AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON February 17, 2004

                                                      Registration No.__________

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                 SEGMENTZ, INC.
                 (Name of Small Business Issuer in Its Charter)


                                                                  
          Delaware                            7372                     03-0450326
(State or Other Jurisdiction of   (Primary Standard Industrial      (I.R.S. Employer
 Incorporation or Organization)      Classification Number)        Identification No.)


                   18302 Highwoods Preserve Parkway, Suite 100
                              Tampa, Florida 33647
                                 (813) 989-2232
          (Address and Telephone Number of Principal Executive Offices)
                            -------------------------

                                  John S. Flynn
                   18302 Highwoods Preserve Parkway, Suite 100
                              Tampa, Florida 33647
                                 (813) 989-2232
            (Name, Address and Telephone Number of Agent For Service)
                         ------------------------------
                        Copies of all communications to:

                             Joel D. Mayersohn, Esq.
                               Adorno & Yoss, P.A.
                     350 East Las Olas Boulevard, Suite 1700
                            Fort Lauderdale, FL 33301
                            Telephone: (954) 763-1200
                          Facsimile No. (954) 766-7800

      Approximate  Date of Proposed Sale to the Public:  As soon as  practicable
after the effective date of this Registration Statement.

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,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. |_|

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

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






                         CALCULATION OF REGISTRATION FEE

      Proposed                   Proposed
   Title of Each                  Maximum          Maximum
Class of Securities            Amount to be    Offering Price       Aggregate          Amount of
  to be Registered              Registered      Per Security      Offering Price    Registration Fee
  ----------------             ------------     ------------     ---------------    ----------------
                                                                            
Common Stock, par value         12,577,330         $2.64           $33,204,151          $4,207
$0.001 per share (1)

Common Stock, par value          6,141,248         $2.64           $16,212,894          $2,055
$0.001 per share (2)

Total Registration Fee                                                                  $6,262



----------
(1)   Estimated solely for purposes of calculating the registration fee pursuant
      to Rule 457.  Based upon the average of the  closing bid and asked  prices
      for the common stock on February 10, 2004.

(2)   Estimated solely for purposes of calculating the registration fee pursuant
      to Rule 457.  Shares  issuable  upon  exercise  of common  stock  purchase
      warrants.  Based upon the average of the closing bid and asked  prices for
      the common stock on February  10, 2004,  which is higher than the weighted
      average  exercise  price of the shares of common stock  underlying  common
      stock purchase warrants.

      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 pursuant to said
section 8(a), may determine.

      Information  contained  herein is subject to completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there by any sale of these  securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state.

                                       ii



                              Subject to Completion

PROSPECTUS

                                 SEGMENTZ, INC.

                        18,718,578 Shares of Common Stock

      This prospectus  covers the 12,577,330 shares of common stock of Segmentz,
Inc. being offered for resale by certain selling security  holders.  We will not
receive  any  proceeds  from  the sale of the  shares  by the  selling  security
holders.  This  prospectus  also  covers  6,141,248  shares of  common  stock of
Segmentz,  Inc.  underlying  common stock  purchase  warrants  being offered for
resale by certain selling  security  holders.  Upon exercise of the common stock
purchase  warrants  Segmentz,  Inc.  will receive  proceeds in the amount of the
exercise price, which proceeds will be used for working capital.

      Our common stock is traded  over-the-counter,  on the OTC Bulletin  Board,
under the trading symbol "SEGZ". On February 10, 2004, the closing price for our
common stock was $2.64.

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

      THIS INVESTMENT INVOLVES A HIGH DEGREE OF RISK. YOU SHOULD PURCHASE SHARES
ONLY IF YOU CAN AFFORD A COMPLETE LOSS OF YOUR  INVESTMENT.  SEE "RISK  FACTORS"
BEGINNING ON PAGE 4.

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

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

                The date of this prospectus is February ___, 2004



                               PROSPECTUS SUMMARY

THE COMPANY

      Segmentz, Inc. (the "Company"),  is a Delaware corporation based in Tampa,
Florida that provides  transportation  logistics management services and support
for mid-sized and national corporate clients. The Company serves direct users of
transport, storage, staging, warehouse services and other logistics services.

      The  Company  was  initially  incorporated  in Florida as Rose Auto Stores
Inc.,  ("Rose"}  in 1952.  On  February  10,  1999,  Rose  filed a  Petition  of
Bankruptcy  pursuant to Chapter 11 and a Bankruptcy  Plan was confirmed on April
22, 1999. On May 17, 2000,  Rose  reincorporated  in Delaware as RAS Acquisition
Corp. ("RAS"), and on January 31, 2001, merged with WBNI and changed its name to
WBNI,  Inc. On October 29, 2001,  WBNI acquired  TRANSL  Holdings,  Inc.,  which
wholly owned Trans-Logistics,  Inc., a Florida corporation  ("Trans-Logistics").
On November 1, 2001, WBNI, Inc. changed its name to Segmentz, Inc.

      The Company has principal  executive  offices  located at 18302  Highwoods
Preserve Parkway, Suite 100, Tampa, Florida 33467. The telephone number is (813)
989-2232. The internet web site address is http://www.segmentz.com.

      References  throughout  this  prospectus  to "we",  "us" and  "our" are to
Segmentz, Inc. and any subsidiaries it may have.

THE OFFERING

Securities Offered...............  12,577,330 shares of Common Stock and
                                   6,141,248 shares of Common Stock
                                   issuable upon exercise of Common Stock
                                   Purchase Warrants.  See "Description of
                                   Securities."
Common Stock Outstanding:
     Prior to the Offering ......  19,724,402 shares
     After the Offering  ........  19,724,402 shares, excluding 6,622,498
                                   shares that are issuable upon exercise of
                                   common stock purchase warrants

Common Stock Reserved  ..........  6,622,498 shares issuable upon exercise of
                                   common stock purchase warrants that have
                                   been issued.

                                       2


Use of Proceeds by Company.......   Proceeds received upon the exercise of
                                    common stock purchase warrants will be
                                    used by the Company for working capital.

Risk Factors......................  This offering involves a high degree of
                                    risk.  See "Risk Factors"

OTCBB Symbol......................  Common Stock -- "SEGZ"

SELECTED CONSOLIDATED FINANCIAL DATA

      The following table presents  selected  consolidated  financial data as of
and for each of the fiscal  years  ended  December  31, 2001 and 2002 which have
been derived from our audited financial  statements  included  elsewhere in this
Prospectus,  as well as from our unaudited consolidated financial statements for
the nine month period ended September 30, 2002 and 2003. The information  should
be read in conjunction with  "Management's  Discussion and Analysis of Financial
Condition and Results of  Operations"  and the Financial  Statements and related
notes.




                                      Years Ended December 31         9 Months Ended Sept 30
                                              Audited                        Unaudited
                                     --------------------------     --------------------------
                                         2002           2001            2003           2002
                                     -----------    -----------     -----------    -----------

STATEMENT OF OPERATIONS DATA:
                                                                       
Operating revenues                   $ 9,994,506    $ 8,467,230     $10,234,277    $ 6,150,351
Operating expenses                   $ 9,620,391    $ 9,123,651     $ 9,775,066    $ 5,864,940
Net income (loss) from operations
     before taxes                    $   374,115    $  (656,421)    $   459,211    $   285,411
                                     ===========    ===========     ===========    ===========
Basic earnings (loss)
     Per common share                $      0.06    $     (0.10)    $      0.04    $      0.04
                                     ===========    ===========     ===========    ===========


                                                December 31, 2002      September 30, 2003
                                                -----------------      ------------------
BALANCE SHEET DATA:                                                         (Unaudited)

Working capital ........................             $  722,531             $2,203,361
Current assets .........................             $3,357,015             $5,300,732
Total assets ...........................             $3,593,689             $8,636,562

Current liabilities ....................             $2,634,484             $3,097,371
Long-term debt .........................             $        0             $  200,770
Total liabilities ......................             $2,634,484             $3,298,141

Shareholders' equity ...................             $  959,205             $5,338,421



                                        3


                                  RISK FACTORS

LOSSES FROM OPERATIONS;  NO ASSURANCES OF PROFITABILITY

      Although we had net income from  operations of $374,115 for the year ended
December 31, 2002, we experienced a net loss in the year ended December 31, 2001
of  ($656,421),  and there can be no assurance that we will not incur net losses
in the future.  Our operating  expenses have increased as our business has grown
and can be  expected  to  increase  significantly  as a result of our  expansion
efforts.  There can be no assurance that we will be able to generate  sufficient
revenue to meet its operating expenditures or to operate profitably.

ECONOMIC RISKS;  RISKS ASSOCIATED WITH THE BUSINESS OF TRANSPORTATION  LOGISTICS
MANAGEMENT

      Our  business is  dependent  upon a number of factors,  over which we have
little or no control,  that may have a material  adverse effect on our business.
These factors  include  excess  capacity in the trucking  industry,  significant
increases or rapid  fluctuations  in fuel prices,  interest  rates,  fuel taxes,
government regulations, governmental and law enforcement anti-terrorism actions,
tolls,  license and registration fees, insurance premiums and labor costs. It is
difficult at times to attract and retain qualified drivers and  owner-operators.
Operations  also are affected by  recessionary  economic cycles and downturns in
our customers'  business cycles,  particularly in market segments and industries
(such as retail and paper products) in which we have a significant concentration
of customers.  Seasonal  factors could also  adversely  effect us. Our customers
tend to reduce shipments after the winter holiday season and operating  expenses
tend to be higher in the winter  months  primarily  due to  increased  operating
costs in colder  weather and higher fuel  consumption  as a result of  increased
idle time.  Regional  or  nationwide  fuel  shortages  could  also have  adverse
effects.

DEPENDENCE  ON  EQUIPMENT  PROVIDED BY THIRD  PARTIES;  RELIANCE ON  INDEPENDENT
CONTRACTORS

      The trucking industry is dependent upon  transportation  equipment such as
chassis,  containers and rail, truck and ocean services  provided by independent
third parties.  Periods of equipment shortages have occurred historically in the
transportation  industry,  particularly in a strong economy. If we cannot secure
sufficient  transportation equipment or transportation services from these third
parties to meet the customers'  needs,  the business,  results of operations and
financial  position could be materially  adversely  effected and customers could
seek to have their transportation and logistics needs met by other third parties
on a temporary  or  permanent  basis.  The  reliance  on agents and  independent
contractors  could reduce  operating  control and the strength of  relationships
with  customers,  and we may have trouble  attracting  and retaining  agents and
independent contractors.

                                       4


NEW TRENDS AND TECHNOLOGY; CONSOLIDATION AMONG CUSTOMERS

      If, for any reason,  our  business of providing  warehousing  and logistic
services ceases to be a preferred method of outsourcing  these functions,  or if
new  technological  methods become available and widely  utilized,  our business
could be adversely effected. Moreover,  increasing consolidation among customers
and the resulting  ability of such  customers to utilize their size to negotiate
lower  outsourcing  costs  has,  and may  continue  in the  future  to  have,  a
depressing effect on the pricing of third-party logistic services.

INTERRUPTION  OF  BUSINESS  DUE TO  INCREASED  SECURITY  MEASURES IN RESPONSE TO
TERRORISM

      The continued threat of terrorism within the United States and the ongoing
military action and heightened  security measures in response to such threat has
and may cause  significant  disruption to commerce.  Our business depends on the
free flow of products and services through these channels of commerce. Recently,
in response to  terrorists'  activities  and threats aimed at the United States,
transportation  and other  services  have been  slowed  or  stopped  altogether.
Further  delays or stoppages in  transportation  or other  services could have a
material  adverse  effect on our business,  results of operations  and financial
condition.  Furthermore,  we may experience an increase in operating costs, such
as  costs  for  transportation,  insurance  and  security  as a  result  of  the
activities and potential  activities.  We may also face interruption of services
due to increased security measures in response to terrorism. The U.S. economy in
general is being  adversely  effected by the terrorist  activities and potential
activities.  Any  economic  downturn  could  adversely  impact  our  results  of
operations,  impair our ability to raise capital or otherwise  adversely  effect
our  ability to grow our  business.  It is  impossible  to predict  how this may
effect our business or the economy in the U.S. and in the world,  generally.  In
the event of further  threats or acts of terrorism,  our business and operations
may be severely and adversely effected or destroyed.

COMPETITION

      The  transportation  services industry is heavily fragmented and intensely
competitive  and  includes  numerous   regional,   inter-regional  and  national
competitors, none of which dominates the market.

REGULATION

      Our  operations are subject to various  federal,  state and local laws and
regulations.  Although  compliance with these laws and regulations has not had a
material effect on our operations or financial condition,  there is no assurance
that  additions  or  changes  to  current  laws or  regulations  will not have a
material effect on us, our profitability and our financial condition.

                                       5


SUBSTANTIAL ALTERATION OF OUR CURRENT BUSINESS AND REVENUE MODEL

      Our present  business and revenue model represents the current view of the
optimal  business and revenue  structure which is to derive revenues and achieve
profitability  in the shortest  period of time.  There can be no assurance  that
current models will not be altered significantly or replaced with an alternative
model  that is  driven by  motivations  other  than  near-term  revenues  and/or
profitability (for example,  building market share before our competitors).  Any
such  alteration or replacement of the business and revenue model may ultimately
result in the deferring of certain revenues in favor of potentially establishing
larger  market  share.  We cannot  assure that any  adjustment  or change in the
business and revenue model will prove to be successful.

INABILITY TO MANAGE GROWTH AND INTERNAL EXPANSION

      We  have  not  yet  undergone  the  significant  managerial  and  internal
expansion  that we expect will occur,  and our  inability to manage growth could
hurt our results of operations.  Expansion of our operations will be required to
address  anticipated  growth  of our  customer  base and  market  opportunities.
Expansion will place a significant  strain on our  management,  operational  and
financial resources.  Currently,  we have a limited number of employees. We will
need to improve  existing  procedures  and  controls  as well as  implement  new
transaction  processing,  operational  and  financial  systems,  procedures  and
controls to expand,  train and manage our employee  base.  Our failure to manage
growth  effectively  could have a damaging  effect on our  business,  results of
operations and financial condition.

DEPENDENCE  ON KEY  MANAGEMENT;  LOSS OF KEY  MANAGEMENT  COULD  HAVE A MATERIAL
ADVERSE EFFECT ON OPERATIONS

      We believe that the  attraction  and  retention of qualified  personnel is
critical  to  success.  If we lose key  personnel  or we are  unable to  recruit
qualified  personnel,  the  ability to manage  the  day-to-  day  aspects of the
business will be weakened.  Our operations and prospects depend in large part on
the performance of the senior  management  team. The loss of the services of one
or more members of the senior  management  team,  could have a material  adverse
effect on the business,  financial  condition and results of operation.  Because
the  senior  management  team  has  unique  experience  with us and  within  the
transportation industry, it would be difficult to replace them without adversely
effecting our business operations.  In addition to their unique experience,  the
management  team has fostered key  relationships  with the our suppliers.  These
relationships  are  especially  important to a non-asset  based  company such as
Segmentz  and the loss of these  relationships  could  have a  material  adverse
effect on our profitability.

      Our business is  dependent on the services of our Chairman and CEO,  Allan
Marshall.  Loss of Mr. Marshall's services could have material adverse effect on
operations.  We have secured "Key- man" life insurance on Mr. Marshall on behalf
of the Company and its shareholders in an amount of three million dollars.

                                       6


NEED FOR SUBSTANTIAL, ADDITIONAL FINANCING

      There is no guarantee that we will be able to obtain financing required to
continue  to expand  our  business  or that our  present  funding  sources  will
continue  to extend  terms under  which we can  operate  efficiently.  If we are
unable to secure financing under favorable terms, we may be materially adversely
effected.  We also rely on factors to expedite cash flow.  There is no assurance
that we will continue to be able to factor our  receivables  or to obtain either
replacement or additional financing on acceptable terms.

      Our continued  viability depends on our ability to raise capital.  Changes
in economic,  regulatory or competitive  conditions may lead to cost  increases.
Management  may also  determine  that it is in our best  interest to expand more
rapidly than currently intended, to expand marketing activities,  to develop new
or enhance existing services or products, to respond to competitive pressures or
to acquire complementary services,  businesses or technologies. In any such case
or other change of circumstance,  additional financing will be necessary. If any
additional  financing is required,  there can be no  assurances  that we will be
able to obtain such additional  financing on terms acceptable to us and at times
required by us, if at all. In such event, we may be required to materially alter
our business plan or curtail all or a part of our expansion plans.

VOLATILITY OF THE MARKET PRICE OF OUR STOCK

      The market price of our common  stock may be  volatile,  which could cause
the value of your  investment  to decline.  Any of the  following  factors could
effect the market price of our common stock:

      o     changes in earnings estimates and outlook by financial analysts;
      o     our failure to meet financial  analysts' and investors'  performance
            expectations;
      o     changes in market valuations of other  transportation  and logistics
            companies; and
      o     general market and economic conditions.

      In addition,  many of the risks described elsewhere in this "Risk Factors"
section could materially and adversely effect the stock price. The stock markets
have experienced  price and volume volatility that have effected many companies'
stock prices. Stock prices for many companies have experienced wide fluctuations
that have often been unrelated to the operating  performance of those companies.
These types of fluctuations may effect the market price of our common stock.

APPLICABILITY OF LOW PRICED STOCK RISK DISCLOSURE REQUIREMENTS

      Our common  stock may be  considered  a low priced  security  under  rules
promulgated under the Securities  Exchange Act of 1934 ("Exchange  Act").  Under
these  rules,  broker-dealers   participating  in  transactions  in  low  priced
securities  must first deliver a risk  disclosure  document which describes that
risks associated with such stock,  the  broker-dealer's  duties,  the customer's
rights  and  remedies,  and  certain  market and other  information,  and make a
suitability   determination   approving   the  customer  for  low  priced  stock
transactions based on customer's financial situation,

                                       7


investment  experience and objectives.  Broker-dealers  must also disclose these
restrictions in writing and provide monthly account  statements to the customer,
and obtain specific  written consent of the customer.  With these  restrictions,
the likely effect of designation as a low price stock,  would be to decrease the
willingness of  broker-dealers  to make a market for the stock,  to decrease the
liquidity  of the  stock  and to  increase  the  transaction  costs of sales and
purchase of such stocks compared to other securities.

DILUTION; RESALES UNDER THIS PROSPECTUS MAY SIGNIFICANTLY INCREASE THE NUMBER OF
SHARES IN THE PUBLIC  MARKET  RESULTING  IN MARKET  PRESSURE  THAT MAY CAUSE THE
PRICE FOR OUR SHARES TO DROP OR REMAIN AT LOW LEVELS

      Prior to this offering,  approximately  598,000 shares of our common stock
were freely tradeable in the public market. The addition to the public market of
the 12,577,330  shares covered by this prospectus,  in addition to the 6,141,248
shares that will become  free-trading  upon  exercise of common  stock  purchase
warrants,  could cause the market price of our shares to fall or remain at lower
levels. The sale, or availability for sale, of a substantial number of shares of
common stock in the public  market  subsequent  to the  offering  under Rule 144
under  the  Securities  Act of 1933  ("Securities  Act") or this  prospectus  or
otherwise,  could have a major negative effect on the market price of our common
stock. It could also limit our ability to raise additional capital from the sale
of our equity securities or debt financing.

NO DIVIDENDS ANTICIPATED

      We intend to retain all future  earnings for use in the development of our
business and do not anticipate  paying any cash dividends on the Common Stock in
the foreseeable future. See "Price Range of Common Stock and Dividend Policy."

FORWARD LOOKING STATEMENTS

      Certain statements contained in this prospectus regarding matters that are
not  historical  facts are  forward-looking  statements.  All  statements  which
address operating performance, events or developments that management expects or
anticipates to incur in the future,  including  statements relating to sales and
earnings growth or statements expressing general optimism about future operating
results, are forward-looking statements. Because such forward-looking statements
include risks and uncertainties, actual results may differ materially from those
expressed or implied by such  forward-looking  statements.  The  forward-looking
statements are based on  management's  current views and  assumptions  regarding
future events and operating performance. Many factors could cause actual results
to differ  materially from estimates  contained in management's  forward-looking
statements.  The differences  may be caused by a variety of factors,  including,
but  not  limited  to,  adverse  economic  conditions,   competitive  pressures,
inadequate capital,  unexpected costs, lower revenues, net income and forecasts,
the  possibility  of  fluctuation  and  volatility of our operating  results and
financial  condition,  inability to carry out marketing and sales plans and loss
of key executives,  among other things.  These factors,  as well as others,  are
discussed under "Risk Factors" and elsewhere in this prospectus.

