Outstanding            Exercisable        Price
Price
----------
                                                                     
0.42-0.99               1,511,954                       4.34            552,001         0.61
1.00-1.99.              2,610,631                       4.02          1,712,297         1.19
2.00-2.99.              1,002,222                       6.54              2,222         2.25
3.00-3.50.                500,000                       6.54                  -            -
5,624,807.                   4.78                  2,266,520  $            1.05
----------  ---------------------  -------------------------  -----------------  -----------


The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the  value  of  all options granted during 2003 and 2002 using the minimum value
method  as  prescribed by SFAS No. 123.  Under this method, the Company used the
risk-free  interest rate at date of grant, the expected volatility, the expected
dividend  yield and the expected life of the options to determine the fair value
of  options  granted.  The  risk-free  interest  rates ranged from 6.0% to 6.5%;
expected  volatility  of 117% and the dividend yield was assumed to be zero, and
the  expected life of the options was assumed to be three to five years based on
the  average  vesting  period  of  options  granted.

                               PAGE F-29

9.     COMMITMENTS  AND  CONTINGENCIES

(a)     Capital  leases

The  Company leases certain equipment under non-cancelable capital leases, which
are  included  in  fixed  assets  as  follows:






                                     

December 31,. . . . . . . . .       2003       2002
-----------------------------  ----------  ---------
Computer equipment. . . . . .  $ 155,802   $145,365
Less accumulated depreciation   (106,562)   (76,161)
                               $  49,240   $ 69,204
                               ----------  ---------


Future  minimum  lease  payments  are  as  follows:






                                      
Year Ending December 31, 2003
2004. . . . . . . . . . . . . . . . . .  $ 11,665
2005. . . . . . . . . . . . . . . . . .  $  4,425
2006. . . . . . . . . . . . . . . . . .  $  1,526
2007. . . . . . . . . . . . . . . . . .  $      -
Thereafter. . . . . . . . . . . . . . .  $      -
---------------------------------------  ---------
Total minimum lease payments. . . . . .  $ 17,616
Amount representing interest. . . . . .  $  2,031
---------------------------------------  ---------
Present value of minimum lease payments  $ 15,585

Total obligation. . . . . . . . . . . .  $ 15,585
Less current portion. . . . . . . . . .  $(10,332)
---------------------------------------  ---------
Long-term portion . . . . . . . . . . .  $  5,253
---------------------------------------  ---------



(b)     Other  accrued  liabilities

During  2003,  the  Company accrued expenses in connection with current projects
and  commitments.  The  total of these accruals were $248,530 as of December 31,
2003.

In  November  2002, the Company entered an agreement to sell its interest in its
only  facility.  The transaction closed in January 2003.  The escrow transaction
included  the  sale  of  the  land  and building at 13855 Stowe Drive, Poway, CA
92064.  The  fees  that were incurred for the sale of the building were $121,311
and recorded as other accrued liabilities.  The fees include broker fees, escrow
and  title  fees  and  property  taxes.

(c)     Building  lease

In  conjunction  with  the sale of its only facility, the Company entered into a
non-cancelable  operating  lease with the buyer to lease-back its facilities for
ten  (10)  years  (see  Note  2).  The  base  rent is $25,678 per month and will
increase  by  3.5% per year.  Mr. Benson provided a guarantee for the leaseback.

                               PAGE F-30

10.     CONCENTRATIONS  AND  CONTINGENCIES

(a)     Credit  risk

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

(b)     Customer

During  2002,  the  Company  had  a  major  customer that accounted for sales of
approximately  $1,727,000  or  51%  of  consolidated  revenue.  Sales  from this
customer  were  approximately  $346,000  and the contract with this customer was
successfully  completed  during  2003.  During 2003, the Company had three major
customers  that  accounted  for  sales  of  approximately  $1,782,600  or 60% of
consolidated revenue.  At December 31, 2003 and 2002, the amount receivable from
these  customers  was  approximately  $160,200  and  $50,000,  respectively.

(c)     Contract

In  November  1999,  the  Space  Missions Division was awarded a turnkey mission
contract  by  the  Space  Sciences Laboratory at the University of California at
Berkeley worth as of December 31, 2002 approximately $7.2 million, including two
change  orders  worth  approximately $412,000 June 12, 2002 and October 7, 2002.
This  contract  represented  51% of the Company's revenue in 2002.  The contract
concluded  on  December  31,  2003.

11.     SUBSEQUENT  EVENTS

On  March  31,  2004,  the  Company  was  awarded   a   $43,362,271,  five-year,
cost-plus-fixed  fee indefinite delivery/indefinite quantity contract to conduct
a  micro  satellite  distributed  sensing  experiment,  an  option  for  a laser
communications  experiment, and other micro satellite studies and experiments as
required  in  support  of  the  Advanced Systems Deputate of the Missile Defense
Agency.  This  effort  will  be  accomplished  in  a phased approach.  The total
five-year  contract has a ceiling amount of $43,362,271.  The principal place of
performance will be Poway, California.  The Company expects to complete the work
under  the  contract  before  February 2009.  Government contract funds will not
expire  at  the  end of the current government fiscal year.  The micro satellite
distributed  sensing  experiment  is  intended  to  design  and  build up to six
responsive,  affordable,  high  performance micro satellites to support national
missile  defense.  The  milestone-based,  multiyear,  multiphase contract has an
effective  start  date  of  March  1,  2004.  The  first phase is expected to be
completed  this  year  and will result in detailed mission and microsat designs.
The  estimated  first phase revenue is $1.1 million.  The overall contract calls
for the Company to analyze, design, develop, fabricate, integrate, test, operate
and  support  a  networked  cluster  of  three  formation-flying boost phase and
midcourse  tracking  microsatellites,  with  an  option  to   design,   develop,
fabricate,  integrate,  test,  operate  and  support  a  second cluster of three
formation  flying  microsats  to  be  networked  on-orbit  with high speed laser
communications  technology.  The  second phase is anticipated to begin September
1,  2004  and  run  through  2005.

                               PAGE F-31

On  March  31,  2004,  the  Company  negotiated  an  amendment  to  its  Secured
Convertible  Note  dated June 3, 2003 with the Laurus Master Fund to add a fixed
conversion  price  at  $0.85 per share for the next $500,000 converted under the
revolving  credit facility after the initial $1 million conversion.  In exchange
for  the amendment, Laurus granted the Company a six-month waiver to utilize the
full revolving credit facility in advance of eligible accounts.  At December 31,
2003,  Laurus  had converted 415,000 shares under the revolving credit facility,
which  represented  approximately  $228,000  of  debt  converted  to  equity.


                               PAGE F-32



                          SPACEDEV, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)




                                                                
At March 31, . . . . . . . . . . . . . . . . . . . . . .        2004      2003
--------------------------------------------------------  ----------  --------

 ASSETS

 CURRENT ASSETS
      Cash . . . . . . . . . . . . . . . . . . . . . . .  $  981,898  $210,856
      Accounts receivable. . . . . . . . . . . . . . . .     296,980   220,841
      Work in Progress . . . . . . . . . . . . . . . . .     135,988         -
      Costs in excess of billings and estimated earnings           -   253,819
      Inventory. . . . . . . . . . . . . . . . . . . . .       8,142         -
--------------------------------------------------------  ----------  --------
 Total current assets. . . . . . . . . . . . . . . . . .   1,423,008   685,516
--------------------------------------------------------  ----------  --------
 FIXED ASSETS - NET. . . . . . . . . . . . . . . . . . .     129,598   131,475

 CAPITALIZED SOFTWARE  COSTS . . . . . . . . . . . . . .           -    69,005

 OTHER ASSETS. . . . . . . . . . . . . . . . . . . . . .      43,223    31,536
--------------------------------------------------------  ----------  --------
                                                          $1,595,829  $917,532
--------------------------------------------------------  ----------  --------
--------------------------------------------------------  ----------  --------

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



                               PAGE F-33


                          SPACEDEV, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)






                                                                                  
 At March 31,. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2004           2003
------------------------------------------------------------------------  ------------  -------------

 LIABILITIES AND STOCKHOLDERSDEFICIT

 CURRENT LIABILITIES
      Current portion of notes payable . . . . . . . . . . . . . . . . .  $    37,961   $     55,392
      Current portion of capitalized lease obligations . . . . . . . . .        7,012         28,382
      Note payable - related party (Note 3(b)) . . . . . . . . . . . . .       80,000         80,000
      Convertible debt notes payable (Note 4). . . . . . . . . . . . . .            -        229,955
      Accounts payable and accrued expenses. . . . . . . . . . . . . . .      254,352        321,911
      Accrued payroll, vacation and related taxes. . . . . . . . . . . .      153,913        111,489
      Customer deposits and deferred revenue . . . . . . . . . . . . . .            -        124,765
      Provision for anticipated loss (Note 2). . . . . . . . . . . . . .            -          5,173
      Income taxes payable . . . . . . . . . . . . . . . . . . . . . . .            -         40,000
      Revolving credit facility (Note 3(c)). . . . . . . . . . . . . . .    1,001,043              -
      Other accrued liabilities. . . . . . . . . . . . . . . . . . . . .      183,071              -
------------------------------------------------------------------------  ------------  -------------

 TOTAL CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . . . .    1,717,352        997,067