                                       8


                                 USE OF PROCEEDS

      We will not  receive any  proceeds  upon the sale of shares by the selling
security holders.  We will receive proceeds in the amount of the exercise price
in the event the selling  security  holders exercise their common stock purchase
warrants.  In the event that the Company receives proceeds  consequential to the
exercise of warrants in concert with this  registration  it will use proceeds to
acquire additional companies, make capital investments to enhance its technology
and support expanding operational requirements,  and for general working capital
purposes.


                                 CAPITALIZATION

      The  following  table sets forth our  capitalization  as of September  30,
2003. The table should be read in conjunction  with our  consolidated  financial
statements and related notes included  elsewhere in this  prospectus.  The table
does not give effect to the issuance of up to  6,622,498  shares of common stock
in the  event  common  stock  purchase  warrants  that have  been  granted,  are
exercised or the issuance of up to 776,896 shares in the event of the conversion
into  common  stock of shares  of our  preferred  stock  that  were  issued  and
outstanding as of September 30, 2003.

                                                                  SEPT 30, 2003
                                                                  -------------
                                                                   (Unaudited)

Total current liabilities ..................................        $3,097,371
Long term loan .............................................        $  200,770
                                                                    ----------
Shareholder's equity (deficit):
Common Stock, $0.001 par value,
40,000,000 shares authorized,
13,609,713 shares issued and
outstanding ................................................        $   13,610
Preferred stock, $0.001 par value,
10,000,000 shares authorized,
1,188,819 shares issued or outstanding .....................        $1,188,819
Additional paid-in capital .................................        $4,059,495
Stock payable ..............................................        $   20,000
Retained earnings ..........................................        $   56,497
                                                                    ----------
Total shareholder's equity .................................        $5,338,421
                                                                    ==========

                 PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

      Our shares of common stock are traded on the OTC Electronic Bulletin Board
under the symbol "SEGZ".  The reported high and low bid prices for the common
stock are shown below.  The closing  price on February  10, 2004 was $2.64.  The
quotations reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
commissions, and may not represent actual transactions.

                                       9


               Period                                        High        Low
               ------                                        ----        ---

January 1, 2002  - March 31, 2002                            $0.75        $0.10
   April 1, 2002 -  June 30, 2002                            $0.75        $0.50
    July 1, 2002 -  September 30, 2002                       $1.10        $0.75
October 1, 2002  -  December 31, 2002                        $1.47        $0.91
January 1, 2003  -  March 31, 2003                           $1.45        $0.76
  April 1, 2003  -  June 30, 2003                            $1.22        $0.76
   July 1, 2003  -  September 30, 2003                       $1.37        $0.90
October 1, 2003  -  December 31, 2003                        $1.75        $1.12
January 1, 2004  -  February 10, 2004                        $2.88        $1.10

      Our common stock is owned of record by approximately 568 holders.  We have
never  paid cash  dividends  on our  common  stock.  We  intend  to keep  future
earnings,  if any,  to finance  the  expansion  of our  business,  and we do not
anticipate that any cash dividends will be paid in the foreseeable  future.  Our
future payment of dividends will depend on our earnings,  capital  requirements,
expansion plans, financial condition and other relevant factors.

      The price of our  common  stock may be  subject  to wide  fluctuations  in
response to the following and other factors:

      o     quarter-to-quarter variations in our operating results;
      o     our announcement of material events that effect our business;
      o     price  fluctuations  in sympathy to others  engaged in our industry;
            and
      o     the  effects of coverage of our  business or our  management  by the
            press.

      If we do not have a  substantial  market  for our  shares,  a  significant
number of shares being sold could greatly  effect the market and cause a decline
in the price of our common stock.  Moreover,  historic  market prices may not be
indicative of the prices at which our shares can be bought or sold.

      The Securities  and Exchange  Commission  ("SEC") has adopted  regulations
which  generally  define a "penny  stock" to be any equity  security  that has a
market  price of less than  $5.00 per  share,  subject  to  certain  exceptions.
Depending on market  fluctuations,  our common stock could be considered to be a
"penny stock".  A penny stock is subject to rules that impose  additional  sales
practice  requirements on  broker/dealers  who sell these  securities to persons
other than  established  customers and accredited  investors.  For  transactions
covered  by these  rules,  the  broker-dealer  must make a  special  suitability
determination for the purchase of these securities.  In addition he must receive
the purchaser's  written consent to the  transaction  prior to the purchase.  He
must also provide  certain written  disclosures to the purchaser.  Consequently,
the "penny stock" rules may restrict the ability of  broker/dealers  to sell our
securities,  and may  negatively  effect the ability of holders of shares of our
common stock to resell them.

                                       10


                            SELLING SECURITY HOLDERS

      The following table sets forth the name of each selling  security  holder,
the number or shares of common stock beneficially owned by each selling security
holder as of the date of this  prospectus,  giving effect to the exercise of the
selling security holders' options,  if any, into shares of common stock, and the
number of shares being offered by each selling  security  holder.  The shares of
common stock being  offered are being  registered to permit public sales and the
selling  security  holders  may offer all or part of the shares for resale  from
time to time. All expenses of the  registration of the common stock on behalf of
the selling security holder are being borne by the Company. We will receive none
of the proceeds of this offering.  We will receive proceeds in the amount of the
exercise price in the event the selling  security  holders exercise their common
stock purchase warrants.

      The following table is derived from our books and records, as well as from
those of our transfer  agent.  No selling  security holder is affiliated with us
except John S. Flynn,  our President  and Chief  Financial  Officer,  and Dennis
McCaffrey,  our Chief  Operating  Officer.  All shares listed for resale reflect
currently outstanding shares of our common stock, unless otherwise stated.





                                             Shares Beneficially                       Shares Beneficially Owned
                                         Owned Prior to the Offering                After Completion of the Offering
                               ---------------------------------------------------  --------------------------------
                               Total Shares     Percent of       Number of Shares   Shares Beneficially  Percent of
                               Beneficially    Class Before      Offered Pursuant       Owned After      Class After
Selling Security Holder           Owned          Offering        to this Prospectus       Offering         Offering
--------------------------------------------------------------------------------------------------------------------

                                                                                    
Paul Alberti (1)                   30,000             *                 30,000                  0           *
Aludel Fund, L.P. (24)            199,000          1.0%                199,000                  0           *
Aludel Fund, L.P. (38)            100,000             *                100,000                  0           *
Kenneth Ball & Lora Ball (1)       60,000             *                 60,000                  0           *
Barron Partners, LP (19)(21)    3,266,667         15.5%              3,266,667                  0           *
Barron Capital
   Advisors LLC (22)              770,000          3.9%                770,000                  0           *
Dominic Bassani (45)               12,500             *                 12,500                  0           *
Anthony Beninato &
   Johanne Beninato (1)            30,000             *                 30,000                  0           *
John Bennice (1)                   30,000             *                 30,000                  0           *
Patrick Boyce &
   Sonja Boyce (1)                 60,000             *                 60,000                  0           *
Jim Brownell (1)                  120,000             *                120,000                  0           *
Edward B. II Cloues(15)           119,000             *                119,000                  0           *
Dennis Codon (1)                   30,000             *                 30,000                  0           *
Leonard Cohen (1)                  30,000             *                 30,000                  0           *
John E. Cole Jr.(1)                60,000             *                 60,000                  0           *
Core Fund, L.P. (33)              375,000          1.9%                375,000                  0           *
Mathew Crisp                        1,500             *                  1,500                  0           *
Dan Crowther (46)                   6,250             *                  6,250                  0           *
CSL Associates LP (25)(43)        150,000             *                150,000                  0           *
Thomas Davison (1)                 30,000             *                 30,000                  0           *
Fred Deoliviera &
   Diane Deoliviera (1)            30,000             *                 30,000                  0           *



                                       11





                                             Shares Beneficially                       Shares Beneficially Owned
                                         Owned Prior to the Offering                After Completion of the Offering
                               ---------------------------------------------------  --------------------------------
                               Total Shares     Percent of       Number of Shares   Shares Beneficially  Percent of
                               Beneficially    Class Before      Offered Pursuant       Owned After      Class After
Selling Security Holder           Owned          Offering        to this Prospectus       Offering         Offering
--------------------------------------------------------------------------------------------------------------------

                                                                                 
Henry E. Dietz Trust UTA(1)(2)    360,000          1.8%                360,000                  0           *
Max Dieujuste (1)                  30,000             *                 30,000                  0           *
 John Evans &
    Jeanne Evans (1)               30,000             *                 30,000                  0           *
Lawrence Feld (1)                  30,000             *                 30,000                  0           *
John S. Flynn (47)                400,000          2.0%                 50,000            350,000        1.8%
Julie Foreman                     100,000             *                100,000                  0           *
Robert Friess (1)                  30,000             *                 30,000                  0           *
Peter Giroux (1)                   60,000             *                 60,000                  0           *
Global Portal, Inc. (1)(3)         30,000             *                 30,000                  0           *
Karen S. Goldaber (18)             60,000             *                 60,000                  0           *
Sharon K. Goldaber (18)            60,000             *                 60,000                  0           *
Ron Harden &
   Kristina Harden (1)             60,000             *                 60,000                  0           *
Arthur Hawkins (1)                 60,000             *                 60,000                  0           *
Marvin Hoffman (1)                 30,000             *                 30,000                  0           *
Hutchinson Company (1)(4)          60,000             *                 60,000                  0           *
Insiders Trend Fund, LP(5)        154,500             *                154,500                  0           *
Rajamal Jayakumar &
   Arumugam Jayakumar (1)          60,000             *                 60,000                  0           *
Daniel L. Kaufman                 330,000          1.7%                330,000                  0           *
Kinderhook Partners (25)(34)    2,250,000         11.0%              2,250,000                  0           *
Kirlin Securities (48)             50,000             *                 50,000                  0           *
Alain Krakririan (1)               30,000             *                 30,000                  0           *
The Larsen Family
   2000 Revocable Trust (1)(6)     60,000             *                 60,000                  0           *
James Lawrence (1)                 30,000             *                 30,000                  0           *
Ned Laybourne &
   Lynne Laybourne (1)            200,000          1.0%                200,000                  0           *
Paul H LeFevre (1)                 60,000             *                 60,000                  0           *
William A. Lewis IV (25)          150,000             *                150,000                  0           *
Robert David Lilienthal(15)       156,331             *                156,331                  0           *
Ray Lubojasky (1)                  30,000             *                 30,000                  0           *
Peter S. Lynch Charitable
   Remainder Unitrust (26)        307,500          1.6%                307,500                  0           *
The Lynch Foundation (27)         408,000          2.1%                408,000                  0           *
Peter and Carolyn Lynch
   JWROS                          540,000          2.7%                540,000                  0           *
Lynch Children's Trust
   fbo Anne Lynch (28)             49,500             *                 49,500                  0           *
Lynch Children's Trust
   fbo Elizabeth Lynch (29)        49,500             *                 49,500                  0           *
Lynch Children's Trust
   fbo Mary Lynch (30)             49,500             *                 49,500                  0           *
Peter S. Lynch Charitable
   Lead Annuity Trust (31)         45,000             *                 45,000                  0           *
Peter S. Lynch Charitable
   Lead Unitrust (32)              51,000             *                 51,000                  0           *
Karl C. Malerich (1)               60,000             *                 60,000                  0           *



                                       12





                                             Shares Beneficially                       Shares Beneficially Owned
                                         Owned Prior to the Offering                After Completion of the Offering
                               ---------------------------------------------------  --------------------------------
                               Total Shares     Percent of       Number of Shares   Shares Beneficially  Percent of
                               Beneficially    Class Before      Offered Pursuant       Owned After      Class After
Selling Security Holder           Owned          Offering        to this Prospectus       Offering         Offering
--------------------------------------------------------------------------------------------------------------------

                                                                                    
Margraf Investments LLC (1)(7)     90,000             *                 90,000                  0           *
Adam Marshall (49)                150,000             *                150,000                  0           *
Max Communications (36)            50,000             *                 50,000                  0           *
Dennis McCaffrey (50)             200,000          1.0%                 50,000            150,000           *
 Meadowbrook Capital
     Management, LP (25)(42)      375,000          1.9%                375,000                  0           *
Milfam I LP (1)(8)                900,000          4.5%                900,000                  0           *
Richard Molinsky                  100,000             *                100,000                  0           *
Monarch Capital Group LLC (39)      7,500             *                  7,500                  0           *
Michael Morris(15)                252,000          1.3%                252,000                  0           *
Leo Mindel NON GST
   EXEMPT Family Trust II (9) (16)150,000             *                150,000                  0           *
Peter Morton &
    Kathleen Morton (1)            60,000             *                 60,000                  0           *
Colleen Muellner &
   Robert Muellner (1)             30,000             *                 30,000                  0           *
Muller Family Limited
   Partnership (18)(20)            60,000             *                 60,000                  0           *
Richard Neslund (15)              466,662          2.3%                466,662                  0           *
Richard Neslund (21)              238,000          1.2%                238,000                  0           *
Eric G. Neumann (1)                60,000             *                 60,000                  0           *
Tolbert Norwood &
    Iara Norwood (1)               30,000             *                 30,000                  0           *
Kevin E. O'Connell (1)             60,000             *                 60,000                  0           *
Joseph Palermo &
    Carol Palermo TTEES
    1994 Joseph T Palermo
   III & Carol L Palermo
   Revocable Trust (1)(10)         30,000             *                 30,000                  0           *
Jang S. Park (1)                   60,000             *                 60,000                  0           *
Lewis Pell (15)                   238,000          1.2%                238,000                  0           *
Lewis Pell (21)                   238,000          1.2%                238,000                  0           *
Joseph M. Perillo (1)              60,000             *                 60,000                  0           *
Platinum Partners Value
   Arbitrage Fund, LP(11)(15)     466,669          2.3%                466,669
Michael Power (1)                  30,000             *                 30,000                  0           *
Puglisi & Co (40)                  80,000             *                 80,000                  0           *
Puglisi Capital
    Partners, LP (25)(41)         300,000          1.5%                300,000                  0           *
Regina Rager &
    Trina Rager (1)                30,000             *                 30,000                  0           *
Patricia A. Rusk
   Revocable Trust
   U/A Dated 5/31/91 (1)(12)       30,000             *                 30,000                  0           *
Alan H. Sample &
   Elaine Sample (1)               30,000             *                 30,000                  0           *
Sandor Capital Master
   Fund, L.P.                     100,000             *                100,000                  0           *
David Schales (1)                  60,000             *                 60,000                  0           *



                                       13





                                             Shares Beneficially                       Shares Beneficially Owned
                                         Owned Prior to the Offering                After Completion of the Offering
                               ---------------------------------------------------  --------------------------------
                               Total Shares     Percent of       Number of Shares   Shares Beneficially  Percent of
                               Beneficially    Class Before      Offered Pursuant       Owned After      Class After
Selling Security Holder           Owned          Offering        to this Prospectus       Offering         Offering
--------------------------------------------------------------------------------------------------------------------

                                                                                    
Alan B. Schriber (1)               90,000             *                 90,000                  0           *
Schottenfeld Qualified
    Associates LP (25)(44)        225,000          1.1%                225,000                  0           *
Richard Smailes &
   Yong Smailes (1)                30,000             *                 30,000                  0           *
Greg Small &
   Patricia Small (1)             120,000             *                120,000                  0           *
Gerald Smallberg (1)               30,000             *                 30,000                  0           *
Morris Smith &
   Devora Smith(16)               198,000          1.0%                198,000                  0           *
Spencer Beal Family
   Trust(13)(15)                  238,000          1.2%                238,000                  0           *
Stern & Company (37)               39,999             *                 39,999                  0           *
Ira Stoler (1)                     60,000             *                 60,000                  0           *
Andrew Suedkamp &
   Tara Suedkamp (1)               30,000             *                 30,000                  0           *
Richard Suedkamp (1)               60,000             *                 60,000                  0           *
Marc Tormey (1)                    30,000             *                 30,000                  0           *
Anthony Turner (1)                 90,000             *                 90,000                  0           *
Leonard Van Orden &
   Laura Van Orden (1)             30,000             *                 30,000                  0           *
Vestal Venture Capital(14)(15)    350,000          1.8%                350,000                  0           *
Michael Weiss(15)                 175,000             *                175,000                  0           *
Winslow Evans & Crocker
   Incorporated (35)              200,000          1.0%                200,000                  0           *
Androula Xenophontos (1)           60,000             *                 60,000                  0           *
Adorno & Yoss, PA (17)            100,000             *                100,000                  0           *

TOTAL                                                               18,718,578            500,000        2.5%
                                                                                          =======


----------
*     Less than 1.0%
(1)   1 of every 3 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered  Pursuant to this Prospectus" is issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.25 per share, until July 9, 2008.
(2)   Henry E. Dietz has investment and voting control over the shares of common
      stock beneficially owned by the Henry E. Dietz Trust UTA.
(3)   James Kozlik has  investment  and voting control over the shares of common
      stock beneficially owned by Global Portal, Inc.
(4)   James  Hutchinson  has  investment  and voting  control over the shares of
      common stock beneficially owned by Hutchinson Company.
(5)   Anthony  Marchese  has  investment  and voting  control over the shares of
      common  stock  beneficially  owned by Insiders  Trend Fund,  LP.  Includes
      50,000 shares issuable upon exercise of common stock purchase warrants, at
      an exercise price of $1.35 per share, until September 9, 2008.
(6)   David and  Kristen  Larsen have  investment  and voting  control  over the
      shares  of common  stock  beneficially  owned by The  Larsen  Family  2000
      Revocable Trust.
(7)   Tim Margraf has  investment  and voting  control over the shares of common
      stock beneficially owned by Margraf Investments LLC.

                                       14


(8)   Lloyd Miller has  investment  and voting control over the shares of common
      stock beneficially owned by Milfam I LP.
(9)   Meg Mindel has  investment  and voting  control  over the shares of common
      stock beneficially owned by Leo Mindel NON GST EXEMPT Family Trust II.
(10)  Joeseph  Palermo & Carol Palermo have  investment  and voting control over
      the shares of common stock beneficially owned by 1994 Joseph T Palermo III
      & Carol L Palermo Revocable Trust.
(11)  Mark Nordlicht has investment and voting control over the shares of common
      stock beneficially owned by Platinum Partners Value Arbitrage Fund, LP.
(12)  Patricia  A. Rusk has  investment  and voting  control  over the shares of
      common stock  beneficially  owned by Patricia A. Rusk Revocable  Trust U/A
      Dated 5/31/91.
(13)  Spencer Beal has  investment  and voting control over the shares of common
      stock beneficially owned by Spencer Beal Family Trust.
(14)  Alan Lyons has  investment  and voting  control  over the shares of common
      stock beneficially owned by Vestal Venture Capital.
(15)  3 of every 7 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered Pursuant to this Prospectus" are issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.40 per share, until September 9, 2008.
(16)  1 of every 3 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered  Pursuant to this Prospectus" is issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.35 per share, until September 9, 2008.
(17)  Includes  100,000  shares  issuable upon exercise of common stock purchase
      warrants, at $1.00 per share, until June 9, 2008.
(18)  1 of every 3 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered  Pursuant to this Prospectus" is issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.35 per share, until October 14, 2008.
(19)  Andrew Worden has  investment and voting control over the shares of common
      stock beneficially owned by Barron Partners, LP.
(20)  William Muller has investment and voting control over the shares of common
      stock beneficially owned by Muller Family Limited Partnership.
(21)  3 of every 7 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered Pursuant to this Prospectus" are issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.40 per share, until September 22, 2008.
(22)  Andrew Worden has  investment and voting control over the shares of common
      stock beneficially owned by Barron Capital Advisors LLC.
(24)  Alex Fuchs has  investment  and voting  control  over the shares of common
      stock beneficially owned by Aludel Fund, L.P.
(25)  1 of every 3 of the  shares  listed  for each  shareholder  in the  column
      titled "Number of Shares Offered  Pursuant to this Prospectus" is issuable
      upon exercise of common stock purchase  warrants,  at an exercise price of
      $1.50 per share, for a period of 5 years.
(26)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Peter S. Lynch Charitable Remainder Unitrust.
(27)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by The Lynch Foundation.
(28)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Lynch Children's Trust fbo Anne Lynch.
(29)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Lynch Children's Trust fbo Elizabeth Lynch.
(30)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Lynch Children's Trust fbo Mary Lynch.
(31)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Peter S. Lynch Charitable Lead Annuity Trust.