 NOTES PAYABLE, LESS CURRENT MATURITIES (NOTE 3(A)). . . . . . . . . . .       37,130         76,552

 CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT MATURITIES. . . . . . . . .        4,369          3,979

 NOTE PAYABLE - RELATED PARTY, LESS CURRENT MATURITIES . . . . . . . . .      500,113        528,364

 DEFERRED GAIN - ON BUILDING SALE (NOTE 3(A)). . . . . . . . . . . . . .    1,035,903      1,153,175

 DEFERRED REVENUE. . . . . . . . . . . . . . . . . . . . . . . . . . . .        5,000          5,000
------------------------------------------------------------------------  ------------  -------------

 TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 3,299,867   $  2,764,137
------------------------------------------------------------------------  ------------  -------------
 COMMITMENTS AND CONTINGENCIES

 STOCKHOLDERSDEFICIT
      Convertible preferred stock, $.0001 par value, 10,000,000 shares
           authorized no shares issued or outstanding. . . . . . . . . .            -              -
      Common stock, $.0001 par value; 50,000,000 shares authorized, and
           17,023,704 and 15,338,907 shares issued and outstanding,
           respectively. . . . . . . . . . . . . . . . . . . . . . . . .        1,702          1,533
      Additional paid-in capital (Note 5). . . . . . . . . . . . . . . .   10,054,585      8,728,659
      Additional paid-in capital - stock options . . . . . . . . . . . .      750,000        750,000
      Deferred compensation. . . . . . . . . . . . . . . . . . . . . . .     (250,000)      (250,000)
      Accumulated deficit. . . . . . . . . . . . . . . . . . . . . . . .  (12,260,325)   (11,076,797)
------------------------------------------------------------------------  ------------  -------------

 TOTAL STOCKHOLDERSDEFICIT . . . . . . . . . . . . . . . . . . . . . . .   (1,704,038)    (1,846,605)
------------------------------------------------------------------------  ------------  -------------

                                                                            1,595,829        917,532
------------------------------------------------------------------------  ------------  -------------
------------------------------------------------------------------------  ------------  -------------



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

                               PAGE F-34

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




                                                                                   
 Three-Months Ending March 31, . . . . . . . . . . . .         2004             %       2003        %
------------------------------------------------------  ------------  -----------  ---------  -------

 NET SALES . . . . . . . . . . . . . . . . . . . . . .  $ 1,014,751        100.0%  $ 532,840   100.0%

 TOTAL COST OF SALES . . . . . . . . . . . . . . . . .      807,523         79.6%    461,610    86.6%

 GROSS MARGIN. . . . . . . . . . . . . . . . . . . . .      207,228         20.4%     71,230    13.4%
------------------------------------------------------  ------------  -----------  ---------  -------

 OPERATING EXPENSES
    Marketing and sales expense. . . . . . . . . . . .       99,151          9.8%     65,042    12.2%
    Research and development . . . . . . . . . . . . .       15,304          1.5%          -     0.0%
    General and administrative . . . . . . . . . . . .       80,852          8.0%    369,916    69.4%
------------------------------------------------------  ------------  -----------  ---------  -------

 TOTAL OPERATING EXPENSES. . . . . . . . . . . . . . .      195,307         19.2%    434,958    81.6%
------------------------------------------------------  ------------  -----------  ---------  -------

 PROFIT (LOSS) FROM OPERATIONS . . . . . . . . . . . .       11,921          1.2%   (363,728)  -68.3%
------------------------------------------------------  ------------  -----------  ---------  -------

 NON-OPERATING EXPENSE (INCOME)
    Interest expense . . . . . . . . . . . . . . . . .       19,788          2.0%     20,449     3.8%
    Non-cash interest expense
      debt discount (Note 5) . . . . . . . . . . . . .            -          0.0%    100,455    18.9%
    Gain on Building Sale (Note 4(a)). . . . . . . . .      (29,318)        -2.9%    (19,545)   -3.7%
    Non-Cash Loan Fee - Equity Conversions (Note 3(c))      464,000         45.7%          -     0.0%
------------------------------------------------------  ------------  -----------  ---------  -------

 TOTAL NON-OPERATING EXPENSE . . . . . . . . . . . . .      454,470         44.8%    101,359    19.0%
------------------------------------------------------  ------------  -----------  ---------  -------

 LOSS BEFORE TAXES . . . . . . . . . . . . . . . . . .     (442,549)       -43.6%   (465,087)  -87.3%

 INCOME TAX PROVISION. . . . . . . . . . . . . . . . .            -          0.0%     40,000     7.5%

 NET LOSS. . . . . . . . . . . . . . . . . . . . . . .  $  (442,549)       -43.6%  $(505,087)  -94.8%
------------------------------------------------------  ------------  -----------  ---------  -------

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

      Weighted-Average Shares Outstanding. . . . . . .   16,839,179                15,092,489
------------------------------------------------------  ------------  -----------  ---------  -------
------------------------------------------------------  ------------  -----------  ---------  -------



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

                               PAGE F-35

                          SPACEDEV, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     UNAUDITED)




                                                                       
 Three-Months Ending March 31,. . . . . . . . . . . . . . . . .       2004          2003
---------------------------------------------------------------  ----------  ------------
 CASH FLOWS FROM OPERATING ACTIVITIES
      Net loss. . . . . . . . . . . . . . . . . . . . . . . . .  $(442,549)  $  (505,087)
      Adjustments to reconcile net loss to net cash
           used in operating activities:
           Depreciation and amortization. . . . . . . . . . . .     15,954        57,696
           Gain on on building sale . . . . . . . . . . . . . .    (29,318)      (19,545)
           Non-cash interest expense - convertible debt program          -       100,455
           Non-cash loan fees . . . . . . . . . . . . . . . . .    464,000             -
           Change in operating assets and liabilities:. . . . .   (168,910)     (364,573)

 NET CASH USED IN OPERATING ACTIVITIES. . . . . . . . . . . . .   (160,823)     (731,054)


CASH FLOWS FROM INVESTING ACTIVITIES
      Proceeds from the sale of building. . . . . . . . . . . .          -     3,150,124
      Purchases of fixed assets . . . . . . . . . . . . . . . .     (8,020)       (3,100)
---------------------------------------------------------------  ----------  ------------

NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES . . . . . .     (8,020)    3,147,024


 CASH FLOWS FROM FINANCING ACTIVITIES
      Principle payments on notes payable . . . . . . . . . . .    (12,500)   (2,509,853)
      Principal payments on capitalized lease obligations . . .     (4,204)       (8,853)
      Payments on notes payable - related party . . . . . . . .    (20,000)     (139,998)
      Proceeds from issuance of common stock. . . . . . . . . .     72,139       425,942
      Proceeds from revolving credit facility . . . . . . . . .    523,300             -
---------------------------------------------------------------  ----------  ------------

 NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES. . . . . .    558,735    (2,232,762)


 Net increase in cash . . . . . . . . . . . . . . . . . . . . .    389,892       183,208


 CASH AT BEGINNING OF PERIOD. . . . . . . . . . . . . . . . . .    592,006        27,648
---------------------------------------------------------------  ----------  ------------

 CASH AT END OF PERIOD. . . . . . . . . . . . . . . . . . . . .  $ 981,898   $   210,856
---------------------------------------------------------------  ----------  ------------
---------------------------------------------------------------  ----------  ------------



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

                               PAGE F-36

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




                                                        
 Three-Months Ending March 31,. . . . . . . . . . .     2004    2003
---------------------------------------------------  -------  ------

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid during the period for:
           Interest . . . . . . . . . . . . . . . .  $14,946  $8,157


 NONCASH  INVESTING  AND  FINANCING  ACTIVITIES:

     During  the  three-months  ending March 31, 2004 the Company issued 500,000
shares  of its common stock to the Laurus Master Fund from conversions under its
revolving  credit  facility,  thereby  realizing  a  corresponding  reduction in
current  liabilities  of approximately $275,000. The Company recorded additional
non-cash  loan fees of approximately $439,000 and charged these fees to expense.

     During  the  three-months  ending March 31, 2004, the Company issued 70,035
shares  of  its  common stock upon conversion of from employee stock options for
$40,700  in  cash.

     During  the  three-months  ending  March 31, 2004, the Company issued 7,076
shares  of  its common stock from the Company's Employee Stock Purchase Plan for
approximately  $6,400  in  cash.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

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

                               PAGE F-37

NOTES  TO  CONSOLIDATED  FINANCIAL  STATEMENTS

1.       BASIS  OF  PRESENTATION

The  accompanying  consolidated  financial  statements  of  SpaceDev, Inc. ("the
Company")  include  the  accounts  of  the  Company and its inactive subsidiary,
SpaceDev  Oklahoma.  In  the  opinion  of management, the consolidated financial
statements reflect all normal and recurring adjustments, which are necessary for
a  fair  presentation of the Company's financial position, results of operations
and  cash flows as of the dates and for the periods presented.  The consolidated
financial  statements  have  been prepared in accordance with generally accepted
accounting  principles  for  interim financial information.  Consequently, these
statements  do  not  include  all  disclosures  normally  required  by generally
accepted  accounting  principles  of  the  United  States  of America for annual
financial statements nor those normally made in an Annual Report on Form 10-KSB.
Accordingly,  reference  should  be  made  to the Company's Form 10-KSB filed on
April  6,  2004 and other reports the Company filed with the U.S. Securities and
Exchange  Commission  for  additional  disclosures,  including  a summary of the
Company's  accounting  policies,  which  have  not   materially   changed.   The
consolidated  results  of  operations for the three-months ending March 31, 2004
are  not  necessarily  indicative of results that may be expected for the fiscal
year  ending  December  31,  2004 or any future period, and the Company makes no
representations  related  thereto.

As  of  March  31,  2004,  management  continues  the opinion that the Company's
auditors,  PKF,  expressed  in their formal auditors' opinion dated February 11,
2004  (except  for Note 11 as to which the date is April 2, 2004), that in their
opinion,  based  on their audit, the Company's consolidated financial statements
referred  to  herein  present fairly, in all material respects, the consolidated
financial position of SPACEDEV, INC. AND SUBSIDIARY as of December 31, 2003, and
the consolidated results of the Company's operations and cash flows for the year
then  ended,  in conformity with accounting principles generally accepted in the
United States of America.  The accompanying consolidated financial statements as
of  March  31,  2004  have been prepared assuming the Company will continue as a
going concern.  During the first three-months of 2004, the Company had a working
capital deficit of $294,344 and incurred a net loss of $442,549 as compared to a
working  capital  deficit  of  $305,551  and a net loss of $505,087 for the same
three-month  period  in  2003.  On  March  31,  2004,  the Company was awarded a
$43,362,271  contract from the Missile Defense Agency.  Management still intends
to  obtain  new  commercial  and  government contracts, continue to utilize (and
possibly  expand)  its  revolving  credit  facility  and  possibly  raise   some
additional  debt  or  equity  capital  in  a  public  or  private   offering  or
fund-raising  effort.  There can be no assurance that existing contracts will be
completed  successfully  or  that  new  contracts  or  additional debt or equity
financing  that  may  be  needed  to  fund  operations  will be available or, if
available, obtained in sufficient amounts necessary to meet the Company's needs.
Management  does  believe  that, if current contracts remain on schedule and are
funded  as  expected,  they will be sufficient to fund the Company through 2004.

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

Beginning  in  the  second  quarter  of 2002, the Company's capitalized software
costs  were  amortized over their estimated useful lives using the straight-line
method.  Periodically  and  at  least annually, management performs a review for
impairment in accordance with SFAS No. 144.  During the three-months ended March
31,  2003,  these  capitalized  software costs were $34,503 leaving a balance of
$69,005,  which  was  fully  amortized  in  2003.

                               PAGE F-38

2.       REVENUE  RECOGNITION

The  Company's  revenues  for the three-months ended March 31, 2004 were derived
primarily  from  United  States  government cost plus fixed fee (CPFF) contracts
compared to a predominance of fixed price contracts for the same three-months in
2003.  Revenues  from  the  CPFF contracts during the first three-months of 2004
were  recognized as expenses were incurred compared to revenues from fixed price
contracts  for  the  same  period  in  2003,  which  were  recognized  using the
percentage-of-completion  method.  Estimated  contract  profits  are  taken into
earnings  in  proportion to revenues recorded.  Revenues under certain long-term
fixed  price  contracts, which provide for the delivery of minimal quantities or
require  significant amounts of development effort in relation to total contract
value,  are  recorded  upon  achievement  of performance milestones or using the
cost-to-cost  method of accounting where revenues and profits are recorded based
on the ratio of costs incurred to estimated total costs at completion.  Time and
material  revenues  are recognized as services are preformed and costs incurred.
Losses  on  contracts  are  recognized  when  estimated  costs  are   reasonably
determined.  Actual  results of contracts may differ from management's estimates
and such differences could be material to the consolidated financial statements.
Professional fees are billed to customers on a time and materials basis, a fixed
price  basis or a per-transaction basis depending on the terms and conditions of
the  specific  contract.  Time  and material revenues are recognized as services
are  performed  and  costs  incurred.

The  total  amount  of  costs  in  excess  of billings and estimated earning was
$253,819  at  March 31, 2003.  There were no costs in excess of billing at March
31,  2004.  Costs  in  excess of billings and estimated earning occur when costs
incurred  on  projects  exceed the allowed amount billed to the customer at that
time  and  are  booked  as  a  temporary  asset  on  the  balance  sheet.

Deferred  revenue  represents  amounts  collected  from  customers for projects,
products  or  services  to  be  provided  at  a  future  date.

In  November  1999,  the  Space  Missions Division was awarded a turnkey mission
contract  by  the  Space  Sciences Laboratory at the University of California at
Berkeley  worth,  as of December 31, 2002, approximately $7.4 million, including
change  orders  worth  approximately $514,000.  This contract represented 14% of
the  Company's  revenues  for  the  year ending December 31, 2003.  The contract
concluded on December 31, 2003.  CHIPSat continues to operate and the University
of  California at Berkeley decided to extend the mission.  On February 25, 2004,
a  new  time  and materials purchase order arrangement was initiated between the
University  of  California  at  Berkeley  and  the  Company.

3.     NOTES  PAYABLE

a)     Building  and  Settlement  Notes

In  December  2002, the Company entered an agreement to sell its interest in its
facility.  The  transaction  closed  in  January  2003.  The  escrow transaction
included  the  sale  of the land and building.  Net fixed assets were reduced by
approximately  $1.9 million and notes payable were reduced by approximately $2.4
million  while  a deferred gain was recorded.  In conjunction with the sale, the
Company  entered  into  a  lease  agreement  with  the  buyer  to  leaseback its
facilities.  The  Company's Chief Executive Officer provided a guarantee for the
leaseback.  The  gain  on the sale of the facility was deferred and amortized in
proportion to the gross rental charged to expense over the lease term.  Deferred
gain  of  $1,172,720 is being amortized at the rate of $117,272 per year for ten
(10)  years ending in January 2013.  As of March 31, 2004, the deferred gain was
$1,035,903.  This  amortization  will be included in the Company's occupancy and
facility  expense  and  totaled  $29,318 and $19,545 for the three-months ending
March  31,  2004  and  2003,  respectively.

                               PAGE F-39

Deferred  Gain  consisted  of  the  following:




                                 
Three-Months Ending March 31, 2004

Original Deferred Gain . . . . . .  $1,172,720
Less Amortization 2003 . . . . . .    (107,499)
Less Amortization 2004 . . . . . .     (29,318)
                                    $1,035,903
                                    -----------


In  2001, the Company entered into three settlement loan agreements with various
vendors.  The  total  of $171,402 for all three loans called for payment between
24 and 50 months with interest that ranges from 0% to 8%.  At March 31, 2004 and
2003,  the  outstanding  balances  on  these  notes  were  $75,091 and $131,944,
respectively,  with  interest expense for the three-months ending March 31, 2004
and  2003  of  $977  and  $1,394,  respectively.

Future  minimum  principal  payments  on  settlement  notes  are  as  follows:




                     
Period Ended March 31,

2004 . . . . . . . . .  $37,961
2005 . . . . . . . . .   37,130
2006 . . . . . . . . .        0
Total Settlement Notes  $75,091
----------------------  -------


b)     Related  Parties

The  Company  has  a  note  payable to the CEO.  At March 31, 2004 and 2003, the
balances  were  $580,113  and  $608,364,  respectively, with accrued interest or
interest  accruing  at  10%.  The note was amended on March 20, 2000 to call for
annual  payments  of  not  less than $80,000 per year with interest at 10%.  The
Company  is  currently making principle only payments on the note, with interest
payments  accruing  and  paid  at  the  end  of  the  note.

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




                       
Period Ending March 31,
------------------------   -------
2004 . . . . . . . . . .  $ 80,000
2005 . . . . . . . . . .    80,000
2006 . . . . . . . . . .    80,000
2007 . . . . . . . . . .    80,000
2008 . . . . . . . . . .    80,000
Thereafter . . . . . . .   180,113
------------------------   -------
                           580,113
------------------------   -------




Interest  expense on this note was $14,593 and $9,866 for the three-months ended
March  31,  2004  and  2003,  respectively.

                               PAGE F-40

c)     Revolving  Credit  Facility.

On  June  3,  2003,  the  Company  entered  into  a  Security Agreement, Secured
Convertible  Note,  Registration  Rights  Agreement  and  Common  Stock Purchase
Warrant,  with Laurus Master Fund, Ltd. ("Laurus"), which were filed on Form 8-K
dated  June  18,  2003.  Pursuant  to  the agreements, the Company received a $1
million  revolving  credit facility in the form of a three-year Convertible Note
secured  by its assets.  The net proceeds from the Convertible Note are used for
general  working  capital needs.  Advances on the Convertible Note may be repaid
at the Company's option, in cash or through the issuance of the Company's shares
of  common  stock.  The  Convertible  Note carries an interest rate of WSJ Prime
plus  0.75% on any outstanding balance.  In addition, the Company is required to
pay  a  collateral  management  payment  of  0.55%  of  the  average   aggregate
outstanding  balance  during  the month plus an unused line payment of 0.20% per
annum.  Approximately  $1,700  in interest and $2,100 in fees were accrued under
the  revolving  credit  facility  in the first quarter of 2004.  The outstanding
balance  on  the  revolving  credit  facility  at March 31, 2004 was $1,001,043.