                                       15


(32)  Peter S. Lynch has investment and voting control over the shares of common
      stock beneficially owned by Peter S. Lynch Charitable Lead Unitrust.
(33)  David Boker has  investment  and voting  control over the shares of common
      stock beneficially owned by Core Fund. L.P.
(34)  Steven  Clearman  has  investment  and voting  control  over the shares of
      common stock beneficially owned by Kinderhook Partners.
(35)  Bob Malone has  investment  and voting  control  over the shares of common
      stock beneficially owned by Winslow Evans & Crocker Incorporated. Includes
      100,000  shares of common  stock  issuable  upon  exercise of common stock
      purchase  warrants,  at $1.40  per  share,  for a period  of 5 years,  and
      100,000  shares of common  stock  issuable  upon  exercise of common stock
      purchase warrants, at $1.50 per share, for a period of 3 years.
(36)  Richard  Melinsky  has  investment  and voting  control over the shares of
      common  stock  beneficially  owned by Max  Communications,  Inc.  Includes
      50,000  shares of common  stock  issuable  upon  exercise of common  stock
      purchase warrants, at $1.40 per share, for a period of 3 years.
(37)  Shai Stern has  investment  and voting  control  over the shares of common
      stock  beneficially  owned by Stern & Company.  Includes  13,333 shares of
      common stock issuable upon exercise of common stock purchase warrants,  at
      $1.40 per share, for a period of 3 years.
(38)  Alex Fuchs has  investment  and voting  control  over the shares of common
      stock  beneficially  owned by Aludel Fund LP.  Includes  100,000 shares of
      common stock issuable upon exercise of common stock purchase warrants,  at
      $1.40 per share, for a period of 5 years.
(39)  Anthony  Marchese  has  investment  and voting  control over the shares of
      common stock  beneficially  owned by Monarch  Capital Group LLC.  Includes
      7,500  shares of common  stock  issuable  upon  exercise  of common  stock
      purchase warrants, at $1.25 per share, for a period of 5 years.
(40)  Jeff Puglisi has  investment  and voting control over the shares of common
      stock beneficially owned by Puglisi & Co. Includes 80,000 shares of common
      stock issuable upon exercise of common stock purchase  warrants,  at $1.50
      per share, for a period of 5 years.
(41)  Jeff Puglisi has  investment  and voting control over the shares of common
      stock beneficially owned by Puglisi Capital Partners, LP.
(42)  Evan Greenberg has investment and voting control over the shares of common
      stock beneficially owned by Meadowbrook Capital Management, LP.
(43)  Chuck Lipson has  investment  and voting control over the shares of common
      stock beneficially owned by CSL Associates, LP.
(44)  Rick  Schottenfeld  has  investment  and voting control over the shares of
      common stock beneficially owned by Schottenfeld Qualified Associates LP.
(45)  Includes  12,500  shares of common stock  issuable upon exercise of common
      stock purchase warrants, at $1.50 per share, until March 24, 2008.
(46)  Includes  6,250 shares of common stock  issuable  upon  exercise of common
      stock purchase warrants, at $1.50 per share, until March 24, 2008.
(47)  Includes  100,000  shares of common stock issuable upon exercise of common
      stock purchase warrants, at $1.25 per share, until October 1, 2008.
(48)  Includes  50,000  shares of common stock  issuable upon exercise of common
      stock purchase warrants, at $1.15 per share, until January 1, 2006.
(49)  Includes  150,000  shares of common stock issuable upon exercise of common
      stock purchase warrants, at $1.15 per share, until October 1, 2008.
(50)  Includes  100,000  shares of common stock issuable upon exercise of common
      stock purchase warrants, at $1.25 per share, until October 1, 2008.

                                       16


                              PLAN OF DISTRIBUTION

      The shares covered by this prospectus may be distributed from time to time
by the selling security holders in one or more  transactions that may take place
on the over-the-counter  market.  These include ordinary broker's  transactions,
privately-negotiated transactions or through sales to one or more broker-dealers
for resale of these shares as principals,  at market prices existing at the time
of  sale,  at  prices  related  to  existing  market  prices,  through  Rule 144
transactions  or at  negotiated  prices.  Usual and  customary  or  specifically
negotiated  brokerage  fees or commissions  may be paid by the selling  security
holders in connection with sales of securities.

      The selling security holders may sell the securities in one or more of the
following methods, which may include crosses or block transactions:

      o     through the "pink sheets,"on the over-the-counter Bulletin Board, or
            on such  exchanges or  over-the-counter  markets on which our shares
            may be listed from time- to-time,  in transactions which may include
            special   offerings,   exchange   distributions   and/or   secondary
            distributions,  pursuant to and in accordance with the rules of such
            exchanges,  including sales to  underwriters  who acquire the shares
            for their own account and resell them in one or more transactions or
            through brokers, acting as principal or agent;

      o     in   transactions   other   than  on  such   exchanges   or  in  the
            over-the-counter  market,  or a  combination  of such  transactions,
            including sales through brokers, acting as principal or agent, sales
            in privately negotiated  transactions,  or dispositions for value by
            any selling  security holder to its partners or members,  subject to
            rules relating to sales by affiliates;

      o     through  the  issuance  of  securities  by  issuers  other  than us,
            convertible into, exchangeable for, or payable in our shares; or

      o     through the  writing of options on our  shares,  whether or not such
            options are listed on an exchange,  or other transactions  requiring
            delivery of our shares, or the delivery of our shares to close out a
            short position.

      Any such  transactions may be effected at market prices  prevailing at the
time of sale, at prices related to such prevailing  market prices, at negotiated
prices or at fixed  prices.  In making  sales,  brokers or  dealers  used by the
selling   security   holders  may  arrange  for  other  brokers  or  dealers  to
participate.   The  selling  security  holders  and  others  through  whom  such
securities are sold may be  "underwriters"  within the meaning of the Securities
Act for the securities offered,  and any profits realized or commission received
may be considered underwriting compensation.

      At the time a particular  offer of the  securities is made by or on behalf
of a selling  security  holder,  to the extent  required,  a prospectus is to be
delivered. The prospectus will include the

                                       17


number of shares of common  stock being  offered and the terms of the  offering,
including the name or names of any underwriters, dealers or agents, the purchase
price paid by any  underwriter for the shares of common stock purchased from the
selling security holder, and any discounts,  commissions or concessions  allowed
or reallowed or paid to dealers, and the proposed selling price to the public.

      We have informed the selling security  holders that the  anti-manipulative
rules under the  Securities  Exchange Act of 1934,  including  Regulation M, may
apply to their  sales in the  market.  We have  also told the  selling  security
holders of the need for delivery of copies of this prospectus in connection with
any sale of securities that are registered by this prospectus.

      Sales of  securities  by us and the selling  security  holders or even the
potential  of these  sales may have a negative  effect on the  market  price for
shares of our common stock.

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

INTRODUCTION

      The  following  analysis  of our  financial  condition  should  be read in
conjunction  with  the  Consolidated   Financial  Statements  contained  herein,
including footnote disclosures, and it should be understood that this discussion
is qualified in its entirety by the foregoing and other, more detailed financial
information appearing elsewhere in this registration statement.

      Historical  results of operations and the percentage  relationships  among
any amounts  included in the  Statement of  Operations  and any trends which may
appear to be  inferable  there  from,  should not be taken as being  necessarily
indicative  of trends of  operations  or  results of  operations  for any future
periods.

OVERVIEW OF ACCOUNTING POLICIES

      The  accompanying  financial  statements  include  our  accounts  and  the
accounts of our wholly- owned subsidiary. All significant intra company accounts
and  transactions  are eliminated in  consolidation.  Prior to October 2001, the
financial  statements  are those of  Trans-Logistics,  Inc.,  the only operating
company at that time.

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

                                       18


      Operating revenues for truck brokerage services are recognized on the date
the freight is delivered.  Related costs of delivery of shipments in transit are
accrued as incurred.  Revenues from  warehousing  services are recognized as the
services are performed.

      Cash equivalents  consist of all highly liquid debt instruments  purchased
with an original maturity of three months or less.

      The majority of cash is maintained with a major  financial  institution in
the United  States.  Deposits  with this bank may exceed the amount of insurance
provided on such  deposits.  Generally,  these  deposits  may be  redeemed  upon
demand, and, therefore, bear minimal risk.

      We extend credit to various  customers based on the customer's  ability to
pay. We provide for estimated  losses on accounts  receivable  based on bad debt
experience and a review of existing receivables.

      Equipment is recorded at cost.  Depreciation is calculated by the straight
line method over the  estimated  useful lives of the assets,  ranging  generally
from 2 to 7 years.  Maintenance  and  repairs  are  charged to  operations  when
incurred.  Betterments and renewals are capitalized. When property and equipment
are sold or  otherwise  disposed of, the asset  account and related  accumulated
depreciation  account  are  relieved,  and  any  gain or  loss  is  included  in
operations.

      Deferred  tax assets and  liabilities  are  recognized  for the  estimated
future tax  consequences  attributable to differences  between the  consolidated
financial  statements  carrying  amounts of existing  assets and liabilities and
their  respective  income tax bases.  Deferred  tax assets and  liabilities  are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized as income in the period that included the enactment date.

      Basic earnings per share ("EPS") is calculated by dividing earnings (loss)
available to common shareholders by the weighted average number of common shares
outstanding during each period. Diluted EPS is similarly calculated, except that
the  denominator  includes  common shares that may be issued subject to existing
rights  with  dilutive   potential,   except  when  their   inclusion  would  be
antidilutive.

      Financial  instruments,  which potentially subject us to concentrations of
credit  risk,  include  trade  receivables.  Concentration  of credit  risk with
respect to trade receivables is limited due to our large number of customers and
wide range of industries and locations served.

      Fair  value  estimates  discussed  herein are based  upon  certain  market
assumptions and pertinent  information  available to management.  The respective
carrying value of certain on-balance- sheet financial  instruments  approximated
their fair values.  These financial  instruments include cash, notes receivable,
accounts payable, and accrued expenses. Fair values were assumed to approximate

                                       19


carrying  values for these  financial  instruments  since they are short-term in
nature and their carrying amounts approximate fair values or they are receivable
or  payable on demand.  The fair value of our debt is  estimated  based upon the
quoted  market  prices for the same or similar  issues or on the  current  rates
offered to us for debt of the same remaining maturities.

      On  January  1,  2002,  we  adopted  Statements  of  Financial  Accounting
Standards  ("SFAS")  No.  144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived  Assets." SFAS 144 addresses the financial  accounting  and reporting
for the  impairment  of long-lived  assets,  excluding  goodwill and  intangible
assets,  to be held and used or  disposed  of. The  adoption of SFAS 144 did not
have an impact on our financial position or results of operations. In accordance
with  SFAS 144,  the  carrying  values of  long-lived  assets  are  periodically
reviewed  by us and  impairments  would be  recognized  if the  expected  future
operating  non-discounted  cash flows  derived  from an asset were less than its
carrying value.

      In June 2002, the Financial  Accounting  Standards  Board ("FASB")  issued
SFAS 146,  "Accounting for Costs  Associated with Exit or Disposal  Activities,"
which is effective  for us for exit or disposal  activities  that are  initiated
after  December 31, 2002.  This  Statement  addresses  financial  accounting and
reporting for costs  associated  with exit or disposal  activities and nullifies
Emerging  Issues Task Force (EITF) Issue No. 94-3,  "Liability  Recognition  for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including Certain Costs Incurred in a Restructuring)."  This Statement requires
that a liability  for a cost  associated  with an exit or  disposal  activity be
recognized when the liability is incurred.  Under Issue 94-3, a liability for an
exit cost as defined, was recognized at the date of an entity's commitment to an
exit plan.  We adopted  SFAS 146 for all exit or disposal  activities  that were
initiated  after December 31, 2002,  which did not have a material effect on our
financial statements.

      The    FASB    issued    SFAS    148,    "Accounting    for    Stock-Based
Compensation-Transition  and Disclosure,"  which is effective for the Company as
of January 1, 2003.  This Statement  amends FASB Statement No. 123,  "Accounting
for Stock-Based  Compensation," to provide 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  disclosure
requirements  of Statement 123 to require  prominent  disclosures in both annual
and interim financial  statements about the method of accounting for stock-based
employee.

      Certain  minor  reclassifications  have  been  made in the 2001  financial
statements   to   conform   to  the   classifications   used  in   2002.   These
reclassifications  had no effect on total assets,  stockholders'  equity,  total
cash flows or net income.

                COMPARISON OF THE YEARS ENDED DECEMBER 31, 2002
                             AND DECEMBER 31, 2001

                                       20


Results of Operations

      Revenues  increased  approximately  $1,527,800,  or 18%, to  approximately
$9,995,000  for the year ended  December  31, 2001 as compared to  approximately
$8,467,200 for the year ended December 31, 2001. This increase was primarily due
to (i) an increase in core  service  offerings  and client  acceptance  of these
offerings;  (ii)  enhanced  agent  services and alliances  resulting  from these
offerings; and (iii) various expansion into related business lines.

      Costs of  services  provided,  which  consist  primarily  of  payment  for
trucking  services,   fuel,   insurance,   sales,   marketing  and  general  and
administrative   support   increased  by   approximately   $271,900  or  4%,  to
approximately  $7,781,600  for the year ended  December 31, 2002, as compared to
approximately  $7,509,700  for the year ended December 31, 2001. As a percentage
of revenues,  trucking and transport related services of fuel, insurance,  sales
and  marketing  are  aggregated  as cost of goods  sold and  amounted  to 78% of
related  revenues for the year ended  December 31, 2002,  as compared to 89% for
the year ended December 31, 2001. General and administrative  expenses decreased
from  17% for the year  ended  December  31,  2001,  to 12% for the  year  ended
December 31, 2002.

      General and administrative expenses increased by approximately $425,000 or
32%, to  approximately  $1,743,400 for the year ended December 31, 2002, up from
approximately $1,318,400 for the year ended December 31, 2001. This increase was
a result of (i) bad-debt expenses from a failed merger with Logistics Management
Resources,  Inc. in 2001; (ii) increased costs of being a fully reporting public
company; and (iii) an increase in staff and facilities costs through the year to
manage growth.

      Gross  margin   increased  by   approximately   $1,255,356   or  131%,  to
approximately  $2,212,874  for the year ended  December 31, 2002, as compared to
approximately  $957,518 for the year ended  December 31, 2001.  This increase is
primarily  attributed to (i) reducing fixed costs; (ii) linking fuel surcharges;
(iii)  converting  contract  based  conduit  services  to term  agreements  with
customers;  and (iv)  implementing  various  control  methods  that have yielded
favorable results during this fiscal year.

      We had no loss in investment  value in the fiscal year ended  December 31,
2002,  when compared  with a loss in investment  value of $78,999 for the fiscal
year ended  December  31,  2001,  booked  consequential  to its  settlement  for
expenses  caused at the time of the  recision  with a failed  merger.  This loss
resulted  primarily  from the  value  realized  by us at the time of sale of the
securities  tendered in that settlement and the value of those securities at the
time we received them.

      We earned $374,115 for the fiscal year ended December 31, 2002, as opposed
to losses from  continuing  operations  before  provisions for income taxes that
approximated  ($656,421) for the fiscal year ended  December 31, 2001.  This was
primarily due to cost cutting,  enhanced profit margins and no one-time material
adverse events as occurred in the prior year.

                                       21


      Net  earnings  for the period  ended  December  31,  2002,  were  $374,115
compared  with  a  net  loss  for  the  period  ended   December  31,  2001,  of
approximately $656,421.  Basic EPS from continuing operations for the year ended
December 31, 2002,  increased by $.16 to $.06 per share, as compared to net loss
of ($.10) per share for December 31, 2001.

      Earnings before interest, taxes and depreciation (EBITD) were $614,992 for
the fiscal year ended  December  31, 2002.  Revenues  for the  trucking  segment
increased approximately  $2,464,800 or 44%, to approximately  $8,061,123 for the
year ended  December 31, 2002, as compared to  approximately  $5,596,318 for the
year ended  December 31, 2001.  This increase was primarily due to (i) increased
sales  and  marketing  efforts  in the  development  of agents  and  fulfillment
channels;  (ii)  contract  based sales to  significant  clients that resulted in
increased  revenues;  and  (iii)  additional   availability  of  cash  and  cash
equivalent  assets  consequential to reduction of requirements for the warehouse
segment.

      Revenues for the warehouse  segment  decreased  approximately  $959,761 or
34%, to  approximately  $1,899,687  for the year ended  December  31,  2002,  as
compared to approximately  $2,859,448 for the year ended December 31, 2001. This
decrease  was  primarily  due to (i) a change of focus to  reflect  management's
desire to provide  supply-chain and warehouse services on a contract basis; (ii)
contract  focus  resulting  in  efforts  to  secure  smaller,  regional  staging
warehouse  facilities;  and  (iii)  movement  of  assets  to a new  facility  in
Evansville, Indiana in connection with a contract relationship which resulted in
a reduction of revenues for the same period.

COMPARISON OF THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND THE
THREE MONTHS ENDED SEPTEMBER 30, 2002.

Results of Operations

      Revenues  increased  approximately  $1,809,000,  or 82%, to  approximately
$4,026,000  for the  three  months  ended  September  30,  2003 as  compared  to
approximately  $2,217,000 for the period ended September 30, 2002. This increase
was  primarily  due to  (i)  increase  in  core  service  offerings  and  client
acceptance  of these  offerings,  (ii)  enhanced  agent  services and  alliances
resulting from these offerings, (iii) the results of cross-marketing and selling
efforts to capture larger  opportunities  within our current  client base,  (iv)
various  expansion  into  related  business  lines and  contract  based  freight
relationships,  specifically  the opening of our  contract  freight  facility in
Evansville,  IN and our four year relationship with a national logistics company
to provide  services for a Fortune 500(TM)  manufacturing  firm, and (v) sale of
the rights to our software code for $250,000.

      Costs of  services  provided,  which  consist  primarily  of  payment  for
trucking  services,  fuel,  insurance,  and  other  direct  costs  increased  by
approximately  $1,123,000  or 65%,  to  approximately  $2,860,000  for the three
months ended September 30, 2003, as compared to approximately $1,737,000 for the
three months ended September 30, 2002. As a percentage of revenues  trucking and
transport  related  services  of fuel,  insurance,  and other  direct  costs are
aggregated  as cost  services  and  amounted to 71% of related  revenues for the
three months ended September 30, 2003, as

                                       22


compared to 78% of revenues for the three months ended  September 30, 2002. This
increase was primarily based upon (i) corresponding  increase in sales, and (ii)
sustained efforts to increase margin,  increase of break-point effect (resulting
from  increase  in  revenue in  warehouse,  L-T-L and  expedited  transportation
business  and lower fixed cost  burden  spread over  greater  sales  volume) and
technology enabling movement of expenses to specific burden levels that combined
to increase gross profit margins.

      Gross  profit   increased  by   approximately   $686,000,   or  143%,   to
approximately  $1,166,000  for the three months  ended  September  30, 2003,  as
compared to  approximately  $480,000 for the three months  ended  September  30,
2002. This increase is primarily attributed to (i) break-point effect (resulting
from  increase  in  revenue in  warehouse,  L-T-L and  expedited  transportation
business  and lower fixed cost  burden  spread over  greater  sales  volume) and
technology enabling movement of expenses to specific burden levels that combined
to increase  gross profit  margins,  and (ii) sale of the rights to our software
code for $250,000.

      Selling,  general and  administrative  expenses increased by approximately
$738,000,  or 208%,  to  approximately  $1,093,000  for the three  months  ended
September  30, 2003, up from  approximately  $355,000 for the three months ended
September  30,  2002.  This  increase  was in large  part due to:  (i)  expenses
associated  with  new  technology  and  customer   service   initiatives,   (ii)
implementation of new technology and  reclassification of expenses as support to
a particular line of business,  as opposed to cost of services  previously (iii)
increase in sales and  support  costs  associated  therewith  and (iv)  enhanced
selling and marketing costs to capture contract based freight revenues.

      We realized  income from continuing  operations  before  interest,  taxes,
depreciation and amortization  (EBITDA) of approximately  $257,000 for the three
months ended September 30, 2003, compared with income from continuing operations
before interest,  taxes,  depreciation and amortization (EBITDA) of $221,000 for
the three months ended September 30, 2002.

      The income tax  provision was  approximately  $21,200 for the three months
ended  September  30, 2003,  compared with no provision for income taxes for the
three months ended  September  30, 2002.  Differences  between the effective tax
rate used for 2003 and 2002,  as compared to the statutory  rate,  are primarily
due to a net operating loss carryover,  permanent differences and adjustments to
the deferred tax asset valuation allowance.

      We earned  approximately  $52,000 for the three months ended September 30,
2003,  compared to  approximately  $126,000 for three months ended September 30,
2002.   This  was  primarily  due  to  the   increased   Selling,   General  and
Administrative costs resulting from our expansion and technology  implementation
expenses incurred in preparation for supporting our growth plans.

      Basic earnings per share from  continuing  operations for the three months
ended  September 30, 2003 decreased by $.01 to $.01 per share,  as compared with
$.02 per share for the three months ended September 30, 2002.

                                       23


FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 COMPARED TO THE NINE
MONTHS ENDED SEPTEMBER 30, 2002.

Results of Operations

      Revenues  increased  approximately  $4,084,000,  or 66%, to  approximately
$10,234,000  for the  nine  months  ended  September  30,  2003 as  compared  to
approximately  $6,150,000  for the nine months ended  September  30, 2002.  This
increase was primarily due to (i) increase in core service  offerings and client
acceptance  of these  offerings,  (ii)  enhanced  agent  services and  alliances
resulting from these  offerings,  (iii) various  expansion into related business
lines and contract based freight relationships,  specifically the opening of our
contract freight facility in Evansville,  IN and our four year relationship with
a  national  logistics  company  to  provide  services  for  a  Fortune  500(TM)
manufacturing  firm,  (iv)  continued  growth in all sectors,  product types and
geography of our  business for the first nine months of this year,  and (v) sale
of the rights to our software code for $250,000.

      Costs of  services  provided,  which  consist  primarily  of  payment  for
trucking  services,  fuel,  insurance,  and  other  direct  costs  increased  by
approximately $2,751,000 or 59%, to approximately $7,436,000 for the nine months
ended September 30, 2003, as compared to  approximately  $4,685,000 for the nine
months ended  September  30,  2002.  As a  percentage  of revenues  trucking and
transport  related  services  of fuel,  insurance  and  other  direct  costs are
aggregated as cost services and amounted to 73% of related revenues for the nine
months ended  September  30, 2003,  as compared to 76% for the nine months ended
September 30, 2002. This increase was primarily due to corresponding increase in
sales.

      Gross  profit   increased  by   approximately   $1,333,000,   or  91%,  to
approximately  $2,798,000  for the nine months  ended  September  30,  2003,  as
compared to  approximately  $1,465,000  for the nine months ended  September 30,
2002.  This  increase is primarily  attributed to (i)  coincidental  increase in
sales, and (ii) sale of the rights to our software code for $250,000.

      Selling,  general and  administrative  expenses increased by approximately
$1,159,000,  or 98%, to approximately $2,339,000 for nine months ended September
30, 2003, up from  approximately  $1,180,000 for the nine months ended September
30, 2002.  This increase was in large part due to: (i) expenses  associated with
new technology and customer  service  initiatives,  (ii)  implementation  of new
technology and  reclassification  of expenses as support to a particular line of
business,  as opposed to cost of services previously (iii) increase in sales and
support costs associated therewith and (iv) enhanced selling and marketing costs
to capture contract based freight revenues.

      The income tax  provision was  approximately  $134,000 for the nine months
ended  September 30, 2003,  compared with no provision for the nine months ended
September 30, 2002. Differences between the effective tax rate used for 2003 and
2002,  as compared to the statutory  rate,  are primarily due to a net operating
loss carryover,  permanent differences and adjustments to the deferred tax asset
valuation allowance.

                                       24


      We earned  approximately  $326,000 for the nine months ended September 30,
2003,  compared to  approximately  $285,000 for nine months ended  September 30,
2002.  This was  primarily  due to increased  sales,  strong  margins and offset
increase  in  Selling,  General &  Administrative  expenses  resulting  from our
preparation and support of ongoing growth initiatives.

      Basic  earnings per share from  continuing  operations for the nine months
ended  September  30, 2003 and 2002 were $.04 per share.  Diluted  earnings  per
share from  continuing  operations for the nine months ended  September 30, 2003
increased  $.01 per share to $.04 per share,  when  compared with $.03 per fully
diluted share for the nine months ended September 30, 2002.

LIQUIDITY AND CAPITAL RESOURCES

      We had cash of  approximately  $1,876,000 at September 30, 2003,  compared
with cash balances of approximately  $4,000 at December 31, 2002. This change of
approximately  $1,872,000  was a result of completion  of our private  placement
offering,  reduction of outstanding  moneys we owed to vendors and creditors and
deployment of capital in anticipation of the acquisition of the assets of Murphy
Surf Air from  bankruptcy,  as well as preparation for the acquisition of Bullet
Air Freight. In connection with the anticipated purchase of the assets of Murphy
Surf Air,  we  advanced  approximately  $1,427,000  against  the  purchase as of
September  30, 2003,  in addition to accounts  receivable  which  retain  offset
rights pursuant to the agency agreement dated September 2002.

      We have  added  Comdata  to our  financing  sources as part of a desire to
reduce costs and enhance  services  offered for factoring  fees.  Comdata offers
various  credit  and  collections  services  as  part  of its  hybrid  factoring
facility. We had outstanding balances due Comdata of approximately $1,138,000 as
of September 30, 2003.

      We began performing contract based freight services in May 2003 as part of
a long-term  contract  that provides for dedicated  delivery  services  (DDS) in
Evansville,  IN. as part of our continued  expansion into contract based freight
opportunities.  We are to  provide  staging,  processing,  delivery  and  report
integration from a regional cross-dock hub facility in Evansville,  IN to points
in  Indiana  and  surrounding  areas on behalf of a national  logistics  service
company for a Fortune 500(TM) manufacturing firm.

      There were significant cash  requirements on us related to preparing for a
new dedicated  delivery  contract.  The terms of the  agreement  provide for the
reimbursement  of virtually all costs  associated  with the contract,  including
such expenses as overhead allocation and set-up expenses, however these expenses
are to be reimbursed evenly over the four-year contract, which from a cash- flow
basis has been a significant use of cash in the second quarter.

      We have embarked on upgrades to technology and support infrastructure that
we believe will enhance cash flows by providing  customers and customer  service
representatives  with access to delivery information and documentation that will
enable efficient collections of accounts receivable

                                       25


from customers.  There is no assurance that we will be able to obtain  financing
on terms  favorable  to us or  successfully  implement  infrastructure  upgrades
pursuant to our plans.

      Our strategy is to continue to expand  through  acquisitions  and internal
development.  We intend to seek, on a selective basis, acquisition of businesses
that have product  lines or services  which  complement  and expand our existing
services and product lines, and provide us with strategic distribution locations
or attractive customer bases. Our ability to implement our growth will depend on
a number of things,  which may be beyond our control.  Successful  deployment of
this  strategy  will be  dependent on our ability to  identify,  consummate  and
assimilate  such  acquisitions  on  desirable  economic  terms.  There can be no
assurance that we will be successful in implementing  our growth  strategy.  Our
ability to implement our growth  strategy will also be dependent  upon obtaining
adequate financing. We may not be able to obtain financing on favorable terms.

      On July 9, 2003, we closed a private placement pursuant to which we issued
a total of 2,673,334 shares of our common stock, par value $0.001 per share, and
warrants to  purchase  up to  1,336,667  shares of our common  stock,  par value
$0.001 per share,  for $1.25 per share for a period of 5 years, to 58 accredited
investors.  We received  $2,005,000  in  consideration  for the  issuance of the
securities,  less placement agent fees and other offering costs  associated with
the private placement. The securities were issued pursuant to the exemption from
registration  provided  by Rule  506 of  Regulation  D,  promulgated  under  the
Securities Act of 1933, as amended.  We incurred offering costs of approximately
$310,000  in cash and  267,333  shares of common  stock,  in addition to 133,667
warrants to purchase  stock at a strike price of $1.25 per share,  in connection
with this  offering.  These  investors  purchased the  securities for investment
purposes  and the  securities  they  received  were marked with the  appropriate
restrictive legend.

      We entered into discussions  with a total of 10  institutional  investors,
existing  shareholders,  and  accredited  investors  that  resulted  in those 10
investors  making  an  investment  in us under an  exemption  from  registration
provided  by Section  4(2) of the  Securities  Act of 1933,  as  amended.  These
investors  purchased  3,743,999  shares of common  stock,  par value  $0.001 per
share,  and warrants to purchase up to 2,724,499 shares of our common stock, par
value $0.001 per share,  for a weighted  average of $1.40 per share for a period
of 5 years. We received $2,810,000 in connection with this offering and incurred
offering costs  approximating  $510,000 in cash and 300,000  options to purchase
common stock at a strike price of $1.40 per share. Securities purchased pursuant
to this offering have been marked with the appropriate restrictive legend.

      On October 14, 2003, we raised $90,000  through the issuance of a total of
120,000 shares of our common stock,  par value $0.001 per share, and warrants to
purchase up to 60,000  shares of our common  stock,  par value $0.001 per share,
for $1.35 per share for a period  of 5 years,  to 3  accredited  investors.  The
securities were issued pursuant to the exemption from  registration  provided by
Section 4(2) of the Securities Act of 1933, as amended.  Each investor  received
current  information  about our company and had the opportunity to ask questions
about our company.  These  investors  purchased the  securities  for  investment
purposes  and the  securities  they  received  were marked with the  appropriate
restrictive legend.

                                       26


                                    BUSINESS

      Segmentz,  Inc. (the "Company"),  a Delaware corporation,  based in Tampa,
Florida provides  transportation  logistics  management services and support for
mid-sized and national  corporate  clients.  We serve direct users of transport,
storage, staging, warehouse services and other logistics services. Our principal
executive offices are located at 18302 Highwoods  Preserve  Parkway,  Suite 100,
Tampa,  Florida 33467. The telephone number is (813) 989-2232.  Our internet web
addresses are http://www.segmentz.com and http://www.segmentz.net.

      We provide several niche services within the industry,  more broadly known
as the supply chain management  industry,  including  transportation  logistics,
management and delivery. We serve direct users of transport,  storage,  staging,
warehouse service and other logistics services, as well as larger companies that
include Bax Global ("Bax"), Quebecor World Logistics, Inc. ("Quebecor"),  and CH
Robinson,  Inc. (CH Robinson").  We offer 4 core transportation services to over
1,000 clients:

      (1)   Third Party Logistics Services (3PL)
      (2)   Truckload & LTL (less-than-truckload)
      (3)   Expedited freight services
      (4)   Air-freight forwarding services

      Segmentz,  Inc. is a third party logistics  provider of transportation and
management services to its target client base, ranging from mid-sized to Fortune
100(TM) companies, through its network of terminals in the Southeast and Midwest
United States. The Company's services include:

      We  arrange  truckload  and  less-than-truckload   (L-T-L)  transportation
utilizing company equipment,  dedicated owner operator fleet, a nationwide agent
network and extensive  contract carriers  throughout all 48 continental  states,
Mexico  and  Canada.   Revenues   from   Domestic   Transportation   represented
approximately  42% of total  revenues for the nine month period ended  September
30, 2003.

      We provide local pickup and delivery services on a tight or irregular time
schedule  through  our agent  relationships  on an  overnight  or two day basis.
Revenues  from  Expediting  Services  represented  approximately  40%  of  total
revenues for the nine month period ended September 30, 2003.

      We provide our customers with a seamless solution for time-definite ground
transportation  to become a cost effective and highly reliable  extension of the
customers' own distribution  system.  Revenues from Dedicated  Delivery Services
represented  approximately  18% of total revenues for the six month period ended
September 30, 2003

                                       27


      We have  developed  a regional  presence  within  the mid  United  States,
focusing on the Southeast and Midwest  regions.  We offer  cross-dock  and small
staging  facilities  which enable high- velocity  movement of freight into local
distribution environments and support national firms with fairly priced delivery
of goods and materials and contract based service levels and pricing.

      Our strategy is to continue to expand  through  acquisitions  and internal
development.  We intend to seek, on a selective basis, acquisition of businesses
that have product  lines or services  which  complement  and expand our existing
services and product lines, and provide us with strategic distribution locations
or attractive  customer bases. Our ability to implement our growth strategy will
be  dependent  on our  ability  to  identify,  consummate  and  assimilate  such
acquisitions on desirable economic terms.

      INDUSTRY OVERVIEW

      Third party logistics companies provide numerous services to clients on an
outsourced  basis,  by  contract  and on demand.  The  continued  growth of this
industry has created secondary market opportunities to provide low-cost delivery
to the endpoint, in addition to supply chain services of warehousing,  inventory
management  and electronic  interface with customers and suppliers.  Third Party
logistics  companies  provide  customized  domestic  and  international  freight
transportation of customers' goods and packages,  via truck, rail,  airplane and
ship, and provide warehousing and storage of those goods. Many companies utilize
information  systems and  expertise to reduce  inventories,  cut  transportation
costs,  speed delivery and improve customer service.  The third-party  logistics
services business has been bolstered in recent years by the  competitiveness  of
the global economy,  which causes shippers to focus on reducing  handling costs,
operating with lower inventories and shortening inventory transit times. Using a
network  of   transportation,   handling  and  storage   providers  in  multiple
transportation  modes,  third-party logistics services companies seek to improve
their  customers'  operating  efficiency by reducing their inventory  levels and
related  handling  costs.  Many  third-party  logistics  service  providers  are
non-asset-based, primarily utilizing physical assets owned by others in multiple
transport modes.

      The  third-party  logistics  services  business  increasingly  relies upon
advanced information technology to link the shipper with its inventory and as an
analytical  tool to optimize  transportation  solutions.  This trend  favors the
larger, more professionally managed companies that have the resources to support
a sophisticated information technology  infrastructure.  By outsourcing all non-
core business  services to third party providers,  companies can help to control
costs, eliminate staff and focus on internal business. Furthermore, this kind of
outsourcing  is often done in lockstep with "unit  pricing"  models that provide
for a  variable  price  that is less than the  current  pricing  available  to a
company.  This method is calculated on a unit basis, enabling a company to price
logistics,  storage, shipping, staging and related services into their wholesale
pricing matrix and providing a scalable solution that scales downwards in an off
economy,  as well as upwards as the market  demands.  Such models are popular as
"risk sharing," an outsourcing concept that has been adopted in many support and
third party service  arenas,  enabling  outsourced  companies to build  critical
mass,

                                       28


method and pricing efficiencies, and to pass these efficiencies on to clients in
pricing schedules that help clients build competitive  market positions that are
measurably more predictable.

      PRODUCTS AND SERVICES

      General

      We are a third party logistics  provider of transportation  and management
services to our target client base,  ranging from  mid-sized to Fortune  100(TM)
companies,  through our network of terminals in the Southeast and Midwest United
States. Our services include:

      Domestic  Transportation-  We arrange  truckload  and  less-than-truckload
(L-T-L)  transportation  utilizing company  equipment,  dedicated owner operator
fleet, a nationwide agent network and extensive contract carriers throughout all
48 continental states, Mexico and Canada.  Revenues from Domestic Transportation
represented  approximately 42% of total revenues for the nine month period ended
September 30, 2003.

      Expediting  Services- We provide  local pickup and delivery  services on a
tight or irregular time schedule through our agent relationships on an overnight
or two day basis.  Revenues from Expediting Services  represented  approximately
40% of total revenues for the nine month period ended September 30, 2003.

      Dedicated  Delivery  Services-  We provide our  customers  with a seamless
solution for time- definite ground transportation to become a cost effective and
highly reliable  extension of the customers' own distribution  system.  Revenues
from Dedicated Delivery Services represented approximately 18% of total revenues
for the nine month period ended September 30, 2003

      FACTORING

      Factoring  is the  business of buying  debts at a discount so as to make a
profit from  collecting  them.  Accounts  receivable  are sold to the  factoring
companies. We factor substantially all of our accounts receivable and during the
period  ended  December  31,  2002,  we  engaged  the  services  of 3  factoring
companies.  We may be subject to offset rights from the factoring company in the
event that any trade  receivables  are not paid within 90 days.  The most recent
agreement  provides  for the payment of  factoring  fees at 2.5% of each invoice
factored. Accounts receivable factored for year ended December 31, 2002, and the
nine months ended September 31, 2003:

                                            Year Ended        Nine Months Ended
                                             12/31/02              9/30/03
                                             --------              -------

Factored Accounts                           $6,903,364          $ 8,561,277
Customer Payments (charge backs)            (5,194,267)         $(7,423,681)
Amount due to Factoring Companies           $1,709,097          $ 1,137,596

                                       29


      GROWTH STRATEGY

      The growth  market for  third-party  logistics  support  and supply  chain
management  services continues to expand  significantly and we intend to combine
our disparate  product  offerings to customers to create an integrated  suite of
management  tools,  decision making tools,  reporting tools and support services
that will  enable  sole source and limited  source  contract  opportunities  for
existing  and new  clients.  We have  significant  experience,  acquired  in our
Quebecor  relationship,  which we believe will  demonstrate  to existing and new
clients,  our  ability  to  deliver  a managed  turnkey  solution  for  staging,
transportation, inventory and distribution of products across the supply chain.

      We  have  acquired  businesses  in the  past  and may  consider  acquiring
businesses  in the  future  that  provide  complementary  services  to  those we
currently  provide  or to  expand  our  geographic  presence.  There  can  be no
assurance  that  the  businesses  that  we  have  acquired  in the  past  or any
businesses  that we may  acquire in the future can be  successfully  integrated.
While we believe that we have sufficient  financial and management  resources to
successfully  conduct our acquisition  activities,  there can be no assurance in
this  regard  or  that we  will  not  experience  difficulties  with  customers,
personnel  or  others.   Our  acquisition   activities  involve  more  difficult
integration  issues than those of many other companies  because the value of the
companies we acquire comes mostly from their business relationships, rather than
their assets.

      The  integration of business  relationships  poses more of a risk than the
integration of tangible  assets  because  relationships  may suddenly  weaken or
terminate.  Further,  logistics businesses we have acquired,  and may acquire in
the future,  compete with many  customers of our wholesale  operations and these
customers  may  shift  their  business  elsewhere  if they  believe  our  retail
operations  receive  favorable  treatment  from  our  wholesale  operations.  In
addition, although we believe that our acquisitions will enhance our competitive
position and business and financial  prospects,  there can be no assurances that
such benefits will be realized or that any combination will be successful.

      RECENT ACQUISITIONS

      On October 1, 2003, we closed a  transaction  in which we acquired all the
outstanding  capital  stock of Bullet  Freight  Systems of Miami,  Inc.,  Bullet
Freight  Systems of Palm Beach,  Inc.,  Bullet Courier  Services,  Inc.,  Bullet
Freight  Systems,  Inc.  in  consideration  for the payment of $225,000 in cash,
200,000 shares of common stock of Segmentz,  Inc., and conditional payments that
could total $400,000 over a four year period.  Bullet is a company that provides
local pickup,  delivery,  warehouse and expedited  freight services in Miami and
Palm Beach, FL.

      On December 31, 2003, we closed a transaction  in which we acquired all of
the outstanding  capital stock of Dasher Express,  Inc. in consideration for the
payment of $1,300,000 cash, conditional payments that could total up to $800,000
over a four year  period,  and the issuance of 538,462  share of Segmentz,  Inc.
common  stock.  Dasher  is in the  business  of  providing  expedited  trucking,
schedule line haul movements,  trade show  transportation  and integrated  third
party logistics services.  We intend to continue to operate Dasher's business as
a wholly owned subsidiary.

      SALES AND MARKETING

      We  plan  to  increase   market   share  by   implementing   sophisticated
state-of-the-art  technology to optimize efficiency,  increase profitability and
to improve our corporate image. We also plan to

                                       30


increase brand awareness through marketing  initiatives such as a newly designed
web site,  direct mail,  advertising,  collateral,  trade shows, etc. We plan to
increase non-asset based agent development  programs in strategic  locations and
cross train sales staff to expand new services to existing customers.