The  Company  filed  Form  SB-2  on  July  25,  2003  in  connection  with  this
transaction.  The  shares  were  registered  with  the  Securities  and Exchange
Commission  ("SEC")  for public resale on August 6, 2003.  Once the market price
exceeded 118% of the fixed conversion price, which occurred on or about July 21,
2003,  the  Company  obtained  the  ability to pay amounts outstanding under the
revolving  credit  facility  in  cash or shares of its common stock at the fixed
conversion  price  of  $0.55  per  share  on  the first $1 million of principal.

The  Convertible  Note  includes  a  right of conversion in favor of Laurus.  If
Laurus  exercises  its  conversion  right at any time or from time to time at or
prior  to maturity, on any outstanding balance at the time, the Convertible Note
is  convertible  into shares of the Company's common stock at a fixed conversion
price,  subject  to adjustments for stock splits, combinations and dividends and
for  shares  of  common  stock  issued  for less than the fixed conversion price
(unless  exempted  pursuant  to  the agreements).  The agreement was modified on
March  31,  2004  to provide for a six-month waiver to us and a fixed conversion
price  to  Laurus  of  $0.85  per share on the first $500,000 after the first $1
million.  Thereafter,  the  fixed  conversion  price  will  be  adjusted   after
conversion  of  the  first $1.5 million to 103% of the then fair market value of
our  common  stock  ("Adjusted  Fixed  Conversion  Price").

Laurus  converted  500,000 shares to reduce the debt we owed by $275,000 for the
three-months  ending March 31, 2004.  Laurus converted a total of 915,000 shares
to  reduce  the  debt  by  $503,250  since the inception of the revolving credit
facility.  For  the  three-months  ending  March  31, 2004, the Company expensed
$464,000 for the non-cash loan fee expense based on the fair market value of the
stock when Laurus converted and approximately $590,000 for the non-cash loan fee
expense  since  the  inception of the revolving credit facility. The fair market
value  used in 2003 was established using a 20% discount to the closing price on
the  date  of conversion based on the restricted and thinly-traded nature of the
Company  stock  in  2003  and the fair market value used in 2004 was established
using  the closing price on the date of conversion with no discount taken due to
the  increasing  volume  of  the  Company's  stock.

                               PAGE F-41

Availability  of  funds under the revolving credit facility will be based on our
accounts  receivables,  except  as  waivers  are provided by Laurus.  An initial
three  (3)  month  waiver  was offered by Laurus, under which Laurus permitted a
credit  advance  up  to  $300,000,  which  amount would otherwise have  exceeded
eligible  accounts  receivable  during the period.  Laurus subsequently extended
the  waiver  for  two  additional  six  (6)  month  periods,  under which Laurus
permitted  a  credit advance up to $1 million, which amount would otherwise have
exceeded  eligible  accounts receivable during the period.  The revolving credit
facility  is  secured  by  all  of  the  assets  of  the  Company.

In  conjunction  with this transaction, Laurus was paid a fee of $20,000 for the
first  year  which  was  expensed  as  additional interest expense in 2003.  The
Company  will  be required to pay a continuation fee of $10,000 in June 2004 and
each  year  thereafter.  In  addition,  Laurus  received  a  warrant to purchase
200,000  shares  of  the  Company's common stock, as stated herein.  The warrant
exercise price is computed as follows: $0.63 per share for the purchase of up to
125,000 shares; $0.69 per share for the purchase of an additional 50,000 shares;
and  $0.80  per  share  for  the  purchase  of an additional 25,000 shares.  The
warrant  exercise  price  may be paid in cash, in shares of the Company's common
stock,  or  by  a  combination  of both.  The warrant expiration date is June 3,
2008.  The  warrant  exercise  price  and  the  number  of shares underlying the
warrant are subject to adjustments for stock splits, combinations and dividends.

In  addition  to  the  initial  warrant,  the  Company  is obligated to issue an
additional  five-year warrant to Laurus to purchase one share of common stock at
an exercise price equal to 125% of the Adjusted Fixed Conversion Price for every
ten  dollars  ($10)  in  principal of the Convertible Note converted into common
stock  if  and  when  over  $1  million  is converted under the revolving credit
facility.  The  value  of the warrant will be determined if and when issued, and
will  be  treated  as additional interest expense and will be amortized over the
remaining  term of the Convertible Note, unless sooner terminated.  No more than
an aggregate of 100,000 shares of the Company's common stock may be purchased by
Laurus  under  such  additional  warrants.

The  Company  may  terminate  its  agreements  with Laurus before the end of the
initial  three  year  term  and  Laurus will release its security interests upon
payment  to  Laurus  of all obligations, if the Company has: (i) provided Laurus
with  an  executed  release  of  all claims which the Company may have under the
agreements;  and, (ii) paid to Laurus an early payment fee in an amount equal to
(x)  four percent (4%) of the Capital Availability Amount if such payment occurs
prior  to  the  first  anniversary of the Initial Term (i.e., June 3, 2004); (y)
three  percent  (  3%) of the Capital Availability Amount if such payment occurs
after  the  first anniversary and prior to the second anniversary of the Initial
Term;  and,  (z)  two  percent  (2%)  of the Capital Availability Amount if such
payment  occurs after the second anniversary and prior to the end of the Initial
Term.  The early payment fee is also due and payable by the Company to Laurus if
the  Company  terminates  its  Agreement  after  the  occurrence  of an Event of
Default,  as  define  in  the  agreements.

                               PAGE F-42

4.     CONVERTIBLE  DEBT  NOTES  PAYABLE

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

Concurrent  with  the issuance of the convertible debentures, the Company issued
warrants to purchase up to 1,229,705 shares of the Company's common stock to the
subscribers.  These  warrants  are exercisable for three (3) years from the date
of  issuance at the initial exercise price, which is equal to the 20-day average
ask  price  less  10%,  which was established when the notes were issued, or the
initial  conversion price of the notes.  Upon issuance, the issued warrants were
valued using the Black-Scholes pricing model based on the expected fair value at
issuance  and  the  estimated  fair  value  was recorded as debt discount.  As a
result  of  the  change  to  the  maturity  date  of  the  convertible debt, the
amortization  period  for  the debt discounts was also extended during the first
quarter  in  2003.

All  debt  discounts are to be amortized as additional interest expense over the
term of the convertible debenture.  As of March 31, 2003, $475,000 was reflected
as  debt  discount  of which $100,455 was amortized to non-cash interest expense
for  the  first  three-months  ending  March 31, 2003.  Fair market value of the
stock  was determined by discounting the closing market price on the date of the
transaction  by 20%, based on the nature of the restricted securities and thinly
traded  stock.

On September 5, 2003, the Company repaid one-half of the convertible notes, with
the condition that the note holders convert the other half. Also, as a condition
of  the partial repayment, the note holders were required to relinquish one-half
of  the previously issued warrants. Finally, as additional consideration for the
transaction,  the  note  holders were offered 5% interest on their notes, rather
than  the  stated  2.03%.  All  the  note  holders  accepted  the  offer and the
convertible  notes  were  retired.

                               PAGE F-43

Balances  as  of  March  31,  2004  were:




                                           
Convertible debentures - beginning balance .  $ 475,000
     Total interest expense incurred . . . .  $  20,236
     Accrued interest paid - current year. .  $ (18,161)
     Accrued interest paid - prior year. . .  $  (2,075)
     Convertible debtures paid . . . . . . .  $(237,500)
     Convertible debtures converted. . . . .  $(237,500)

                                              $(475,000)

Convertible debentures - ending balance. . .  $       0
--------------------------------------------  ----------

Debt discount (Warrants) - beginning balance  $ 475,000
     Amount forfeited. . . . . . . . . . . .  $(237,500)
     Amount expensed prior year. . . . . . .  $(125,000)
     Amount expensed current year. . . . . .  $(267,879)
     Current year - adjustment . . . . . . .  $ 155,379

                                              $(475,000)


Debt discount (Warrants) - ending balance. .  $       0
--------------------------------------------  ----------


5.     STOCKHOLDERS'  EQUITY  -  COMMON  STOCK  AND  WARRANTS

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

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

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

The  Company has elected to account for its stock-based compensation plans under
APB  25.  However,  the Company has computed, for pro forma disclosure purposes,
the  value  of  all  options granted during the period ending March 31, 2004 and
2003  using  the  minimum  value method as prescribed by SFAS 123 and amended by
SFAS  148.  Under  this  method, the Company used the risk-free interest rate at
the  date of grant, the expected volatility, the expected dividend yield and the
expected  life  of  the  options to determine the fair value of options granted.
The  risk-free  interest  rates ranged from 6.0% to 6.5%, expected volatility of
was  117%,  the  dividend yield was assumed to be zero, and the expected life of
the  options  was assumed to be three to five years based on the average vesting
period  of  options  granted.

                               PAGE F-44

If  the Company had accounted for these options in accordance with SFAS 123, the
total  value of options granted during the period ending March 31, 2004 and 2003
would  be amortized on a pro forma basis over the vesting period of the options.
Thus,  the  Company's  consolidated  net  loss  would  have  been  as  follows:

          F-49




                                     

Three-Months Ending March 31,       2004        2003
-----------------------------  ----------  ----------
Net loss:
-----------------------------
 As reported. . . . . . . . .  $(442,549)  $(505,087)
 Pro forma. . . . . . . . . .  $(534,614)  $(578,932)
Loss per Share:
-----------------------------
 As reported. . . . . . . . .  $    (.03)  $    (.03)
 Pro forma. . . . . . . . . .  $    (.03)  $    (.04)


6.     NEW  ACCOUNTING  PRONOUNCEMENTS

There  were  no  recent Accounting Pronouncements that affect the Company during
the  first  quarter  2004.  For  past  pronouncements please refer the company's
10-KSB  filed  on  April  6,  2004.