      COMPETITION

      The  transportation  services  industry  is  highly  competitive.   Retail
businesses   compete   primarily   against  other   domestic   non-asset   based
transportation and logistics companies, asset-based transportation and logistics
companies,  third-party freight brokers, internal shipping departments and other
freight forwarders. Our wholesale business competes primarily with over-the-road
full truckload  carriers,  conventional  intermodal movement of trailers on flat
cars, and containerized  intermodal rail services offered directly by railroads.
We do not separate  revenues for retail and  wholesale  service  channels as all
marketing and selling  efforts,  as well as assets and support for both channels
are  common.  In  accordance  with SFAS  131,  no  allocation  of  resources  or
assessment of  performance  is  considered by management in connection  with the
servicing  of these  channels.  We also  face  competition  from  Internet-based
freight exchanges, which attempt to provide an online marketplace for buying and
selling supply chain services.  Historically,  competition has created  downward
pressure on freight rates, and continuation of this rate pressure may materially
and adversely effect our net revenues and income from  operations.  In addition,
some  of  our  competitors  have  substantially   greater  financial  and  other
resources.  We have identified several direct competitors that offer each of the
individual  services  that  we  offer.  However,  we  believe  these  identified
competitors offer many of these individual services merely as ancillary services
and tend to focus on one main service  offering  (for  example,  truck  leasing,
freight forwarding, etc.). These direct competitors include:

      o     Ryder Integrated  Logistics,  Inc.  ("Ryder") is a subsidiary of the
            $4.9 billion  transportation  and logistics  provider Ryder Systems,
            Inc. Ryder's primary business is providing truck leasing services.

      o     Stonepath  Group  ("Stonepath")  is a $140  million  company that is
            building a global logistics  services  organization  that integrates
            established   logistics  companies  with  innovative   technologies.
            Through our subsidiaries, Stonepath is a non-asset based provider of
            domestic and international third-party logistics services,  offering
            a  full-range  of  time-definite   transportation  and  distribution
            solutions.

      o     Forward Air.  ("FWRD")  operates the largest and most  comprehensive
            network of surface  transportation  for deferred  air  freight.  The
            Company  provides  scheduled  surface   transportation   through  an
            expansive network of 80 terminals located on or near airports in the
            United States and Canada,  including a central  sorting  facility in
            Columbus,  Ohio,  several  regional  hubs and direct  shuttles.  The
            Company provides these services as a cost effective

                                       31


            alternative  to  air   transportation  of  shipments  that  must  be
            delivered at a specific time but are relatively less  time-sensitive
            than  traditional  air  freight  or when air  transportation  is not
            economical. The Company has experienced rapid growth in revenue from
            $63.6  million in 1995 to $214.9  million in 2000, a 28%  compounded
            annual  rate,  and in  operating  income from $6.4  million to $37.2
            million over the same period,  a 42%  compounded  annual rate.  This
            growth has resulted from increased business with existing customers,
            the addition of new customers,  expansion of the Company's  terminal
            network and expansion of its service offerings.

      o     Menlo  Logistics,  Inc.  ("Menlo") is a  subsidiary  of $5.5 billion
            transportation  and logistics services provider CNF. Menlo's primary
            business is less-than- truckload (LTL) transportation services.

      o     C.H.  Robinson  Worldwide  ("CH  Robinson")  is one  of the  largest
            third-party  logistics  providers in North  America.  CH  Robinson's
            primary business is international freight forwarding brokerage.

      o     EXEL  Logistics  ("Excel"),  a British  logistics  company with $5.3
            billion in revenues in 1999,  provides  global  freight  management,
            integrated  transportation and warehousing.  Exel's primary business
            is warehousing services.

      SUPPLIERS

      We use the services of various third party  transportation  companies.  No
significant third party provider results in over 10% of our revenue.

      CUSTOMERS

      Our largest  customer  comprised  approximately  6% of our revenue for the
year ended  December 31, 2002,  and 16% for the nine months ended  September 30,
2003.  The  top 4  debtor  balances  comprised  18.6%  of  outstanding  accounts
receivable  balances as of September  30, 2003,  and include  clients  Schneider
Logistics/Ford  Quebecor,  KIK, Inc., CH Robinson,  XMT and Associates and Spice
World.

      EMPLOYEES

      As of September 30, 2003, we employed 120 full time employees and utilized
the  services of 30  independent  contract  drivers.  We consider  our  employee
relations to be good, and have never experienced a work stoppage.

                                       32


      REGULATION

      Our  suppliers  and our  customers  are  subject to changes in  government
regulation, which could result in additional costs and thereby effect results of
our operations.

      The  transportation  industry  is subject  to  legislative  or  regulatory
changes that can effect its economics.  We operate in the intermodal  segment of
the transportation industry,  which has been essentially  deregulated.  However,
changes in the levels of  regulatory  activity in the  intermodal  segment could
potentially  effect  us  and  our  suppliers  and  customers.  Future  laws  and
regulations  may be more stringent and require  changes in operating  practices,
influence  the  demand for  transportation  services  or  require  the outlay of
significant additional costs.  Additional expenditures incurred by us, or by our
suppliers  or vendors who would pass the costs on to us through  higher  prices,
would adversely effect results of our operations.

      If we fail to comply with, or lose,  any required  licenses,  governmental
regulators  could assess penalties or issue a cease and desist order against our
operations   that  are  not  in   compliance.   If  we   expand   our   services
internationally,  we may become subject to international  economic and political
risks.  Doing business  outside the United States  subjects us to various risks,
including  changing  economic and political  conditions,  major work  stoppages,
exchange controls, currency fluctuations, armed conflicts and unexpected changes
in United  States and foreign  laws  relating to  tariffs,  trade  restrictions,
transportation  regulations,   foreign  investments  and  taxation.  Significant
expansion in foreign  countries  will expose us to  increased  risk of loss from
foreign currency  fluctuations and exchange  controls as well as longer accounts
receivable  payment cycles.  We have no control over most of these risks and may
be  unable  to  anticipate  changes  in  international  economic  and  political
conditions or alter  business  practices in time to avoid the adverse  effect of
any of these changes.

      PROPERTIES

      We are  headquartered  in 8,500 square feet of leased office space located
at 18302 Highwood's Preserve Parkway,  Suite 100, Tampa, FL 33467.  Monthly rent
expense is $7,819 per month under a lease that expires  August 2005. The initial
lease  term is for a period  of 5 years  and the  lease  agreement  includes  an
optional lease period of an additional 3 years. As part of the lease  agreement,
we have issued an unused  letter of credit in the amount of $40,000.  The amount
required  of the letter of credit is reduced by $8,000 per year and may be drawn
if certain lease  commitments  have not been met or have been violated.  We also
lease certain equipment under non-cancellable operating leases.

      The  following is an annual  schedule of future  minimum  rental  payments
required   under   operating   leases   that  have  an  initial   or   remaining
non-cancellable  lease term in excess of 1 year as of December  31,  2003.  This
includes  the sublease  agreement  we entered into on March 17, 2003,  with R.W.
Baird &  Company  that  provided  us with  approximately  8,000  square  feet of
additional space at 18302 Highwoods Preserve Parkway through August 2006:

                                       33


               Year Ending                           Minimum
               December 31                       Rental Payments
               -----------                       ---------------

                  2004                              $147,338
                  2005                              $143,875
                  2006                              $140,972
                  2006                               $79,089
                                                    --------
                  Total                             $511,274
                                                    ========

      We currently  service  fourteen  locations  in the Midwest and  Southeast,
offering pickup, delivery, truckload, less-than-truckload and expedited services
in  facilities  that range in size between  7,000-30,000  square  feet.  We have
regional   services   that  support   supply  chain   requirements   of  various
manufacturers,  importers, freight forwarders and distributors, throughout these
regions, including the following locations:

      o     820 Supreme Drive, Bensenville, IL
      o     1488 Cox Avenue, Cincinnati, OH
      o     951 Air Freight Drive, Louisville, KY
      o     865 Sparta Court, Lexington, KY
      o     2320 Sterchi Street, Knoxville, TN
      o     5300 Kennedy Road, Atlanta, GA
      o     7270 NW 35th Terrace, Miami, FL
      o     1520 Latham Road, West Palm Beach, FL
      o     9210 Boggy Creek Road, Orlando, FL
      o     15000B Highway 41 North, Evansville, IN

      We also operate 4 sales agent  offices  across the United States in Maine,
New Jersey, Georgia, Florida and Texas. These offices are located at:

      o     9 Beacon Hill, East Brunswick, NJ 08816
      o     2059 S. Hamilton, Dalton, GA 30720
      o     11448 Rene Drive, Jacksonville, FL 32218
      o     7240 Indiana Avenue, Fort Worth, TX 76137

      We believe the facilities are sized  correctly and adequately  provide for
our immediate and foreseeable needs in the future. In the opinion of Management,
these properties are adequately  insured, in good condition and are suitable for
our anticipated future use.

      LITIGATION

      We are not a party to any material legal actions.

                                       34


                                   MANAGEMENT

      DIRECTORS AND EXECUTIVE OFFICERS

      The  following  sets  forth   information   concerning  the  officers  and
directors,  including their ages, present principal occupations,  other business
experience  during the last 5 years,  membership  on  committees of the board of
directors and directorships in other publicly-held companies.

Name                      Age      Position with Segmentz
----                      ---      ----------------------

Allan Marshall            36       Chairman, Chief Executive Officer, Director
John S. Flynn             38       President, Chief Financial Officer, Director
Dennis M. McCaffrey       35       Chief Operating Officer, Director
David Hare                56       Director
Robert Gries              49       Director

      Allan  Marshall was a director of  Trans-Logistics  from  November 2000 to
November 2001, when  Trans-Logistics was acquired by TL Holdings, a wholly owned
subsidiary  of  Segmentz.  He has  served as  Director  and the Chief  Executive
Officer  of  Segmentz  since its  acquisition  on  November  1,  2001.  Prior to
Trans-Logistics and Segmentz, Mr. Marshall founded U.S. Transportation Services,
Inc. ("UST") in 1995,  which focused on third party  logistics.  UST was sold to
Professional  Transportation  Group,  Inc. in January of 2000, and  Professional
Transportation  Group ceased  business in November of 2000.  Prior to 1995,  Mr.
Marshall  served as Vice  President of U.S.  Traffic Ltd. where he founded their
USA Logistics division.

      John S.  Flynn,  is a  Senior  Managing  Member  of Aspen  Rhodes  Capital
Corporation,  LLC ("Aspen Rhodes"). Prior to co-founding Aspen Rhodes, Mr. Flynn
was an  entrepreneur,  developing  a  nationwide  computer  service  company,  a
regional  environmental service firm and a management consulting firm. Mr. Flynn
has completed over $500 million of funding in his career,  including asset based
capital market products,  below investment grade bonds and private equities.  He
has  completed   numerous  merger   transactions   and  consulting   related  to
acquisitions for small and micro cap public companies, including Westbury Metals
Group, US Automotive and RT Industries during his career.

      Dennis McCaffrey  served as the Chief Operations  Officer of UST from 1996
before joining the Company in November 2000. He was responsible for creating and
implementing  strategic business plans,  supervising operations staff, designing
and  managing  all sales and  marketing  programs,  assisting  in the design and
implementation of internal software program and forming strategic alliances with
contract carriers including U.S. Express,  MS Carriers,  Heartland Express,  and
Swift Transportation.  When UST was sold to Professional Transportation Group in
2000, Mr.  McCaffrey served as an Operations  Manager for the Florida  division.
Mr. McCaffrey also worked as the Operations  Manager for the U.S.  operations of
U.S.  Traffic Ltd. from 1992 to 1996.  Previously,  Mr.  McCaffrey served in the
United States Marine Corps from 1988 to 1992. Mr. McCaffrey,  as Chief Operating
Officer,  is  directly  responsible  for the  management,  growth and success of
Trans-Logistics transportation, brokerage, and logistics operations.

                                       35


      David J. Hare accepted an  invitation to the Company's  Board of Directors
in October,  2003 and  formally  joined the Board of  Directors  in January 2004
after the Company had met  conditions  agreed upon. He was the Group  President,
Polo Ralph Lauren  Stores from 1997  through  2001 and was,  prior to such time,
President  and Chief  Executive  Officer of PRC since  1993.  Mr.  Hare  assumed
responsibility  for PRC's  operations when Polo merged certain of its Polo store
operations with Perkins Shearer, Inc. to form PRC in 1993. Prior to that, he had
been President and Chief Executive Officer of Perkins Shearer,  Inc. since 1969.
their USA Logistics division.

      Robert Gries joined the  Company's  Board of Directors in January 2004. He
is a principal  investor in Sports  Funding  Inc., a company that  provided term
capital to Segmentz in February  2003.  Mr. Gries is the largest  shareholder of
the Orlando  Predators,  a founding  team in the Arena  Football  League and was
previously  general partner of the Tampa Bay Storm,  also a founding team of the
Arena Football League.

      COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES
      AND EXCHANGE ACT OF 1934

      Section 16(a) of the  Securities  and Exchange Act of 1934 (the  "Exchange
Act") requires the Company's directors and executive  officers,  and persons who
own more than 10% of a registered class of the Company's equity  securities,  to
file with the  Securities  and Exchange  Commission  ("SEC") and any  securities
exchanges  on which the  equities  of the  Company  trade,  initial  reports  of
ownership  and reports of changes in  ownership of common stock and other equity
securities of the Company. Officers, directors and greater than 10% shareholders
are required by SEC regulation to furnish the Company with copies of all Section
16(a) forms they file. No filings of such persons have been made to date.

      LIMITATION ON LIABILITY AND INDEMNIFICATION MATTERS

      As authorized by the Delaware General  Corporation Law, our certificate of
incorporation  and bylaws provide that none of our directors shall be personally
liable to us or our  shareholders  for monetary  damages for breach of fiduciary
duty as a director, except for:

      o     any breach of the  director's  duty of loyalty to the Company or its
            shareholders;
      o     acts or  omissions  not in good faith or which  involve  intentional
            misconduct or a knowing violation of law;
      o     unlawful  payments of dividends  or unlawful  stock  redemptions  or
            repurchases; or
      o     any transaction from which the director derived an improper personal
            benefit.

      These  provisions  limit our rights and the rights of our  shareholders to
recover  monetary damages against a director for breach of the fiduciary duty of
care except in the situations described

                                       36


above. These provisions do not limit our rights or the rights of any shareholder
to seek injunctive relief or rescission if a director breaches his duty of care.
These  provisions  will not alter  the  liability  of  directors  under  federal
securities laws.

      Our  certificate  of  incorporation  and bylaws  further  provide  for the
indemnification  of any and all  persons  who  serve as our  director,  officer,
employee or agent to the fullest extent permitted under Delaware law. Insofar as
indemnification  for  liabilities  arising  under  the  Securities  Act  may  be
permitted to our directors,  officers and  controlling  persons  pursuant to the
foregoing provisions,  or otherwise, we have been advised that in the opinion of
the SEC,  this  indemnification  is against  public  policy as  expressed in the
securities laws, and is, therefore unenforceable.

      DIRECTOR COMPENSATION

      Our Board  appoints the executive  officers to serve at the  discretion of
the Board.  Directors who are also employees receive no compensation for serving
on the Board. Our non-employee  directors  receive options to purchase shares of
common  stock at the market  price on the date they agree to serve on the Board,
reimbursement of expenses incurred consequential to their service and additional
options at each  anniversary  of service.  We intend to  reimburse  non-employee
directors for travel and other  expenses  incurred in connection  with attending
the Board meetings.

      EMPLOYMENT AGREEMENTS

      We have entered into an  employment  agreement  with Allan  Marshall,  our
Chief Executive  Officer,  which  terminates on November 15, 2006. The agreement
shall be  automatically  extended for an  additional  one-year  period after the
initial  term unless at least 30 days prior to the  termination  date either the
Company or Mr.  Marshall  give written  notice to the other that the  employment
agreement will not be renewed.  In addition to auto,  cellular and other expense
allowances,  Mr.  Marshall will receive an annual base salary of $150,000  which
may be  increased  at the  discretion  of the Board.  Mr.  Marshall  may also be
eligible to receive an annual bonus based on the Company's financial performance
in the form of stock options and cash not to exceed 15% of his base salary.

      In  January  2004,  the  Board of  Directors  entered  into an  employment
agreement with John S. Flynn, our President, which terminates December 31, 2006,
replacing the agreement that had been agreed to in December 2002. In addition to
auto, health and cellular phone  reimbursement,  this agreement  provides for an
initial annual base salary of $110,000, and an annual bonus at the discretion of
the Board of Directors.

      In  September,  2003,  the Board of Directors  entered into an  employment
agreement  with  Dennis  M.  McCaffrey,   our  Chief  Operating  Officer,  which
terminates  December  31,  2006.  In addition to auto,  health,  cellular  phone
reimbursement,  this agreement will provide for an annual base salary of $96,250
and bonus at the discretion of the Board of Directors.

                                       37


                             EXECUTIVE COMPENSATION

      SUMMARY COMPENSATION TABLE

      The following table sets forth information relating to the compensation we
paid during the past 3 fiscal years to our President and Chief Executive Officer
and to each of our executive  officers who earned more than $100,000  during the
fiscal years ended December 31, 2000, 2001 and 2002:



                                                                           Long Term
                                                                      Compensation Awards
                               Annual Compensation          ----------------------------------------
                          -----------------------------     Other Annual    Securities    Underlying
Name/Principal Position    Year       Salary      Bonus     Compensation     Options     # of Shares
----------------------------------------------------------------------------------------------------

                               
Allan Marshall             2002      $150,000        --          --            --            --
CEO                        2001            --        --          --            --            --
                           2000            --        --          --            --            --
John S. Flynn              2002      $138,000        --          --            --            --
President, CFO             2001            --        --          --            --            --
                           2000            --        --          --            --            --


OPTION GRANTS IN LAST FISCAL YEAR

      The following table sets forth information concerning our grant of options
to purchase  shares of our common stock and stock  appreciation  rights ("SARs")
during the fiscal year ended  December  31,  2002,  to our  President  and Chief
Executive  Officer and to each of our  executive  officers  who earned more than
$100,000 during the fiscal year ended December 31, 2002:



                                                    Percent of
                                      Number of    Total Options/
                                     Securities     SARs Granted
                                     Underlying     To Employees       Exercise Or
                                    Options/SARs      In Fiscal        Base Price
Name/Position         Granted (#)       Year           ($/Sh)        Expiration Date
-------------         -----------   ------------   --------------    ---------------
                                                                    
Allan Marshall               --          --               --                --
CEO

John S. Flynn           100,000          --               --              1.25
 President, CFO                                                         9/4/2008

Dennis McCaffrey        100,000          --               --              1.25
COO                                                                     9/4/2008



STOCK OPTION PLAN

      On November 1, 2001,  our  majority  stockholders  approved the 2001 Stock
Compensation Plan ("2001 Plan").  The number of shares of common stock which may
be issued under the 2001

                                       38


Plan shall  initially be 600,000  shares which amount may, at the  discretion of
the Board,  be increased from time to time to a number of shares of common stock
equal to 5% of the total outstanding  shares of common stock,  provided that the
aggregate  number of shares of common stock which may be granted  under the 2001
Plan shall not exceed 600,000  shares.  We may also grant options under the 2001
Plan to attract  qualified  individuals  to become  employees  and  non-employee
directors,  as well as to ensure the  retention  of  management  of any acquired
business  operations.  Under the 2001 Plan, we may also grant  restricted  stock
awards.  Restricted stock  represents  shares of common stock issued to eligible
participants under the 2001 Plan subject to the satisfaction by the recipient of
certain  conditions  and  enumerated  in the  specific  restricted  stock grant.
Conditions  which may be imposed  include,  but are not  limited  to,  specified
periods of  employment,  attainment  of personal  performance  standards  or our
overall  financial  performance.  The granting of restricted stock represents an
additional  incentive for eligible  participants  under the 2001 Plan to promote
our  development  and growth and may be used by  Management  as another means of
attracting  and retaining  qualified  individuals  to serve as our employees and
directors.  Currently,  the Company has granted the 600,000  options as provided
for in its 2001 Plan.

OPTION EXERCISES AND HOLDINGS

      The following table contains  information  with respect to the exercise of
options to purchase shares of common stock during the fiscal year ended December
31,  2003,  to our  President  and Chief  Executive  Officer  and to each of our
executive  officers who earned more than  $100,000  during the fiscal year ended
December 31, 2002:

               Aggregated Option/SAR Exercises in Last Fiscal Year
                      and Fiscal Year-End Option/SAR Values





                                                                                                 Number of
                                                                                                Securities
                            Value of                                                            Underlying
                          In-The-Money            Shares                                        Unexercised
                          Options/SARs           Acquired                                      Options/SARs
                          At FY-End ($)             on                    Value                At FY-End(#)
                          Exercisable/           Exercise               Realized               Exercisable/
Name/Position                  (#)                  ($)               Unexercisable            Unexercisable
------------------------------------------------------------------------------------------------------------
                                                                                        
Allan Marshall                 --                   --                     --                       --
CEO

John S. Flynn                  --                   --                     --                       --
President, CFO

Dennis McCaffrey               --                   --                     --                       --
COO



                                       39


              Long-Term Incentive Plans Awards in Last Fiscal Year





                                                                                Performance
                                                       Number                    or Other
      Estimated Future Payouts Under                  of Shares                 Period Until
         Non-Stock Price-Based Plans                  Units or        Maturation Threshold  Target Maximum
      ------------------------------                Other Rights      ------------------------------------
Name                                   (#)            or Payout          ($or #)     ($or #)  ($ or #)
------------------------------------------------------------------------------------------------------
                                                                                 
Allan Marshall, CEO                    --                --                --          --       --

John S. Flynn, President and CFO       --                --                --          --       --
President, CFO

Dennis McCaffrey, COO                  --                --                --          --       --



                                       40


                             PRINCIPAL SHAREHOLDERS

      The following table sets forth  information known to us, as of the date of
this prospectus,  relating to the beneficial ownership of shares of common stock
by:

      o     each  person who is known by us to be the  beneficial  owner of more
            than 5% of our outstanding common stock;
      o     each director;
      o     each executive officer; and
      o     all executive officers and directors as a group

      Under  securities  laws, a person is considered to be the beneficial owner
of securities  owned by him (or certain persons whose ownership is attributed to
him)  and that  can be  acquired  by him  within  60 days  from the date of this
prospectus,  including  upon the  exercise of options,  warrants or  convertible
securities.  We determine a beneficial owner's percentage  ownership by assuming
that options,  warrants or convertible  securities that are held by him, but not
those held by any other person,  and which are exercisable within 60 days of the
date of this prospectus, have been exercised or converted.

      Except with respect to  beneficial  ownership of shares  attributed to the
named person, the following table does not give effect to the issuance of shares
in the event outstanding common stock purchase warrants are exercised.

      We  believe  that all  persons  named in the table  have sole  voting  and
investment power with respect to all shares of common stock shown as being owned
by them. Unless otherwise indicated, the address of each beneficial owner in the
table  set forth  below is care of  Segmentz,  Inc.,  18302  Highwoods  Preserve
Parkway, Suite 100 Tampa, Florida 33647.

Name/Address of                   Amount and Nature of            Percentage
Beneficial Owner                  Beneficial Ownership             of Class
----------------                  --------------------            ----------

Allan Marshall (1)                   3,196,161                       16.1%
John S. Flynn (2)                      400,000                        2.0%
Dennis M. McCaffrey (3)                200,000                        1.0%
Robert Gries (6)                       275,000                        1.4%
David J. Hare (7)                       50,000                          *
Barron Partners, LP (4)              3,266,667                       15.5%
Kinderhook Partners (5)              2,250,000                       11.0%
Executive Officers and
Directors (as a group of 5)          4,121,161                       20.5%

----------
*     Less than one percent

(1)   Mr.  Marshall is our  Chairman,  Chief  Executive  Officer and a Director.
      Includes  100,000  shares   underlying   common  stock  purchase  warrants
      exercisable at $1.25 per share, and 8,285 shares of common stock held by
      Mr. Marshall's wife Christine Otten. Mr. Marshall disclaims any beneficial
      interest in the shares owned by his wife Christine Otten.

                                       41


(2)   Mr.  Flynn is our  President,  Chief  Financial  Officer  and a  Director.
      Includes  100,000  shares   underlying   common  stock  purchase  warrants
      exercisable at $1.25 per share.
(3)   Mr.  McCaffrey  is our Chief  Operating  Officer and a Director.  Includes
      100,000 shares underlying  common stock purchase  warrants  exercisable at
      $1.25 per share.
(4)   Andrew Worden has  investment and voting control over the shares of common
      stock beneficially owned by Barron Partners, LP. Includes 1,404,999 shares
      underlying common stock purchase  warrants  exercisable at $1.40 per share
      until September 22, 2008.
(5)   Steven  Clearman  has  investment  and voting  control  over the shares of
      common stock beneficially owned by Kinderhook  Partners.  Includes 750,000
      shares underlying common stock purchase warrants  exercisable at $1.50 per
      share until December 31, 2008.
(6)   Mr. Gries is a Director.  Includes  50,000  warrants to purchase shares at
      $2.75, expiring February 10, 2009.
(7)   Mr. Hare is a Director.  Includes  50,000 shares  underlying  common stock
      purchase warrants exercisable at $1.30 per share until October 30, 2008.

                              CERTAIN TRANSACTIONS

      We  continue  to use the  services  of  tractor  owner-operators  that are
employed by Bryant Plastics ("Bryant"),  an investor.  Our agreement with Bryant
is identical to its agreement with any  independent  owner-operators  and Bryant
receives  payment terms and percentages  that are identical to other  agreements
with  unrelated  entities.  We believe  these terms to be equitable and fair and
believe that these  transactions are treated in the normal course of business as
if Bryant had no relationship with us other than that of an owner-operator.

                            DESCRIPTION OF SECURITIES

      Our  authorized  capital  stock  consists of  40,000,000  shares of common
stock, $.001 par value per share and 10,000,000 shares of preferred stock, $1.00
par value per share.  As of the date of this  prospectus,  there are  19,724,402
shares of  common  stock  issued  and  outstanding,  which are held of record by
approximately  568  holders.  As of the date of this  prospectus,  all shares of
preferred  stock have been  either  redeemed by the  Company or  converted  into
common stock.

      COMMON STOCK

      Holders of our common stock are entitled to one vote for each share on all
matters  submitted to a  shareholder  vote.  Holders of common stock do not have
cumulative  voting  rights.  Therefore,  holders of a majority  of the shares of
common  stock  voting  for  the  election  of  directors  can  elect  all of the
directors.  Holders of common stock are entitled to share in all dividends  that
the board of  directors,  in its  discretion,  declares  from legally  available
funds.  In the  event  of our  liquidation,  dissolution  or  winding  up,  each
outstanding  share  entitles its holder to participate in all assets that remain
after payment of  liabilities  and after  providing for each class of stock,  if
any, having preference over the common stock.

      Holders  of our  common  stock  have no  conversion,  preemptive  or other
subscription  rights,  and there are no  redemption  provisions  for the  common
stock. The rights of the holders of common

                                       42


stock are  subject to any  rights  that may be fixed for  holders  of  preferred
stock, when and if any preferred stock is authorized and issued. All outstanding
shares of common stock and the shares underlying all option and warrants will be
duly  authorized,  validly  issued,  fully  paid  and non-  assessable  upon our
issuance of these shares.

      PREFERRED STOCK

      As of the date of the this  prospectus  we have the  following  series  of
preferred stock designated:

      Series A-1 Preferred  Stock.  The series A-1 preferred  stock (i) does not
accrue  dividends,  (ii) votes on an as converted basis with the common stock on
all  matters to be voted  upon by the  holders  of the  common  stock,  (iii) is
convertible  into  common  stock  at the  greater  of $1.00  per  share or a 30%
discount to the average  closing bid price of the common stock for the 5 trading
days  prior to the date of  conversion,  and (iv) is not  redeemable  by us. All
Series A-1 preferred stock has been converted into common stock.

      Series B-1 Preferred  Stock. All Series B-1 preferred stock was retired on
December 17, 2003.

      Series C  Preferred  Stock.  The  series C  preferred  stock  (i)  accrues
dividends at a rate of 10% of the stated  value ($100 per share) per year,  (ii)
has no voting rights,  (iii) is not  convertible,  and (iv) is redeemable by the
Company for $60,000 on the 6 month  anniversary of the date of issuance.  If the
Company  does not redeem the shares of series C  preferred  stock on the 6 month
anniversary,  we are  required to issue to the holders of the series C preferred
stock 5 shares of common  stock  for every 1 share of series C  preferred  stock
held on each of the 7, 8, and 9 month  anniversaries  (or 3,000 shares of common
stock per month in the  aggregate).  If we do not redeem the series C  preferred
stock on the 9 month anniversary,  the series C preferred stock is automatically
converted into debt, payable upon demand, accruing interest at a rate of 12% per
year. All series C preferred Stock has been redeemed.

      We may issue additional  series of preferred stock from time to time, with
such  designations,   preferences,   conversion  rights,  cumulative,  relative,
participating,    optional   or   other   rights,   including   voting   rights,
qualifications,  limitations or  restrictions  as are determined by our Board of
Directors. We have no present intention of issuing shares of preferred stock.

      COMMON STOCK PURCHASE WARRANTS

      As of February 10, 2004, we had 6,622,498  common stock purchase  warrants
outstanding  entitling  the holders to purchase  6,622,498  shares of our common
stock for a weighted average exercise price of $1.36 per share.

                                       43


      TRANSFER AGENT AND REGISTRAR

      The  transfer   agent  for  our  common  stock  is   Securities   Transfer
Corporation. Its address is 2591 Dallas Parkway, Suite 102, Frisco, TX 75034.

                         SHARES ELIGIBLE FOR FUTURE SALE

      On February 10, 2004 we had  19,724,402  shares of common stock issued and
outstanding.  Of those shares approximately  598,000 shares are freely tradeable
without restriction or further registration under the Securities Act, except for
any shares purchased by an affiliate of ours. This does not include shares being
registered  under this  Prospectus or shares that may be issued upon exercise of
options or warrants.

      The remaining  6,549,072 shares of common stock outstanding as of February
10, 2004 (not including the 12,577,330  shares of common stock being  registered
under this  Prospectus and 6,622,498  shares  underlying  issued and outstanding
warrants) are restricted securities, and will become eligible for public sale at
various times,  provided the investors comply with the requirements of Rule 144.
In general,  Rule 144 permits a shareholder who has owned restricted  shares for
at least 1 year, to sell without registration, within a 3 month period, up to 1%
of our then  outstanding  common  stock.  We must be  current  in our  reporting
obligations  in order for a  shareholder  to sell  shares  under  Rule  144.  In
addition,  shareholders  other  than our  officers,  directors  or 5% or greater
shareholders  who have owned  their  shares for at least 2 years,  may sell them
without volume limitation or the need for our reports to be current.

      We cannot predict the effect, if any, that market sales of common stock or
the  availability  of these shares for sale will have on the market price of our
shares from time to time. Nevertheless, the possibility that substantial amounts
of common stock may be sold in the public market could negatively  damage effect
market prices for the common stock and could damage our ability to raise capital
through the sale of our equity securities.

                                  LEGAL MATTERS

      The validity of the securities  offered by this  prospectus will be passed
upon for us by Adorno & Yoss,  P.A.,  350 East Las Olas  Boulevard,  Suite 1700,
Fort  Lauderdale,  FL 33301.  Adorno & Yoss,  P.A.  owns  100,000  common  stock
purchase warrants, exercisable at $1.40 per share until January 8, 2006.

                                       44


                                     EXPERTS

      The consolidated audited financial statements as of December 31, 2002, and
December 31, 2001,  and for each of the 2 years in the period ended December 31,
2002, appearing in this prospectus and registration  statement have been audited
by Pender Newkirk & Company,  independent auditors, as set forth in their report
thereon  appearing  elsewhere in this  prospectus,  and are included in reliance
upon this report given on the  authority of Pender  Newkirk & Company as experts
in auditing and accounting.

                              AVAILABLE INFORMATION

      We have filed with the SEC a registration statement on Form SB-2 under the
Securities Act for the common stock offered by this prospectus. This prospectus,
which  is a part of the  registration  statement,  does not  contain  all of the
information  in the  registration  statement  and the  exhibits  filed  with it,
portions of which have been omitted as  permitted by SEC rules and  regulations.
For  further  information  concerning  us and  the  securities  offered  by this
prospectus,  we refer to the  registration  statement and to the exhibits  filed
with it.  Statements  contained  in this  prospectus  as to the  content  of any
contract or other document  referred to are not  necessarily  complete.  In each
instance, we refer you to the copy of the contracts and/or other documents filed
as exhibits to the registration statement, and these statements are qualified in
their entirety by reference to the contract or document.

      The  registration  statement,  including  all  exhibits,  may be inspected
without  charge at the SEC's Public  Reference  Room at 450 Fifth  Street,  N.W.
Washington,  D.C.  20549,  and at the  SEC's  regional  offices  located  at the
Woolworth Building,  233 Broadway, New York, New York 10279 and Citicorp Center,
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661. Copies of these
materials  may also be obtained  from the SEC's  Public  Reference  at 450 Fifth
Street,  N.W., Room 1024,  Washington D.C. 20549, upon the payment of prescribed
fees. You may obtain  information on the operation of the Public  Reference Room
by calling the SEC at 1-800-SEC-0330.

      The  registration  statement,  including  all exhibits and  schedules  and
amendments,  has been filed with the SEC through the Electronic  Data Gathering,
Analysis and Retrieval system,  and is publicly  available through the SEC's Web
site located at http://www.sec.gov.

                                       45


                                 SEGMENTZ, INC.

                              FINANCIAL STATEMENTS





                              FINANCIAL STATEMENTS

                                 SEGMENTZ, INC.

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)


                                       F-


                                 Segmentz, Inc.

                              Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

CONTENTS

Financial Statements:

    Balance Sheet..................................................F-2
    Statements of Operations.......................................F-3
    Statement of Changes in Stockholders' Equity...................F-4
    Statements of Cash Flows.......................................F-5
    Notes to Financial Statements...............................F-6 - F-12


                                      F-1


                                 Segmentz, Inc.
                                  Balance Sheet
                         September 30, 2003 (Unaudited)




ASSETS
Current assets:
                                                                    
    Cash and cash equivalents                                          $     1,875,739
    Accounts receivable, net of allowance of $245,489                        2,516,284
    Prepaid expenses                                                           908,709
                                                                       ---------------
Total current assets                                                         5,300,732

Equipment, net of accumulated depreciation                                     607,807
Advances to Murphy Surf Air                                                  2,213,230
Other assets                                                                   475,479
Loans and advances                                                              39,314
                                                                       ---------------

                                                                       $     8,636,562
                                                                       ===============
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Accounts payable                                                   $       613,241
    Accrued salaries and wages                                                 128,500
    Accrued expenses, other                                                    333,400
    Obligation due under factoring arrangement                               1,137,596
    Short term portion of long term debt and other short term debt             718,636
    Advances from shareholder                                                  165,998
                                                                       ---------------
Total current liabilities                                                    3,097,371
                                                                       ---------------

Long term liabilities                                                          200,770

Stockholders' equity:
    Convertible preferred stock, 10,000,000 shares
        Authorized, 1,188,819 shares issued and outstanding                  1,188,819
    Common stock, $.001 par value; 40,000,000 shares
        authorized; 13,609,713 shares issued and
        outstanding,                                                            13,610
    Additional paid-in capital                                               4,059,495
    Stock payable                                                               20,000
    Retained earnings                                                           56,497
                                                                       ---------------
Total stockholders' equity                                                   5,338,421
                                                                       ---------------
                                                                       $     8,636,562
                                                                       ===============


The accompanying notes are an integral part of the financial statements.


                                      F-2





                                                       Segmentz, Inc.

                                             Statements of Operations (Unaudited)


                                                 Three Months Ended                      Nine Months Ended
                                            ---------------------------------     ---------------------------------
                                              Sept 30,            Sept 30,            Sept 30,          Sept 30,
                                                 2003               2002               2003               2002
                                            -----------------------------------------------------------------------
Revenues:
                                                                                        
    Operating revenue                       $     3,776,245    $    2,207,782     $    9,976,636    $     6,077,057
    Consulting and other revenue                    250,000             9,648            257,641             73,294
                                            -----------------------------------------------------------------------
                                                  4,026,245         2,217,430         10,234,277          6,150,351
                                            -----------------------------------------------------------------------

Expenses:
    Cost of services                              2,860,157         1,736,559          7,435,884          4,685,204
    General and administrative
        expenses                                  1,092,846           354,785          2,339,182          1,179,736
                                            -----------------------------------------------------------------------
                                                  3,953,003         2,091,344          9,775,066          5,864,940
                                            -----------------------------------------------------------------------

Income before taxes                                  73,242           126,086            459,211            285,411

Income tax expense                                   21,200                 0            133,500                  0
                                            -----------------------------------------------------------------------

Net income                                  $        52,042    $      126,086     $      325,711        $   285,411
                                            =======================================================================

Basic earnings  per
    common share                            $           .01    $          .02     $          .04        $       .04
                                            =======================================================================

Basic weighted average common
    shares outstanding                            9,912,511         6,502,913          7,878,469          6,502,913
                                            =======================================================================

Diluted earnings  per
    common share                            $           .00    $          .01     $          .04               $.03
                                            =======================================================================

Diluted weighted average
    common shares outstanding                    11,113,950         8,905,417          9,077,939          8,936,892
                                            =======================================================================

The accompanying notes are an integral part of the financial statements.



                                      F-3




                                                      Segmentz, Inc.

                                       Statement of Changes in Stockholders' Equity

                                      Nine Months Ended September 30, 2003 (Unaudited)

                                                                                                 Preferred Stock
                                                                                       -----------------------------------
                                                                                              Shares            Amount
                                                                                       -----------------------------------

--------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Balance, December 31, 2002                                                                 1,188,819          $ 1,188,819

Series C redeemable convertible preferred and common stock
Issuance of stock
Net income

--------------------------------------------------------------------------------------------------------------------------
Balance, September 30, 2003                                                                1,188,819           $ 1,188,819
==========================================================================================================================

The accompanying notes are an integral part of the financial statements.



                                      F-4




        Common Stock                Stock Payable          Additional   Retained Earnings
        ------------                --------------           Paid-In    (Accumulated
   Shares           Amount     Preferred     Common          Capital     Deficit)      Total
-------------------------------------------------------------------------------------------------

                                                                   
  6,752,913   $     6,753   $    13,820    $    16,180    $     2,847   $  (269,214) $ 959,205

     18,000            18         6,180         (6,180)        37,427                   37,445
  6,838,800         6,839                      (10,000)     4,019,221                4,016,060
                                                                            325,711    325,711
-------------------------------------------------------------------------------------------------
 13,609,713   $    13,610   $    20,000    $         0    $ 4,059,495   $    56,497  $5,338,421
=================================================================================================



                                      F-5





                                                            Segmentz, Inc.
                                                 STATEMENTS OF CASH FLOWS (UNAUDITED)
                                                                                             Nine Months Ended
                                                                                                 September 30,
                                                                                     ------------------------------
                                                                                          2003              2002
                                                                                     ------------------------------


OPERATING ACTIVITIES
                                                                                                 
    Net income                                                                       $    325,711      $    285,411
                                                                                     ------------------------------
    Adjustments to reconcile net income to net cash
        (used) provided by operating activities:
           Change in allowance for doubtful accounts                                      108,845           107,687
           Depreciation and amortization                                                  105,789            67,680
           Non-cash expense relating to
               issuance of stock and warrants                                              37,935
           Valuation on deferred tax asset                                                (38,700)
           Changes in:
               Accounts and other trade receivables                                      (393,838)         (739,978)
               Prepaid expenses and other current assets                                 (548,166)           54,340
               Other assets                                                              (450,915)
               Accounts payable                                                           (93,166)          392,860
               Accrued expenses                                                           172,367          (126,197)
               Accrued salaries                                                           121,730
                                                                                     ------------------------------
    Total adjustments                                                                    (978,119)         (243,608)
                                                                                     -------------------------------
    Net cash provided by operating activities                                            (652,408)           41,803
                                                                                     ------------------------------

INVESTING ACTIVITIES
    Purchases of equipment                                                               (488,397)           11,215
    Loans, advances, and other receivables                                                (13,703)          (35,333)
                                                                                     -------------------------------
    Net cash used in investing activities                                                (502,100)          (24,118)
                                                                                     -------------------------------

FINANCING ACTIVITIES
    Decrease in net obligations incurred under
        factoring arrangements                                                           (571,501)         (299,975)
    Advances to Murphy Surf Air                                                        (1,427,430)
    Proceeds and payments on debt, net                                                  1,034,227           263,902
    Proceeds from issuance of note payable                                                                   50,000
    Proceeds from sale of common stock                                                                       10,000
    Redemption of preferred stock                                                                           (10,127)
    Net proceeds from the issuance of equity                                            3,991,193
                                                                                     ------------------------------
    Net cash provided by financing activities                                           3,026,489            13,800
                                                                                     ------------------------------

NET INCREASE IN CASH                                                                    1,871,981            31,485

CASH, BEGINNING OF PERIOD                                                                   3,758            39,489
                                                                                     ------------------------------

CASH, END OF PERIOD                                                                  $  1,875,739      $     70,974
                                                                                     ==============================

The accompanying notes are an integral part of the financial statements.