                               PAGE F-45


No  dealer,  sales  person or other                               SPACEDEV, INC.
individual  has  been authorized to
give  any  information  or make any
representations  other  than  those
contained  in  this prospectus and,
if  given or made, such information                             1,253,088 SHARES
or  representations  must  not  be
relied  upon  as  having  been                                          OF
authorized  by  us. This prospectus
does  not  constitute  an  offer to                               COMMON  STOCK
sell, or a solicitation of an offer
to  buy,  the  common stock offered
hereby  in  any jurisdiction where,
or  to  any  person  to whom, it is
unlawful  to  make  an  offer  or
solicitation.  Neither the delivery
of  this  prospectus  nor  any sale
made  hereunder  shall,  under  any
circumstances,  create  an                                          PROSPECTUS
implication that there has been any
change  in  our  affairs  since the
date hereof or that the information
contained  herein  is  correct  or
complete  as of any time subsequent
to  the  date  hereof.                                           JUNE 22, 2004


                                  PAGE














                        [Outside Back Cover of Prospectus]


                               PAGE II-2

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS

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

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

                   OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

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




                                                  
Securities and Exchange Commission Registration Fee  $    64
Printing Expenses . . . . . . . . . . . . . . . . .  $   500
Legal Fees and Expenses . . . . . . . . . . . . . .  $10,000
Accounting Fees . . . . . . . . . . . . . . . . . .  $ 5,000
Miscellaneous Expenses. . . . . . . . . . . . . . .  $   500
---------------------------------------------------  -------
Total . . . . . . . . . . . . . . . . . . . . . . .  $16,064
---------------------------------------------------  -------
---------------------------------------------------  -------


                     RECENT SALES OF UNREGISTERED SECURITIES

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

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

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

                               PAGE II-3

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

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

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

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

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

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

     On November 21, 1997, we entered into a five-year employment agreement with
its  President,  James  W.  Benson.  This agreement provides for compensation of
salary  and  stock as well as stock options.  Our Board of Directors amended the
Employment  contract for Mr. Benson at its meeting on July 16, 2000. The amended
agreement  provides  for the grant of options to purchase up to 4,000,000 shares
of our common stock upon the occurrence of certain events. Such options would be
immediately  exercisable upon grant. The options are non-statutory stock options
issued  outside  of  our  1999  Incentive  Stock Option Plan and were originally
granted  to  Mr.  Benson  pursuant  to  Rule  701  of  the  Securities  Act.

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

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

                               PAGE II-4

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

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

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

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

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

     On  June 3, 2003, we entered into a Security Agreement, Secured Convertible
Note,  Registration  Rights  Agreement  and  Common Stock Purchase Warrant, with
Laurus  Master  Fund,  Ltd.,  which  were filed on Form 8-K dated June 18, 2003.
Pursuant  to  the agreements, we received a $1 million revolving credit facility
in  the  form  of  a three-year Convertible Note secured by its assets.  The net
proceeds  from  the Convertible Note are used for general working capital needs.
Advances  on  the  Convertible  Note may be repaid at the our option, in cash or
through  the  issuance  of  our  shares  of  common stock.  The Convertible Note
carries an interest rate of WSJ Prime plus 0.75% on any outstanding balance.  In
addition, we are required to pay a collateral management payment of 0.55% of the
average  aggregate  outstanding  balance  during  the  month plus an unused line
payment  of  0.20% per annum.  There was no outstanding balance on the revolving
credit  facility  at  June  11,  2004.

                               PAGE II-5

On  June  3, 2003, we issued warrants to purchase 200,000 shares of common stock
to Laurus Master Fund Ltd.  The warrants were issued in three tranches: warrants
on  125,000  shares  of  common  stock  at an exercise price of $0.63 per share;
warrants  on  50,000  shares  of  common stock at an exercise price of $0.69 per
share;  and  warrants  on  25,000 shares of common stock at an exercise price of
$0.80  per  share.  Also on June 3, 2003, we entered into a $1 million revolving
credit  facility  with  the  Laurus  Master  Fund,  Ltd.

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

     On  August  8, 2003, we issued 10,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003, for a corresponding $5,500 reduction in our revolving credit facility.  As
part  of  the  transaction,  the  shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

     On  August  19,  2003,  pursuant  to our 1999 Stock Option Plan, we granted
options  to  purchase  up to 50,000 shares of our common stock to one of our new
engineers.  These  options were issued with an exercise price of $1.00 per share
(based on the closing price of our common stock on the date of grant), will vest
over  five years and will expire on the six-year anniversary date of the date of
grant.

     On  September  1,  2003,  we  issued warrants to purchase 200,000 shares of
common  stock to Dian Grisel of the Investor Relations Group ("IRG"), for public
and  investor  relations services.  The warrants will vest ratably over one year
at  an  exercise  price  of  $1.05  per  share.

     On  September  23,  2003,  we  issued  50,000 shares of our common stock to
Laurus,  pursuant  to  our  Security   Agreement,   Secured   Convertible  Note,
Registration  Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus
dated  June  3,  2003,  for  a  corresponding $27,500 reduction in our revolving
credit  facility.  As  part  of the transaction, the shares were registered with
the  Securities  and  Exchange Commission ("SEC") for public resale on August 6,
2003.

     On  September  29, 2003, pursuant to our 1999 Stock Option Plan, we granted
options  to  purchase  up to 50,000 shares of our common stock to one of our new
engineers.  These  options were issued with an exercise price of $0.94 per share
(based on the closing price of our common stock on the date of grant), will vest
over  five years and will expire on the six-year anniversary date of the date of
grant.

     On  October 3, 2003, we issued 55,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003,  for  a  corresponding $30,250 reduction in our revolving credit facility.
As  part  of the transaction, the shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

     On  October  14,  2003,  we  issued  100,000  shares of our common stock to
Laurus,  pursuant  to  our  Security  Agreement,   Secured   Convertible   Note,
Registration  Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus
dated  June  3,  2003,  for  a  corresponding $55,000 reduction in our revolving
credit facility. As part of the transaction, the shares were registered with the
Securities  and Exchange Commission ("SEC") for public resale on August 6, 2003.

                               PAGE II-6

     On  October  20,  2003,  pursuant to our 1999 Stock Option Plan, we granted
options  to  purchase  up to 50,000 shares of our common stock to one of our new
engineers.  These  options were issued with an exercise price of $1.15 per share
(based on the closing price of our common stock on the date of grant), will vest
over  five years and will expire on the six-year anniversary date of the date of
grant.

     On  November  6,  2003,  pursuant  to our independent director compensation
plan, adopted January 16, 2000, we granted options to purchase 5,000 shares each
to  Howell M. Estes, III and Scott McClendon and 10,000 shares each to Curt Dean
Blake,  Robert  Walker  and  Wesley  T.  Huntress  for  their   attendance   and
participation at the Board of Directors meeting held on November 6, 2003.  These
options  were  issued  with  an exercise price of $0.94 per share, (based on the
closing  price  of  our  common  stock on the date of grant), will vest over two
years  and  will  expire on the five-year anniversary date of the date of grant.

     On  November  11,  2003, pursuant to our 1999 Stock Option Plan, we granted
options  to  purchase  up to 30,000 shares of our common stock to one of our new
engineers.  These  options were issued with an exercise price of $0.95 per share
(based on the closing price of our common stock on the date of grant), will vest
over  five years and will expire on the six-year anniversary date of the date of
grant.

     On  December  8,  2003,  pursuant to our 1999 Stock Option Plan, we granted
options  to  purchase  up  to 250,000 shares of our common stock to our new vice
president  of  engineering.  These options were issued with an exercise price of
$1.05  per  share (based on the closing price of our common stock on the date of
grant),  will  vest  over five years and will expire on the six-year anniversary
date  of  the  date  of  grant.

     On  December  11,  2003,  we  issued  100,000 shares of our common stock to
Laurus,  pursuant  to  our  Security   Agreement,  Secured   Convertible   Note,
Registration  Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus
dated  June  3,  2003,  for  a  corresponding $55,000 reduction in our revolving
credit  facility.  As  part  of the transaction, the shares were registered with
the  Securities  and  Exchange Commission ("SEC") for public resale on August 6,
2003.

     On  December  29,  2003,  we  issued  100,000 shares of our common stock to
Laurus,  pursuant  to  our  Security  Agreement,   Secured   Convertible   Note,
Registration  Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus
dated  June  3,  2003,  for  a  corresponding $55,000 reduction in our revolving
credit  facility.  As  part  of the transaction, the shares were registered with
the  Securities  and  Exchange Commission ("SEC") for public resale on August 6,
2003.

     On January 9, 2004, we issued 300,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003,  for  a corresponding $165,000 reduction in our revolving credit facility.
As  part  of the transaction, the shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

     On  February  23, 2004, we issued 7,076 shares of our common stock pursuant
to  our  1999  Stock  Purchase  Plan  to four employees enrolled in the plan for
approximately  $6,400  in  cash.

     On  March  3, 2004, we issued 200,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003,  for  a corresponding $110,000 reduction in our revolving credit facility.
As  part  of the transaction, the shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

                               PAGE II-7

Pursuant to our independent director compensation plan, adopted January 16, 2000
and modified March 25, 2004, we granted options to purchase 5,000 shares each to
Curt Dean Blake, Wesley T. Huntress and Scott McClendon for their attendance and
participation  at  the  Audit  Committee  Meeting held on March 23, 2004.  These
options  were  issued  with  an exercise price of $0.92 per share, (based on the
closing  price  of  our  common  stock  on  the  date  of grant), will vest over
two-years  and  will  expire  on  the three-year anniversary date of the date of
grant.

     Pursuant to our independent director compensation plan, adopted January 16,
2000  and  modified March 25, 2004, we granted options to purchase 12,000 shares
each  to  Howell M. Estes, III, Wesley T. Huntress and Scott McClendon and 6,000
shares to Curt Dean Blake for their attendance and participation at the Board of
Directors  meeting  held  on  March 25, 2004.  These options were issued with an
exercise  price  of  $0.92  per share, (based on the closing price of our common
stock  on  the  date  of grant), will vest over two years and will expire on the
three-year  anniversary  date  of  the  date  of  grant.

     On  March  25,  2004,  pursuant  to  our 1999 Stock Option Plan, we granted
options  to purchase up to 1,104,000 shares of our common stock to employees and
officers.  These  options  were issued with an exercise price of $0.92 per share
(based  on the closing price of our common stock on the date of grant).  Options
to  purchase 781,500 shares of our common stock will vest over five-years in ten
semi-annual  installments  and  options to purchase the remaining 322,500 shares
will  vest  based  on  performance criteria established by the CEO.  All options
will expire on the six-year anniversary date of the date of grant, unless sooner
forfeited,  exercised  or  otherwise  terminated.

     Also, on March 25, 2004, pursuant to our 1999 Stock Option Plan, we granted
options  to  purchase  up to 25,000 shares of our common stock each to Curt Dean
Blake,  Wesley  T.  Huntress  and  Scott  McClendon  for  their  previous  work,
attendance  and  participation  on  the  Audit  Committee.

     On  March  31,  2004, we agreed to amend our Security Agreement and Secured
Convertible  Note  with  the Laurus Master Fund, Ltd. to change certain terms of
the  conversion  price  to  allow  for  the  next  Five Hundred Thousand Dollars
($500,000) converted under the Note to be converted at eighty-five cents ($0.85)
per  share  of  common  stock.  Thereafter,  the fixed conversion price shall be
reset  to  equal 103% of the volume weighted average closing price of the common
stock  for  the  ten  (10) trading days prior to the last day on which such five
hundred  thousand  dollars  ($500,000)  has been converted.  In exchange, Laurus
agreed  to  waive certain over advance compliance provisions for six (6) months.

     On  April  1, 2004, we issued 250,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003,  for  a corresponding $137,500 reduction in our revolving credit facility.
As  part  of the transaction, the shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

     On  April 20, 2004, we issued 300,000 shares of our common stock to Laurus,
pursuant  to  our  Security  Agreement,  Secured  Convertible Note, Registration
Rights  Agreement  and  Common  Stock Purchase Warrant with Laurus dated June 3,
2003,  for  a corresponding $165,000 reduction in our revolving credit facility.
As  part  of the transaction, the shares were registered with the Securities and
Exchange  Commission  ("SEC")  for  public  resale  on  August  6,  2003.

On  June  18, 2004, we issued warrants to purchase 50,000 shares of common stock
to  Laurus  Master  Fund  Ltd.  The warrants were issued at an exercise price of
$1.0625  per  share, were immediately vested and are exercisable over a five (5)
year  period.  As  part  of  this  transaction,  the underlying shares are being
registered  with  the  Securities  and  Exchange  Commission  ("SEC") for public
resale..  Also  on  June  3, 2003, we entered into a $1 million revolving credit
facility  with  the  Laurus  Master  Fund,  Ltd.

                               PAGE II-8

     EXHIBITS





                                                                                            
ITEM. . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       EXH. NO.
-----------------------------------------------------------------------------------------      --------
SpaceDev's Articles of Incorporation(1). . . . . . . . . . . . . . . . . . . . . . . . . . . .      3.1
SpaceDev's Articles of Amendment to Articles of Incorporation dated November 4, 1997
Authorizing Series B Preferred Stock(1). . . . . . . . . . . . . . . . . . . . . . . . . . . .      3.2
SpaceDev's Articles of Amendment to Articles of Incorporation dated December 17, 1997
Changing Name to SpaceDev, Inc. (1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       3.3
SpaceDev's Bylaws(1) . . . . . . . . . . . . . . . . . . . . .  . . . . . . . . . . . . . . .       3.4
SpaceDev's Articles of Amendment to Articles of Incorporation dated July 21, 2003
Increasing the Authorized Shares of Common Stock(10) .  . . . . . . . . . . . . . . . . . . .       3.5
Form of Common Stock Certificate(1). . . . . . . . . . .  . . . . . . . . . . . . . . . . . .       4.1
Form of Non-Qualified Stock Option(1).  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.2
Form of Incentive Stock Option(1). . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.3
Form of Re-Pricing Warrant(1). . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.4
Form of Warrant(1) . . . . . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.5
1999 Stock Option Plan(1). . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.6
First Amendment to 1999 Stock Option Plan(10). . . . . . . . . . . . . . . . . . . . . . . .        4.7
1999 Employee Stock Purchase Plan(10). . . . . . . . . . . . . . . . . . . . . . . . . . . .        4.8
Form of Warrant from November 2, 2000 Private Placement (4). . . . . . . . . . . . . . . . .        4.9
Common Stock Purchase Warrant-Phillips Aerospace (4) . . . . . . . . . . . . . . . . . . . .       4.10
Note Purchase Agreement for Series A Subordinated Convertible Notes (6). . . . . . . . . . .       4.11
Form of Series A Subordinated Convertible Note (6) . . . . . . . . . . . . . . . . . . . . .       4.12
Form of Warrant for Series A Subordinated Convertible Note Offering (6). . . . . . . . . . .       4.13
Opinion of Weintraub Dillon Dated June 22, 2004. . . . . .  . . . . . . . . . . . . . . . . .       5.1
Common Stock Exchange Agreement Between SpaceDev and SIL (1) . .. . . . . . . . . . . . . . .      10.1
Mutual Rescission and Release of Share Acquisition Agreement (1) .  . . . . . . . . . . . . .      10.2
Share Exchange Agreement Between SpaceDev and Integrated Space Systems (1). . . . . . . . . .      10.3
Agreement of License and Purchase of Technology Between SpaceDev and AMROC (1). . . . . . . .      10.4
Firm Fixed Price Agreement Number 108252 Between SpaceDev and Regents of the
University of California (1). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.5
Employment Agreement between Integrated Space Systems and Charles H. Lloyd (1). . . . . . . .      10.6
Employment Agreement of James W. Benson (2) . . . . . . . . . . . . . . . . . . . . . . . . .      10.7
Deed of Counter-Indemnity dated August 28, 1999 (3) . . . . . . . . . . . . . . . . . . . . .      10.8
Financial Advisory Services Agreement, dated June 18, 2001 (5). . . . . . . . . . . . . . . .      10.9
Consultant/Advisory Services Agreement, dated June 18, 2001 (5).  . . . . . . . . . . . . . .     10.10

                               PAGE II-9

Employment Agreement between SpaceDev, Inc. and Stuart Schaffer, dated May 17, 2002(7). . .       10.11
First Amendment to Employment Agreement with Stuart Schaffer, dated  May 17, 2002(7). . . .       10.12
Employment Agreement between SpaceDev, Inc. and Emery Skarupa, dated May 24, 2002(7). . . .       10.13
Confidential Separation Agreement and General Release of Claims, dated May 31, 2002(7) . . .      10.14
Code of Business Conduct and Ethics(7) . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.15
Employment Agreement between SpaceDev and Richard B. Slansky, dated February 10, 2003(7) . .      10.16
Second Amendment to Series A Subordinated Convertible Note - Benson1, dated March 25, 2003(7)     10.17
Second Amendment to Series A Subordinated Convertible Note - Benson2, dated March 25, 2003(7)     10.18
Second Amendment to Series A Subordinated Convertible Note - Benson3, dated March 25, 2003(7)     10.19
Second Amendment to Series A Subordinated Convertible Note - Benson4, dated March 25, 2003(7)     10.20
Second Amendment to Series A Subordinated Convertible Note - Skarupa, dated March 25, 2003(7)     10.21
Second Amendment to Series A Subordinated Convertible Note - Schaffer, dated March 25, 2003(7)    10.22
Security Agreement, dated as of June 3, 2003, by and between SpaceDev, Inc. ("SpaceDev")
and Laurus Master Fund, Ltd. ("Laurus")(9). . . . . . . . . . . . . . . . . . . . . . . . . .     10.23
Secured Convertible Note, dated June 3, 2003, by and among SpaceDev and Laurus(9). . . . . .      10.24
Common Stock Purchase Warrant, dated June 3, 2003, issued by SpaceDev to Laurus(9). . . . . .     10.25
Registration Rights Agreement, dated as of June 3, 2003, by and between SpaceDev and Laurus(9)    10.26
Waiver Letter, dated June 3, 2003, by and between SpaceDev and Laurus(9) . . . . . . . . . .      10.27
Separation Agreement and General Release, by and between SpaceDev and Stuart Schaffer
dated July 2, 2003(10). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     10.28
AFRL Small Vehicle Launch Technology SBIR contract(11). . . . . . . . . . . . . . . . . . . .     10.29
AFRL Small Satellite Bus Technologies SBIR contract(11). . . . . . . . . . . . . . . . . . .      10.30
AFRL Small Shuttle Compatible Propulsion Module contract(11). . . . . . . . . . . . . . . . .     10.31
MDA Advanced Systems Deputate for the Micro Satellite Experiment(11). . . . . . . . . . . .       10.32