                                      F-6


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

1. SIGNIFICANT ACCOUNTING PRINCIPLES

BASIS OF PRESENTATION

In the opinion of management,  all  adjustments  consisting of normal  recurring
adjustments  necessary  for a fair  statement of (a) the  financial  position at
September 30, 2003,  (b) the results of operations  for the three month and nine
month periods ended September 30, 2003 and 2002, and (c) cash flows for the nine
month periods ended September 30, 2003 and 2002, have been made.

The unaudited financial  statements and notes are presented as permitted by Form
10-QSB. Accordingly,  certain information and note disclosures normally included
in  financial  statements  prepared in  accordance  with  accounting  principles
generally  accepted  in the United  States of  America  have been  omitted.  The
accompanying  financial  statements and notes should be read in conjunction with
the audited  financial  statements  and notes of the Company for the fiscal year
ended December 31, 2002.  The results of operations  for the  nine-month  period
ended September 30, 2003 are not necessarily  indicative of those to be expected
for the entire year.

 In April 2003, the Financial  Accounting Standards Board (FASB) issued SFAS No.
149,  "Amendment  of  Statement  133  on  Derivative   Instruments  and  Hedging
Activities".  SFAS No. 149 clarifies under what circumstances a contract with an
initial net investment meets the characteristics of a derivative as discussed in
Statement  No. 133. It also  specifies  when a  derivative  contains a financing
component that warrants special  reporting in the Statement of Cash Flows.  SFAS
No.  149  amends  certain  other  existing  pronouncements  in order to  improve
consistency  in  reporting  these  types of  transactions.  The new  guidance is
effective for contracts  entered into or modified  after June 30, 2003,  and for
hedging relationships  designated after June 30, 2003. SFAS No. 149 did not have
a material effect on the Financial Statements.

        In May 2003,  the FASB  issued  SFAS No.  150,  "Accounting  for Certain
Financial  Instruments with  Characteristics of both Liabilities and Equity". It
establishes   classification  and  measurement  standards  for  three  types  of
freestanding financial instruments that have characteristics of both liabilities
and  equity.  Instruments  within  the scope of SFAS 150 must be  classified  as
liabilities  within  the  company's  Financial  Statements  and be  reported  at
settlement  date  value.  The  provisions  of  SFAS  150 are  effective  for (1)
instruments  entered  into or modified  after May 31, 2003 and (2)  pre-existing
instruments  as of July 1,  2003.  On  October  29,  2003,  the  FASB  voted  to
indefinitely  defer the effective  date of SFAS 150 for  mandatorily  redeemable
instruments as they relate to minority  interests in  consolidated  finite-lived
entities  through the issuance of FASB Staff Position (FSP) 150-3.  The adoption
of SFAS 150, as modified by FSP 150-3, is not expected to have a material effect
on the Financial Statements.


                                       F-7


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

1. SIGNIFICANT ACCOUNTING PRINCIPLES (CONTINUED)

STOCK BASED COMPENSATION

In December 2002, FASB issued  Statement of Financial  Accounting  Standards No.
148  (SFAS  148"),  Accounting  for  Stock-Based   Compensation-Transition   and
Disclosure.  SFAS  148  amends  current  disclosure  requirements  and  requires
prominent  disclosures on 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.  This  statement  is effective  for  financial
reports  containing  financials  statements for interim periods  beginning after
December 15, 2002. The Company  currently intends to continue to account for its
stock-based  compensation awards to employees and directors under the accounting
prescribed by Accounting Principles Board No. 25.

The  Company  accounts  for its stock  option  plan  under the  recognition  and
measurement  principles  of APB Opinion No. 25,  Accounting  for Stock Issued to
Employees,  and related  interpretations.  No stock-based employee  compensation
cost is reflected in net income. During the nine months ended September 30, 2003
and 2002 there were options granted to two certain  officers.  The impact of the
provisions  of APB 25 and  FASB  123  were  not  material  in the  period  ended
September 30, 2003, in which each officer  received  250,000 options to purchase
shares of the Company's  common stock at a strike price of $1.20 for a period of
five years from the date of the agreement,  September 4, 2003. The pro forma net
income resulting from  application of the fair value based method  prescribed by
Statement of Financial  Accounting  Standards ("SFAS") No. 123,  "Accounting for
Stock-Based Compensation," appears below:





                                                    Three months ended September 30,      Nine months ended September 30,
                                                 --------------------- ---------------  ----------------  ------------------
                                                          2003               2002             2003             2002


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

                                                                                              
Net income, as reported                          $              52,042 $      126,086   $       325,711   $     285,411

Total stock-based employee compensation expense
determined

  under fair value based method, net of related
tax effects                                                      1,200              -             1,200              -

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

Pro forma net income                             $              50,842 $      126,086    $      324,511   $     285,411



                                       F-8


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

1. SIGNIFICANT ACCOUNTING PRINCIPLES (CONTINUED)





                                                   Three months ended September 30, 2003      Nine Months ended September 30, 2003
                                                 --------------------- -------------------- ------------------- -------------------

Earnings per common share:

                                                                                                   
  Basic - as reported                            $                 .01  $              .02  $              .04 $               .04
                                                 --------------------- -------------------- ------------------- -------------------
  Basic - pro forma                              $                 .01  $              .02   $             .04 $               .04
                                                 --------------------- -------------------- ------------------- -------------------
  Diluted - as reported                          $                 .00  $              .01   $             .04 $               .03
                                                 --------------------- -------------------- ------------------- -------------------
  Diluted - pro forma                            $                 .00  $              .01   $             .04   $             .03




2.      SALE OF ACCOUNTS RECEIVABLE

During the second quarter of 2002, the Company  entered into an agreement with a
factoring company to provide for the borrowing  against eligible  receivables of
up to eighty  percent (80%) of the face value of such  receivables.  The Company
maintains any advances  under this agreement as liabilities in its balance sheet
and any  receivables,  net of allowances  for losses,  as assets.  The borrowing
against  eligible  receivables  is not a true  sale and the  company  keeps  all
balances due from customers net of allowances  for doubtful  accounts as assets,
and all amounts  advanced by its factoring  company that are due as liabilities,
pursuant to  Statements  of  Financial  Accounting  Standards  ("SFAS")  No. 140
"Accounting for transfers and servicing of financial  assets and  extinguishment
of  liabilities,"  such  amounts are not sold  without  recourse  and  therefore
reported in accordance with provisions of applicable rules and guidelines.


                                       F-9


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

3.      ADVANCES TO MURPHY SURF AIR

In September 2002, the Company entered into an Agency agreement with Murphy Surf
Air, a fifty plus year old  airfreight  forwarder,  to provide  local pickup and
delivery for the Company to support its expansion to Midwestern and Southeastern
markets in Chicago,  Louisville  and  Lexington  KY,  Cincinnati,  Nashville and
Knoxville TN and Atlanta.  Murphy Surf Air filed for protection under Chapter 11
USC in March  2003 and the  Company  provided  advances  to  Murphy in excess of
amounts due under the agency agreement to ensure continued services to customers
in those markets,  including certain account  receivable that provide for offset
rights.

The Company  made an offer  during this  period to  purchase  certain  assets of
Murphy Surf Air, primarily those assets that were held as chattel by the secured
lender, Fifth Third bank, including accounts  receivable,  equipment,  leasehold
improvements  and  supporting  assets  that are  currently  utilized  to deliver
services  through our  organization.  The Company  believes that the purchase of
these  assets  does not  represent  a  "significant  subsidiary"  as  defined in
Regulation S-B,  Regulation 210.01.  Although there may be risks associated with
the  purchase of these  assets,  the Company has not reserved  specifically  for
losses that may occur consequential to this purchase.  The Company will continue
to examine the value of assets to be purchased to determine  what  reserves,  if
any, are needed to adequately  mitigate any  potential  losses that might result
from such asset purchase,  including  accounts  receivable  associated with this
relationship.

4.      INCOME TAXES

Income tax  expense  for the nine months  ended  September  30, 2003 and 2002 is
based  on the  Company's  estimate  of the  effective  tax rate  expected  to be
applicable  for the full year.  The  effective  tax rate of 29.0 percent for the
nine months ended  September 30, 2003 differs from the statutory rate because of
the effects of utilizing a net operating loss carryover,  permanent differences,
and adjustments to the valuation allowance on deferred tax assets.

5.      EARNINGS PER SHARE

Basic earnings per share (EPS) is calculated by dividing  earnings  available to
common  shareholders by the weighted average number of common shares outstanding
or payable during each period. Diluted EPS is similarly calculated,  except that
the  denominator  includes  common shares that may be issued subject to existing
rights with dilutive potential.


                                      F-10


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

6.       STOCKHOLDERS' NOTE

The  Company  has agreed to provide a  stockholder  up to  $100,000,  secured by
preferred shares of the Company,  $21,000 of which has been drawn at period end.
This note bears interest at six percent annually and is payable upon demand.  As
of  September  30, 2003 no demand for  payment has been made on the  outstanding
balance

7.      TERM NOTE

The Company  currently owes $350,000 to a  Corporation,  due on August 20, 2004,
bearing interest at twelve percent,  plus warrants that provide for the purchase
of shares of the  Company's  common  stock at a price of $1.01 per  share,  such
warrants being callable at par if the Company's shares trade at $1.66 for twenty
consecutive  trading  days.  This term note  provides  for  payment of  interest
monthly,  with a balloon  payment of  principal on the due date.  The  Company's
Chief Executive Officer and the Company's  President have personally  guaranteed
the Company's performance under this obligation.

8.      SEGMENT INFORMATION

Historically  the Company has had two  reportable  segments;  truck  hauling and
warehouse  operations,  although  the  Company  continues  to provide  these two
services,  the  warehousing  segment  has  become  an  immaterial  component  of
providing overall third party logistical  support to our customers and no longer
meets the  criteria  for a reportable  segment.  Therefore,  for the nine months
ended September 30, 2003 the Company has only one reportable segment.

9.      EQUITY FUNDING

On July 9, 2003,  the Company closed a private  placement  pursuant to which the
Company  issued a total of  2,673,334  shares of its'  common  stock,  par value
$0.001 per share, and warrants to purchase up to 1,336,667 shares of its' common
stock,  par value $0.001 per share, for $1.25 per share for a period of 5 years,
to 58 accredited investors. The Company received $2,005,000 in consideration for
the issuance of the  securities,  less  placement  agent fees and other offering
costs associated with the private placement. The securities were issued pursuant
to the  exemption  from  registration  provided  by Rule  506 of  Regulation  D,
promulgated  under the Securities Act of 1933, as amended.  The Company incurred
offering  costs of  approximately  $310,000 in cash and 267,333 shares of common
stock,  in addition to 133,667  warrants to purchase  stock at a strike price of
$1.25 per share, in connection with this offering These investors  purchased the
securities for investment  purposes and the securities they received were marked
with the appropriate restrictive legend.


                                      F-11


                                 Segmentz, Inc.

                          Notes to Financial Statements

   Three Months and Nine Months Ended September 30, 2003 and 2002 (Unaudited)

9.       EQUITY FUNDING (CONTINUED)

The Company entered into discussions with several  institutional  investors that
resulted  in those  investors  making  an  investment  in the  Company  under an
exemption  from  registration  provided by Section 4(2) of the Securities Act of
1933, as amended.  These investors  purchased  3,743,999 shares of common stock,
par value $0.001 per share,  and warrants to purchase up to 2,724,499  shares of
our common stock,  par value $0.001 per share,  for $1.40 per share for a period
of 5 years, to several institutional  investors. The Company received $2,810,000
in  connection  with this  offering and incurred  offering  costs  approximating
$510,000 in cash and 300,000  options to purchase common stock at a strike price
of $1.40 per share. Any securities  purchased  pursuant to this offering will be
marked with the appropriate restrictive legend.

10.     SOFTWARE SALE

The Company sold rights to its operational software package, "TRUCKS," providing
the buyer with code, books and information to enable development of a marketable
software product or service that may be sold to  transportation  companies.  The
Company  received  $250,000 in connection  with this rights sale, in addition to
potential royalty revenues that may result from sales of any products  developed
utilizing  this  software and rights to free  upgrades,  in the  Company's  sole
discretion  that allow the Company to continue to utilize the software  code and
methods  in  operational   capacities.   Any  costs  incurred  pursuant  to  the
development of this software have been expensed in prior periods.

11.     SUBSEQUENT EVENTS

On October 1, 2003,  Segmentz,  Inc.  completed the  acquisition  of 100% of the
capital stock of Bullet Freight Systems of Miami,  Inc.,  Bullet Freight Systems
of Palm Beach, Inc., Bullet Freight System, Inc., Bullet Courier Service,  Inc.,
Bullet Freight Systems of Orlando, Inc. and B.C.S.  Transportation Systems, Inc.
(collectively,  the "Acquired  Companies") for cash  consideration  of $225,000,
225,000  shares of  Segmentz,  Inc.  restricted  common  stock  and  conditional
payments   that  could  total   $400,000  over  a  five  (5)  year  period  (the
"Consideration"), pursuant to terms and conditions of a Stock Purchase Agreement
dated September 30, 2003 (the "Stock Purchase Agreement"). The Consideration was
paid for out of existing cash on hand.  This  transaction was not considered the
purchase  of a  "Significant  Subsidiary,"  as  defined in  Regulation  S-B Rule
210.01.

Upon Completion of the Company's  private placement  offerings,  it entered into
negotiations  with its Chief  Executive  Officer to repurchase  all  outstanding
shares  of  preferred  stock  owned by him at a price of $.58  per  share.  This
transaction resulted in a reduction of the possible number of outstanding shares
of common stock by 440,000  shares based on the  conversion  rate of 1:1 of this
series of preferred  stock.  The Company has paid $240,000 to date in connection
with this transaction, and expects to close on November 17, 2003.


                                      F-12


                        CONSOLIDATED FINANCIAL STATEMENTS

                                 SEGMENTZ, INC.

                     Years Ended December 31, 2002 and 2001
                          Independent Auditors' Report


                                      F-13




                                 Segmentz, Inc.

                        Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

                                    CONTENTS

Independent Auditors' Reports on Consolidated Financial Statements........ F-15

Consolidated Financial Statements:

                                                                           
    Consolidated Balance Sheets.............................................F-16
    Consolidated Statements of Operations...................................F-17
    Consolidated Statements of Changes in Stockholders' Equity..............F-18 - F-19
    Consolidated Statements of Cash Flows...................................F-20 - F-21
    Notes to Consolidated Financial Statements..............................F-22 - F-36



                                      F-14


                          Independent Auditors' Report

Board of Directors
Segmentz, Inc.
Tampa, Florida

We have audited the accompanying  consolidated balance sheets of Segmentz,  Inc.
as of  December  31, 2002 and 2001 and the related  consolidated  statements  of
operations,  changes in stockholders'  equity, and cash flows for the years then
ended.  These  consolidated  financial  statements are the responsibility of the
management  of  Segmentz,  Inc. Our  responsibility  is to express an opinion on
these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  These  standards  require  that we plan and
perform the audits 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  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Segmentz, Inc. as of
December 31, 2002 and 2001 and the results of its  operations and its cash flows
for the years then ended in  conformity  with  accounting  principles  generally
accepted in the United States of America.

Pender Newkirk & Company
Certified Public Accountants
Tampa, Florida
March 19, 2003


                                      F-15


                                 Segmentz, Inc.

                           Consolidated Balance Sheets





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

ASSETS
Current assets:
                                                                                            
    Cash and cash equivalents                                                      $     3,758    $    39,489
    Accounts receivable, net of allowances of $136,644
        and $45,000 at December 31, 2002 and 2001, respectively                      3,017,091      1,008,576
    Other receivables                                                                   40,741        108,421
    Prepaid expenses and other current assets                                          295,425        167,840
                                                                                   --------------------------
Total current assets                                                                 3,357,015      1,324,326
                                                                                   --------------------------
Equipment, net of accumulated depreciation                                             211,063        321,808
                                                                                   --------------------------
Other assets:
    Note receivable, net of allowance, at December 31, 2001, of $225,000                     0        225,000
    Other receivables, net of allowance, at December 31, 2001 of $200,000                    0         64,833
    Loans and advances                                                                  25,611         31,850
                                                                                   --------------------------
Total other assets                                                                      25,611        321,683
                                                                                   --------------------------
                                                                                   $ 3,593,689    $ 1,967,817
                                                                                   ==========================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                                                               $   706,407    $   623,677
    Accrued salaries and wages                                                           6,770         66,962
    Accrued expenses, other                                                            161,033         80,152
    Obligation due under factoring arrangement                                       1,709,097        639,461
    Advance from shareholder                                                            51,177              0
                                                                                   --------------------------
Total current liabilities                                                            2,634,484      1,410,252
                                                                                   --------------------------
Stockholders' equity:
    Convertible preferred stock; $.001 par value;  10,000,000 shares authorized;
        1,188,819 and 1,200,794  shares issued and  outstanding  at December 31,
        2002 and 2001, respectively                                                  1,188,819      1,200,794
    Common stock; $.001 par value; 40,000,000 shares
        authorized; 6,752,913 and 6,502,913 shares issued
        and outstanding at December 31, 2002 and 2001, respectively                      6,753          6,503
Stock Payable                                                                           30,000
    Additional paid-in capital                                                           2,847         (6,403)
    Accumulated deficit                                                               (269,214)      (643,329)
                                                                                   --------------------------
Total stockholders' equity                                                             959,205        557,565
                                                                                   --------------------------
                                                                                   $ 3,593,689    $ 1,967,817
                                                                                   ==========================



The accompanying notes are an integral part of the financial statements.


                                      F-16


                                 Segmentz, Inc.

                      Consolidated Statements of Operations

                                                     Year Ended December 31,
                                                   --------------------------
                                                       2002            2001
                                                   --------------------------
Revenues:
    Operating revenue                              $ 9,960,810    $ 8,455,766
    Consulting and other revenue                        33,696         11,464
                                                   --------------------------
                                                     9,994,506      8,467,230
                                                   --------------------------
Expenses:
    Cost of Sales                                    7,781,632      7,509,712
    General and administrative expenses              1,743,476      1,318,392
    Loss in investment                                       0         78,999
    Gain on sale of fixed assets                       (43,830)
    Interest expense                                   139,113        216,548
                                                   --------------------------
                                                     9,620,391      9,123,651

Income (Loss) before taxes                             374,115       (656,421)

Income tax expense                                           0              0
                                                   --------------------------

Net income (loss)                                  $   374,115    $  (656,421)
                                                   ==========================

Basic earnings (loss) per common share             $       .06    $      (.10)
                                                   ==========================

Weighted average common shares outstanding           6,565,242      6,502,913
                                                   ==========================

Diluted earnings (loss) per common share           $       .05    $      (.10)
                                                   ==========================

Weighted average common shares outstanding           7,956,009      6,502,913
                                                   ==========================

The accompanying notes are an integral part of the financial statements.


                                      F-17


                                 Segmentz, Inc.

           Consolidated Statements of Changes in Stockholders' Equity

                     Years Ended December 31, 2002 and 2001





                                                                            Preferred Stock
                                                                       ------------------------
                                                                         Shares        Amount
                                                                       ------------------------

Balance, December 31, 2000

Acquisition of company
Recapitalization of company
                                                                              
Issuance of Series B redeemable convertible preferred stock              426,898    $   426,898
Issuance of Series A convertible preferred stock                         773,896    $   773,896
Net loss for the year

-----------------------------------------------------------------------------------------------
Balance, December 31, 2001                                             1,200,794      1,200,794

Redemption of Series B redeemable convertible preferred stock            (11,975)       (11,975)
Series C Redeemable convertible preferred and common stock payable
Issuance of common stock
Issuance of warrants for services
Net income for the year
-----------------------------------------------------------------------------------------------

Balance, December 31, 2002                                             1,188,819    $ 1,188,819
===============================================================================================



The accompanying notes are an integral part of the financial statements.