                              PAGE II-10

MDA Advanced Systems Deputate for the Micro Satellite Experiment (Modification) (11) . . . .      10.33
Lunar Enterprises of California contract(11). . . . . . . . . . . . . . . . . . . . . . . .       10.34
Hybrid Rocket Motor Systems and Components contract*(11). . . . . . . . . . . . . . . . . .       10.35
Third Amendment to Series A Subordinated Convertible Note - Benson1,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.36
Third Amendment to Series A Subordinated Convertible Note - Benson2,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.37
Third Amendment to Series A Subordinated Convertible Note - Benson3,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.38
Third Amendment to Series A Subordinated Convertible Note - Benson4,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.39
Third Amendment to Series A Subordinated Convertible Note - Skarupa,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.40
Third Amendment to Series A Subordinated Convertible Note - Schaffer,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.41
Employment Offer between SpaceDev and Dario Emanuel DaPra, dated November 17, 2003. . . . . .     10.42
Employment Offer between SpaceDev and Randall K. Simpson, dated Jan. 16, 2004(12). . . . . . .    10.43
Confidential Separation Agreement and General Release of Claims with Mr. DaPra,
dated March 18, 2004. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     10.44
Missile Defense Agency Contract with SpaceDev, dated March 31, 2004(12) . . . . . . . . . . .     10.45
Amendment No. 1 to Note with the Laurus Master Fund, dated March 31, 2004(12). . . . . . . .      10.46
Waiver Letter from Laurus Master Fund, dated March 31, 2004(12). . . . . . . . . . . . . . .      10.47
First Task Order Under Missile Defense Agency Contract with SpaceDev, dated April 1, 2004. .      10.48
List of Subsidiaries of the Company(12). . . . . . . . . . . . . . . . . . . . . . . . . . . .    10.49
Letter from Nation Smith dated June 4, 2003 (8). . . . . . . . . . . . . . . . . . . . . . .       23.1
SB-2 Consent Letter from Nation Smith dated June 22, 2004. . . . . . . . . . . . . . . . . .       23.2
SB-2 Consent Letter from PKF dated June 22, 2004. . . . . . . . . . . . . . . . . . . . . .        23.3
Consent of Weintraub Dillon PC (included in Exhibit 5.1 hereto). . . . . . . . . . . . . . .       23.4


                              PAGE II-11

(1)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's  Form  10-SB  (File  #000-28947).
(2)     Incorporated by reference to Exhibit 10.1 previously filed as an Exhibit
          to  Registrant's  Form  10-QSB  filed  on  August  10,  2000.
(3)     Incorporated by reference to Exhibit 10.2 previously filed as an Exhibit
          to  Registrant's  Form  8-K  filed  on  September  20,  2000.
(4)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's  Form 10-KSB filed on April 2, 2001.
(5)     Incorporated  by reference to Exhibits 10.1 and 10.2 previously filed as
          an  Exhibit  to  Registrant's  Form  8-K  filed  on  July  19,  2001.
(6)     Incorporated  by reference to Exhibits 4.1, 4.2 and 4.3 previously filed
          as  an Exhibit to Registrant's Form 10-QSB filed on November 14, 2002.
(7)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's Form 10-KSB filed on March 28, 2003.
(8)     Incorporated  by  reference  to  Exhibits  16.1  previously  filed as an
          Exhibit  to  Registrant's  Form  8-K  filed  on  June  4,  2003.
 (9)     Incorporated  by  reference to Exhibits 10.1, 10.2, 10.3, 10.4 and 10.5
          previously  filed as an Exhibit to Registrant's Form 8-K filed on June
          18,  2003.
(10)     Incorporated  by  reference  to  Exhibit  10.27  previously filed as an
          Exhibit  to  Registrant's  Form  SB-2  on  July  25,  2003.
(11)     Incorporated  by  reference  to  Exhibits 10.1, 10.2, 10.3, 10.4, 10.5,
          10.6, 10.7, 10.8, 10.9, 10.10, 10.11, 10.12 and 10.13 previously filed
          as  an  Exhibit  to  Registrant's  Form  10-QSB  on November 12, 2003.
(12)     Incorporated  by  reference  to  Exhibits  10.37,  10.38, 10.39, 10.40,
          10.41,  10.42,  10.43,  and  10.44  previously  filed as an Exhibit to
          Registrant's  Form  10-KSB  filed  on  April  6,  2004.

                              PAGE II-12

                                  UNDERTAKINGS

         The  undersigned  registrant  hereby  undertakes:

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

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

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

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

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

     (2)  For  determining  liability under the Securities Act of 1933, to treat
each  post-effective amendment as a new registration statement of the securities
offered,  and the offering of the securities at that time to be the initial bona
fide  offering.

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

     (4)  That,  insofar  as  indemnification  for liabilities arising under the
Securities  Act  of  1933 may be permitted to directors, officers or controlling
persons of the registrant pursuant to the foregoing provisions or otherwise, the
registrant  has  been advised that in the opinion of the Securities and Exchange
Commission  such  indemnification  is  against public policy as expressed in the
Securities  Act  of  1933  and  is,  therefore,  unenforceable.

     In  the  event  that  a  claim for indemnification against such liabilities
(other  than  the  payment  by  the registrant of expenses incurred or paid by a
director,  officer  or  controlling  person  of the registrant in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or  controlling  person  in connection with the securities being registered, the
registrant  will,  unless  in  the  opinion  of  its counsel the matter has been
settled  by controlling precedent, submit to a court of appropriate jurisdiction
the  question  whether  such  indemnification  by it is against public policy as
expressed  in  the  Securities  Act  of  1933  and will be governed by the final
adjudication  of  such  issue.

                              PAGE II-13

                                   SIGNATURES

     In  accordance  with  the  requirements  of  the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it  meets  all  of  the requirements for filing on Form SB-2 to be signed on its
behalf by the undersigned, in the City of San Diego, California, on the 22th day
of  June  2004.

                                                                 SpaceDev,  Inc.

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


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


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

                              PAGE II-14

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






                                                                                                                 
Name                                         Title . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  Date
--------------------------    ------------------------------------------------------------------------------------  -------------
/s/ James W. Benson           Chairman of the Board, Chief Executive . . . . . . . . . . . . . . . . . . . . . . .   June 22, 2004
--------------------------    Officer and Director (principal executive
James W. Benson               officer)

/s/ Richard B. Slansky        Chief Financial Officer and Corporate . . . . . . . . . . . . . . . . . . . . . . .    June 22,2004
---------------------------   Secretary
Richard B. Slansky

/s/ Curt Dean Blake           Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
------------------------
Curt Dean Blake

/s/ Howell M. Estes, III      Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
------------------------
Howell M. Estes, III

/s/ Wesley T. Huntress        Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
----------------------------
Wesley T. Huntress

/s/ Scott McClendon           Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
-------------------------
Scott McClendon

/s/ Stuart Schaffer           Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
----------------------
Stuart Schaffer

/s/ Robert S. Walker          Director . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     June 22, 2004
-------------------------
Robert S. Walker


                              PAGE II-15

            INDEX TO EXHIBITS FILED WITH THIS REGISTRATION STATEMENT





Description                                                                                    Number
                                                                                            
ITEM. . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       EXH. NO.
-----------------------------------------------------------------------------------------      --------
SpaceDev's Articles of Incorporation(1). . . . . . . . . . . . . . . . . . . . . . . . . . . .      3.1
SpaceDev's Articles of Amendment to Articles of Incorporation dated November 4, 1997
Authorizing Series B Preferred Stock(1). . . . . . . . . . . . . . . . . . . . . . . . . . . .      3.2
SpaceDev's Articles of Amendment to Articles of Incorporation dated December 17, 1997
Changing Name to SpaceDev, Inc. (1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       3.3
SpaceDev's Bylaws(1) . . . . . . . . . . . . . . . . . . . . .  . . . . . . . . . . . . . . .       3.4
SpaceDev's Articles of Amendment to Articles of Incorporation dated July 21, 2003
Increasing the Authorized Shares of Common Stock(10) .  . . . . . . . . . . . . . . . . . . .       3.5
Form of Common Stock Certificate(1). . . . . . . . . . .  . . . . . . . . . . . . . . . . . .       4.1
Form of Non-Qualified Stock Option(1).  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.2
Form of Incentive Stock Option(1). . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.3
Form of Re-Pricing Warrant(1). . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.4
Form of Warrant(1) . . . . . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.5
1999 Stock Option Plan(1). . . . . . .  . . . . . . . . . . . . . . . . . . . . . . . . . . .       4.6
First Amendment to 1999 Stock Option Plan(10). . . . . . . . . . . . . . . . . . . . . . . .        4.7
1999 Employee Stock Purchase Plan(10). . . . . . . . . . . . . . . . . . . . . . . . . . . .        4.8
Form of Warrant from November 2, 2000 Private Placement (4). . . . . . . . . . . . . . . . .        4.9
Common Stock Purchase Warrant-Phillips Aerospace (4) . . . . . . . . . . . . . . . . . . . .       4.10
Note Purchase Agreement for Series A Subordinated Convertible Notes (6). . . . . . . . . . .       4.11
Form of Series A Subordinated Convertible Note (6) . . . . . . . . . . . . . . . . . . . . .       4.12
Form of Warrant for Series A Subordinated Convertible Note Offering (6). . . . . . . . . . .       4.13
Opinion of Weintraub Dillon Dated June 22, 2004. . . . . .  . . . . . . . . . . . . . . . . .       5.1
Common Stock Exchange Agreement Between SpaceDev and SIL (1) . .. . . . . . . . . . . . . . .      10.1
Mutual Rescission and Release of Share Acquisition Agreement (1) .  . . . . . . . . . . . . .      10.2
Share Exchange Agreement Between SpaceDev and Integrated Space Systems (1). . . . . . . . . .      10.3
Agreement of License and Purchase of Technology Between SpaceDev and AMROC (1). . . . . . . .      10.4
Firm Fixed Price Agreement Number 108252 Between SpaceDev and Regents of the
University of California (1). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.5
Employment Agreement between Integrated Space Systems and Charles H. Lloyd (1). . . . . . . .      10.6
Employment Agreement of James W. Benson (2) . . . . . . . . . . . . . . . . . . . . . . . . .      10.7
Deed of Counter-Indemnity dated August 28, 1999 (3) . . . . . . . . . . . . . . . . . . . . .      10.8

                              PAGE II-16

Financial Advisory Services Agreement, dated June 18, 2001 (5). . . . . . . . . . . . . . . .      10.9
Consultant/Advisory Services Agreement, dated June 18, 2001 (5).  . . . . . . . . . . . . . .     10.10
Employment Agreement between SpaceDev, Inc. and Stuart Schaffer, dated May 17, 2002(7). . .       10.11
First Amendment to Employment Agreement with Stuart Schaffer, dated  May 17, 2002(7). . . .       10.12
Employment Agreement between SpaceDev, Inc. and Emery Skarupa, dated May 24, 2002(7). . . .       10.13
Confidential Separation Agreement and General Release of Claims, dated May 31, 2002(7) . . .      10.14
Code of Business Conduct and Ethics(7) . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.15
Employment Agreement between SpaceDev and Richard B. Slansky, dated February 10, 2003(7) . .      10.16
Second Amendment to Series A Subordinated Convertible Note - Benson1, dated March 25, 2003(7)     10.17
Second Amendment to Series A Subordinated Convertible Note - Benson2, dated March 25, 2003(7)     10.18
Second Amendment to Series A Subordinated Convertible Note - Benson3, dated March 25, 2003(7)     10.19
Second Amendment to Series A Subordinated Convertible Note - Benson4, dated March 25, 2003(7)     10.20
Second Amendment to Series A Subordinated Convertible Note - Skarupa, dated March 25, 2003(7)     10.21
Second Amendment to Series A Subordinated Convertible Note - Schaffer, dated March 25, 2003(7)    10.22
Security Agreement, dated as of June 3, 2003, by and between SpaceDev, Inc. ("SpaceDev")
and Laurus Master Fund, Ltd. ("Laurus")(9). . . . . . . . . . . . . . . . . . . . . . . . . .     10.23
Secured Convertible Note, dated June 3, 2003, by and among SpaceDev and Laurus(9). . . . . .      10.24
Common Stock Purchase Warrant, dated June 3, 2003, issued by SpaceDev to Laurus(9). . . . . .     10.25
Registration Rights Agreement, dated as of June 3, 2003, by and between SpaceDev and Laurus(9)    10.26
Waiver Letter, dated June 3, 2003, by and between SpaceDev and Laurus(9) . . . . . . . . . .      10.27
Separation Agreement and General Release, by and between SpaceDev and Stuart Schaffer
dated July 2, 2003(10). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     10.28
AFRL Small Vehicle Launch Technology SBIR contract(11). . . . . . . . . . . . . . . . . . . .     10.29
AFRL Small Satellite Bus Technologies SBIR contract(11). . . . . . . . . . . . . . . . . . .      10.30
AFRL Small Shuttle Compatible Propulsion Module contract(11). . . . . . . . . . . . . . . . .     10.31

                              PAGE II-17

MDA Advanced Systems Deputate for the Micro Satellite Experiment(11). . . . . . . . . . . .       10.32
MDA Advanced Systems Deputate for the Micro Satellite Experiment (Modification) (11) . . . .      10.33
Lunar Enterprises of California contract(11). . . . . . . . . . . . . . . . . . . . . . . .       10.34
Hybrid Rocket Motor Systems and Components contract*(11). . . . . . . . . . . . . . . . . .       10.35
Third Amendment to Series A Subordinated Convertible Note - Benson1,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.36
Third Amendment to Series A Subordinated Convertible Note - Benson2,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.37
Third Amendment to Series A Subordinated Convertible Note - Benson3,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.38
Third Amendment to Series A Subordinated Convertible Note - Benson4,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.39
Third Amendment to Series A Subordinated Convertible Note - Skarupa,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.40
Third Amendment to Series A Subordinated Convertible Note - Schaffer,
dated Sept. 5,  2003(11) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      10.41
Employment Offer between SpaceDev and Dario Emanuel DaPra, dated November 17, 2003. . . . . .     10.42
Employment Offer between SpaceDev and Randall K. Simpson, dated Jan. 16, 2004(12). . . . . . .    10.43
Confidential Separation Agreement and General Release of Claims with Mr. DaPra,
dated March 18, 2004. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     10.44
Missile Defense Agency Contract with SpaceDev, dated March 31, 2004(12) . . . . . . . . . . .     10.45
Amendment No. 1 to Note with the Laurus Master Fund, dated March 31, 2004(12). . . . . . . .      10.46
Waiver Letter from Laurus Master Fund, dated March 31, 2004(12). . . . . . . . . . . . . . .      10.47
First Task Order Under Missile Defense Agency Contract with SpaceDev, dated April 1, 2004. .      10.48
List of Subsidiaries of the Company(12). . . . . . . . . . . . . . . . . . . . . . . . . . . .    10.49
Letter from Nation Smith dated June 4, 2003 (8). . . . . . . . . . . . . . . . . . . . . . .       23.1
SB-2 Consent Letter from Nation Smith dated June 22, 2004. . . . . . . . . . . . . . . . . .       23.2
SB-2 Consent Letter from PKF dated June 22, 2004. . . . . . . . . . . . . . . . . . . . . .        23.3
Consent of Weintraub Dillon PC (included in Exhibit 5.1 hereto). . . . . . . . . . . . . . .       23.4


                              PAGE II-18

(1)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's  Form  10-SB  (File  #000-28947).
(2)     Incorporated by reference to Exhibit 10.1 previously filed as an Exhibit
          to  Registrant's  Form  10-QSB  filed  on  August  10,  2000.
(3)     Incorporated by reference to Exhibit 10.2 previously filed as an Exhibit
          to  Registrant's  Form  8-K  filed  on  September  20,  2000.
(4)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's  Form 10-KSB filed on April 2, 2001.
(5)     Incorporated  by reference to Exhibits 10.1 and 10.2 previously filed as
          an  Exhibit  to  Registrant's  Form  8-K  filed  on  July  19,  2001.
(6)     Incorporated  by reference to Exhibits 4.1, 4.2 and 4.3 previously filed
          as  an Exhibit to Registrant's Form 10-QSB filed on November 14, 2002.
(7)     Incorporated  by reference to the corresponding Exhibit previously filed
          as  an  Exhibit  to  Registrant's Form 10-KSB filed on March 28, 2003.
(8)     Incorporated  by  reference  to  Exhibits  16.1  previously  filed as an
          Exhibit  to  Registrant's  Form  8-K  filed  on  June  4,  2003.
(9)     Incorporated  by  reference to Exhibits 10.1, 10.2, 10.3, 10.4 and 10.5
          previously  filed as an Exhibit to Registrant's Form 8-K filed on June
          18,  2003.
(10)     Incorporated  by  reference  to  Exhibit  10.27  previously filed as an
          Exhibit  to  Registrant's  Form  SB-2  on  July  25,  2003.
(11)     Incorporated  by  reference  to  Exhibits 10.1, 10.2, 10.3, 10.4, 10.5,
          10.6, 10.7, 10.8, 10.9, 10.10, 10.11, 10.12 and 10.13 previously filed
          as  an  Exhibit  to  Registrant's  Form  10-QSB  on November 12, 2003.
(12)     Incorporated  by  reference  to  Exhibits  10.37,  10.38, 10.39, 10.40,
          10.41,  10.42,  10.43,  and  10.44  previously  filed as an Exhibit to
          Registrant's  Form  10-KSB  filed  on  April  6,  2004.

                              PAGE II-19