                                      F-18




                                                                                 Retained
         Common Stock                  Stock Payable           Additional        Earnings
---------------------------                                      Paid-In      (Accumulated
   Shares          Amount         Preferred        Common        Capital         Deficit)         Total
----------------------------------------------------------------------------------------------------------

                                                                          
       500      $       50        $      0     $        0      $       50      $   13,092      $   13,192
 6,502,913           6,503                                          4,480          (4,153)          6,830
      (500)            (50)              0              0         (10,933)          4,153          (6,830)
                                                                                                  426,898
                                                                                                  773,896
                                                                                 (656,421)       (656,421)
----------------------------------------------------------------------------------------------------------
 6,502,913           6,503               0              0          (6,403)       (643,329)        557,565

                                                                                                  (11,975)
                                    13,820         16,180                                          30,000
   250,000             250                                          2,250                           2,500
                                                                    7,000                           7,000
                                                                                  374,115         374,115

----------------------------------------------------------------------------------------------------------
 6,752,913      $    6,753      $   13,820     $   16,180      $    2,847      ($ 269,214)     $  959,205
==========================================================================================================



                                      F-19


                                 Segmentz, Inc.

                      Consolidated Statements of Cash Flows





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

OPERATING ACTIVITIES
                                                                                     
    Net (loss) income                                                       $   374,115    $  (656,421)
                                                                            --------------------------
    Adjustments to reconcile net (loss) income to net cash
        and cash equivalents (used) provided by operating
        activities:
           Securities received as payment for services                                        (148,500)
           Warrants issued for service                                            7,000
           Loss on sale of securities                                                           78,999
           Provision for doubtful accounts and other receivables                210,279        483,365
           Note receivable received to offset general and
               administrative expenses                                                        (450,000)
           Depreciation                                                         101,764         53,335
           Gain on Sale of Equipment                                            (43,830)
           Increase in:
               Accounts and other trade receivables                          (2,218,794)      (905,404)
               Prepaid expenses and other assets                                (69,428)       (92,840)
           Increase (decrease) in:
               Accounts payable                                                  82,730       427,464
               Accounts payable to related party                                              (126,845)
               Accrued expenses                                                  20,689       139,614
               Income taxes payable                                                             (2,917)
                                                                            --------------------------
    Total adjustments                                                        (1,909,590)      (543,729)
                                                                            --------------------------
    Net cash and cash equivalents (used) provided by
        operating activities                                                 (1,535,475)    (1,200,150)
                                                                            --------------------------
INVESTING ACTIVITIES
    Purchase of equipment                                                       (42,339)      (375,143)
    Proceeds from sale of Equipment                                              95,150
    Proceeds from sale of securities                                             32,500         69,501
    Loans, advances, and other receivables                                       (5,736)      (296,683)
                                                                            --------------------------
    Net cash and cash equivalents used (provided) by investing activities        79,575       (602,325)
                                                                            --------------------------
FINANCING ACTIVITIES
    Net obligations incurred under factoring arrangements                     1,069,636        639,461
    Advance from stockholders                                                   350,533
    Proceeds from issuance of debt                                                           1,200,794
                                                                            --------------------------
    Net cash and cash equivalents provided by financing activities            1,420,169      1,840,255
                                                                            --------------------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                       (35,731)        37,780

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR/PERIOD                              39,489          1,709
                                                                            --------------------------

CASH AND CASH EQUIVALENTS, END OF YEAR/PERIOD                               $     3,758    $    39,489
                                                                            ==========================



The accompanying notes are an integral part of the financial statements.


                                      F-20


                                 Segmentz, Inc.

                      Consolidated Statements of Cash Flows

                                                        Year Ended December 31,
                                                        -----------------------
                                                           2002          2001
                                                        -----------------------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
    AND NONCASH FINANCING ACTIVITIES:
        Cash paid during the year for interest          $ 155,192     $ 201,469
                                                        =======================


      During the year ended December 31, 2002, a stockholder  offset $299,356 of
      amounts due him against  receivables which were deemed to be uncollectable
      in accordance with a guarantee from the stockholder.

      During  the  year  ended  December  31,  2002,  the  majority  stockholder
      satisfied $11,975 of proceeds he owed to Company by redeemed 11,795 shares
      of his preferred stock.

        During the year ended  December 31, 2001,  the holders of debt amounting
        to  $1,200,794   received   1,200,794   shares  of  preferred  stock  in
        satisfaction of this liability.

The accompanying notes are an integral part of the financial statements.


                                      F-21


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

1.      ACQUISITION

In October 2001,  Segmentz,  Inc.,  formerly  known as WBNI,  Inc.,  merged with
TransL  Holdings,  Inc.,  the sole  stockholder  of  Trans-Logistics,  Inc. This
consolidated  entity  is  hereinafter  referred  to as the  "Company."  Prior to
acquisition,  Segmentz, Inc. was an inactive public shell with approximately 460
stockholders who owned 520,233 shares of common stock.

Pursuant to the agreement,  the stockholders of TransL Holdings, Inc. ("TransL")
received  in return for all of their  shares in TransL,  5,982,680  unregistered
shares of Segmentz,  Inc.,  which  represented  approximately  92 percent of its
total shares outstanding.

The acquisition has been accounted for as a reverse  acquisition in which TransL
is treated as the acquirer and Segmentz, Inc. as the acquiree. All references in
the  accompanying  consolidated  financial  statements  to the  number of common
shares and the per share  amounts have been  restated to reflect the  subsequent
change in the common stock as if the acquisition had occurred on April 28, 2000.

2.      BACKGROUND INFORMATION

WBNI,  Inc.,  a  Texas  corporation  incorporated  in  2000,  is  the  surviving
corporation of a sequence of mergers and reverse mergers of inactive  companies.
In November 2001, WBNI, Inc. changed its name to Segmentz, Inc.

TransL Holdings, a Delaware corporation incorporated in October 2001, is the 100
percent stockholder of Trans-Logistics, Inc., a Florida corporation incorporated
in April 2000. In 2002, it was  determined by the Board of Directors that it was
best  to  market   all   services   under  one  name  and  all   operations   of
Trans-Logistics,  Inc., ceased.  Segmentz,  Inc. ("Segmentz") holds all required
licenses, permits and insurance policies necessary to provide transportation and
logistics  services to its client base.  Segmentz is a logistics  and  brokerage
organization that offers four core transportation  services to its' client base;
Truckload,   Less-than-truckload   (LTL),  Expedited  services  and  Air-freight
forwarding  within a network  of cross  dock  facilities  situated  in  Chicago,
Illinois,  Evansville,  Indiana, Louisville and Lexington, Kentucky, Cincinnati,
Ohio,  Nashville  and  Knoxville,  Tennessee  and  Atlanta,  Georgia.  Segmentz'
headquarters are in Tampa, FL.

During  May 2001,  Trans-Logistics  Inc.  acquired  the  assets  of Q  Logistics
Solutions,  Inc.  ("QLS")  for  approximately  $367,000.  This  transaction  was
accounted for using the purchase  method of accounting.  QLS operated  warehouse
facilities  in  Atlanta,  GA.,  Edison,  NJ,  Orlando,  FL.,  and  Chicago,  IL.
Operations in Orlando and Chicago were  subsequently  discontinued  and those in
Atlanta and Edison were relocated to Evansville, IN.


                                      F-22


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

2.      BACKGROUND INFORMATION (CONTINUED)

Effective January 1, 2001,  Trans-Logistics was acquired by Logistics Management
Resources,  Inc.  ("LMR") in August 2001.  This  acquisition  was  rescinded and
cancelled.  It is the  Company's  assertion  that  this  transaction  was  never
consummated and, therefore,  never occurred.  No consideration was ever tendered
and control was never transferred. The purchase price was to be determined based
on results of future revenues plus $80,000,  less certain liabilities assumed. A
portion of the  consideration  was to be paid at closing  with the balance to be
paid in installments.  The delivery of shares by either party to the other never
occurred and,  therefore,  the Company has not recorded this  acquisition  under
applicable  pushdown  accounting  rules.  Under  the  terms  of  the  rescission
agreement,  the Company agreed to a reimbursement  of 1,500,000  shares of LMR's
common stock and a note receivable in the amount of $450,000,  which the Company
had an allowance of $225,000 recorded for estimated, uncollectible amounts as of
December 31, 2001. LMR tendered a certificate for 1.5 million shares pursuant to
the rescission  agreement,  which was received by  Trans-Logistics on August 10,
2001.  The shares closed at $.99,  which  resulted in a reduction of general and
administrative  expenses of  $148,500  and  extinguishment  of the first part of
rescission  obligation due to Trans-Logistics under the terms of that agreement.
The shares  were sold to the  market as soon as  conditions  permitted  with the
intention of maximizing cash value received while ensuring that shares were sold
as quickly  as was  practical.  The  Company  incurred  a loss of  approximately
$79,000 on the sale of these  shares  during the year ended  December  31, 2001.
There are no current  liabilities to LMR pursuant to the  rescission  agreement.
Any  liabilities to  Trans-Logistics  that might have existed were  extinguished
pursuant to mutual conditional general releases executed simultaneously with the
rescission agreement,  except for $390,000 remaining under the settlement terms,
which has been expensed as uncollectible during the year ended December 31, 2002
and 2001.

3.       SIGNIFICANT ACCOUNTING POLICIES

The significant accounting policies are as follows:

        The accompanying  consolidated financial statements include the accounts
        of the Company and all of its wholly-owned subsidiaries. All significant
        intercompany  accounts and transactions are eliminated in consolidation.
        Prior to October 2001, the date of the merger, the financial  statements
        are those of  Trans-Logistics,  Inc., the only operating company at that
        time.


                                      F-23


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

3.      SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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

        Operating  revenues for truck  brokerage  services are recognized on the
        date the freight is delivered. Related costs of delivery of shipments in
        transit are accrued as incurred.  Revenues from warehousing services are
        recognized as the services are performed.

        Cash equivalents consist of all highly liquid debt instruments purchased
        with an original maturity of three months or less.

        The majority of cash is maintained with a major financial institution in
        the  United  States.  Deposits  with this bank may  exceed the amount of
        insurance  provided on such deposits.  Generally,  these deposits may be
        redeemed upon demand, and, therefore, bear minimal risk.

        The  Company  extends  credit  to its  various  customers  based  on the
        customer's  ability to pay. The Company provides for estimated losses on
        accounts  receivable  based  on bad  debt  experience  and a  review  of
        existing   receivables.   Based  on  management's   review  of  accounts
        receivable and other receivables,  an allowance for doubtful accounts of
        approximately  $136,600  and  $45,000  is  considered  necessary  as  of
        December 31, 2002 and 2001, respectively.

        Equipment  is  recorded  at  cost.  Depreciation  is  calculated  by the
        straight-line  method  over the  estimated  useful  lives of the assets,
        ranging  generally from two to seven years.  Maintenance and repairs are
        charged to  operations  when  incurred.  Betterments  and  renewals  are
        capitalized.  When property and equipment are sold or otherwise disposed
        of, the asset account and related accumulated  depreciation  account are
        relieved, and any gain or loss is included in operations.

        Deferred tax assets and  liabilities  are  recognized  for the estimated
        future  tax  consequences   attributable  to  differences   between  the
        consolidated  financial  statements  carrying amounts of existing assets
        and  liabilities  and their  respective  income tax bases.  Deferred tax
        assets and  liabilities are measured using enacted tax rates expected to
        apply  to  taxable  income  in  the  years  in  which  those   temporary
        differences  are  expected to be  recovered  or  settled.  The effect on
        deferred  tax  assets  and  liabilities  of a  change  in tax  rates  is
        recognized as income in the period that included the enactment date.


                                      F-24


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

3.      SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        Basic earnings per share (EPS) is calculated by dividing earnings (loss)
        available  to common  shareholders  by the  weighted  average  number of
        common shares outstanding  during each period.  Diluted EPS is similarly
        calculated,  except that the denominator includes common shares that may
        be issued  subject to existing  rights with dilutive  potential,  except
        when their inclusion would be antidilutive.

        Financial   instruments,   which  potentially  subject  the  Company  to
        concentrations of credit risk, include trade receivables.  Concentration
        of credit risk with respect to trade  receivables  is limited due to the
        Company's  large number of customers  and wide range of  industries  and
        locations served. One customer comprised approximately 18 and 21 percent
        of the December 31, 2002 and 2001 customer accounts  receivable balance,
        respectively.  Sales to this customer  comprised  approximately 6 and 26
        percent of the Company's  sales for the year ended December 31, 2002 and
        2001, respectively.

        Fair value  estimates  discussed  herein are based upon  certain  market
        assumptions  and  pertinent  information  available to  management.  The
        respective   carrying  value  of  certain   on-balance-sheet   financial
        instruments  approximated their fair values. These financial instruments
        include cash, notes receivable,  accounts payable, and accrued expenses.
        Fair  values  were  assumed  to  approximate  carrying  values for these
        financial  instruments  since  they are  short-term  in nature and their
        carrying  amounts  approximate  fair  values or they are  receivable  or
        payable on demand.  The fair value of the  Company's  debt is  estimated
        based upon the quoted market prices for the same or similar issues or on
        the current rates offered to the Company for debt of the same  remaining
        maturities.

        On January 1, 2002, the Company adopted SFAS No. 144, Accounting for the
        Impairment  or Disposal of  Long-Lived  Assets.  SFAS 144  addresses the
        financial  accounting  and  reporting  for the  impairment of long-lived
        assets, excluding goodwill and intangible assets, to be held and used or
        disposed  of.  The  adoption  of SFAS 144 did not have an  impact on the
        Company's  financial  position or results of  operations.  In accordance
        with SFAS 144, the carrying values of long-lived assets are periodically
        reviewed by the  Company  and  impairments  would be  recognized  if the
        expected  future  operating  non-discounted  cash flows  derived from an
        asset were less than its carrying value.

        In June 2002, the FASB issued SFAS 146, "Accounting for Costs Associated
        with Exit or Disposal  Activities",  which is effective  for the Company
        for exit or disposal  activities  that are initiated  after December 31,
        2002. This Statement addresses financial accounting and


                                      F-25


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

3.      SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        reporting  for costs  associated  with exit or disposal  activities  and
        nullifies  Emerging Issues Task Force (EITF) Issue No. 94-3,  "Liability
        Recognition for Certain Employee Termination Benefits and Other Costs to
        Exit an Activity (including Certain Costs Incurred in a Restructuring)."
        This Statement  requires that a liability for a cost  associated with an
        exit or disposal  activity be recognized when the liability is incurred.
        Under Issue 94-3 a liability for an exit cost as defined, was recognized
        at the date of an entity's  commitment to an exit plan. The Company will
        adopt SFAS 146 for all exit or disposal  activities  that are  initiated
        after  December  31, 2002 and does not expect this  statement  to have a
        material effect on its financial statements.

        The   FASB    issued    SFAS   148,    "Accounting    for    Stock-Based
        Compensation-Transition  and  Disclosure",  which is  effective  for the
        Company as of January 1, 2003. This Statement  amends FASB Statement No.
        123, "Accounting for Stock-Based  Compensation",  to provide 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 disclosure  requirements  of Statement 123 to
        require  prominent  disclosures  in both  annual and  interim  financial
        statements about the method of accounting for stock-based employee

        Certain  minor  reclassifications  have been made in the 2001  financial
        statements  to  conform  to the  classifications  used  in  2002.  These
        reclassifications  had no effect on total assets,  stockholders' equity,
        total cash flows, or net income.

4.      EQUIPMENT

Equipment consists of :

                                           2002       2001
                                        -------------------
        Leasehold improvements          $  4,462   $  3,685
        Office equipment                  56,620     56,621
        Warehouse equipment              148,760    148,760
        Warehouse shelving                51,947     67,000
        Computer equipment                61,000     61,000
        Computer software                 41,140     38,077
                                        -------------------
                                         363,929    375,143
        Less accumulated depreciation    152,866     53,335
                                        -------------------
                                        $211,063   $321,808
                                        ===================


                                      F-26


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

5.      NOTE RECEIVABLE

As disclosed in Note 2, during the year ended December 31, 2001, the Company and
LMRI mutually rescinded an acquisition agreement. This agreement did not rescind
an  amount  that was due to the  Company  as part of the  purchase  price.  As a
result, the Company has recognized a reduction of G&A expenses and a demand note
receivable  of an equal  amount of $450,000  due from LMRI during the year ended
December 31, 2001. The terms of this note exclude  interest until demand is made
for payment.  During the year ended December 31, 2001,  $225,000 was expensed in
connection with this receivable as uncollectible. During the year ended December
31, 2002, $60,000 was received on this note, and the balance due of $165,000 was
determined to be uncollectible and was expensed.

6.      OBLIGATION DUE UNDER FACTORING ARRANGEMENT

The Company factors  substantially  all of its accounts  receivable.  During the
years ended  December  31, 2002 and 2001,  the Company  utilized the services of
three factoring  companies.  Accounts  receivable are factored to companies with
full  recourse  for unpaid  invoices  in excess of 90 days old.  The most recent
agreement  provides  for the  payment of  factoring  fees at 2.5 percent of each
invoice factored.

7.      INCOME TAXES

The provision for income taxes is different from that which would be obtained by
applying the  statutory  federal  income tax rate to income (loss) before income
taxes. The items causing this difference are as follows:

                                                           2002         2001
                                                        ----------------------
        Tax expense (benefit) at U.S. statutory rate    $ 129,600    ($223,100)
        State income tax expense (benefit), net of
          federal benefit                                  13,800      (23,900)
        Effect of non-deductible expenses                   4,300        1,700
        Change in valuation allowance                    (147,700)     245,300
                                                        ----------------------
                                                        $       0    $       0
                                                        ======================


                                      F-27


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets at December 31, 2002 are as follows:

        Deferred tax assets:                    2002        2001
                                            ----------------------
        Accounts and loan receivables due
          to bad debts                      $  51,400    $ 176,900
        Capital loss carryforward              29,700       29,700
        Depreciation Variance                     600            0
        Net operating loss carryforward        15,900       38,700
                                            ----------------------
        Total gross deferred tax assets        97,600      245,300
        Less valuation allowance              (97,600)    (245,300)
                                            ----------------------
        Net deferred tax assets             $       0    $       0
                                            ======================

Based  on an  assessment  of all  available  evidence,  including  2002 and 2001
operating results,  management does not consider realization of the deferred tax
assets generated from operations to be more likely than not, and has established
a valuation allowance against the gross deferred tax asset.

As of December 31, 2002,  the Company had federal and state net  operating  loss
carry-forwards totaling approximately $42,300, which expire in 2022.

8.      ADVANCE FROM STOCKHOLDER

Bryant Plastics,  Inc., a stockholder of the Company,  advanced $51,177 of cash,
which is payable  upon demand with 60 days prior  written  notice.  This advance
does not bear interest.

9.      EQUITY

COMMON STOCK

Each share of common stock is entitled to one vote.  The holders of common stock
are also entitled to receive dividends  whenever funds are legally available and
when  declared by the Board of  Directors  (the  "Board"),  subject to the prior
rights of the holders of all classes of stock outstanding.


                                      F-28


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

9.      EQUITY (CONTINUED)

CONVERTIBLE PREFERRED STOCK

The authorized  preferred stock of the Company consists of 10,000,000  shares at
$.001 par value, of which 773,896 shares of Series A convertible preferred stock
("Series A Preferred  Stock")  outstanding as of December 31, 2002 and 2001, and
414,923 and 426,898  shares of Series B convertible  preferred  stock ("Series B
Preferred   Stock")  were   outstanding  as  of  December  31,  2002  and  2001,
respectively.  Subsequent  to December  31,  2002,  the Company  authorized  the
issuance of up to 250,000  shares of Series C Redeemable  Convertible  Preferred
Stock ("Series C Preferred Stock").

SERIES A REDEEMABLE CONVERTIBLE PREFERRED STOCK

        In  December  2001,  the  Company  issued  773,896  shares  of  Series A
Preferred  Stock  for the  conversion  of a  $773,896  note  payable  to  Bryant
Plastics, Inc.

        Each share of the Series A Preferred Stock is convertible, at the option
of the  holder,  at any time into  shares of common  stock of the  Company  at a
conversion price equal to the trading price of the shares or at the price of the
last  placement  of shares by the Company,  whichever  is less.  Interest on the
shares of the Series A  Preferred  Stock is  cumulative  at an  interest  of six
percent (6%) per annum through  December 31, 2001. The Series A Preferred  Stock
does not accrue interest subsequent to December 31, 2001.

        The Series A Preferred  Stock is redeemable at the option of the Company
for cash at a rate of $1.00 per share and shares of common  stock as payment for
any accrued  interest  pursuant to the fixed  interest rate of six percent (6%),
such interest  which has been reduced to zero  pursuant to an agreement  between
the parties.

        The holders of the preferred  stock are entitled to vote,  together with
the holders of common  stock,  on all matters  submitted to  stockholders  for a
vote. Each preferred stockholder is entitled to the number of votes equal to the
number of shares of preferred stock convertible at the time of such vote.

        In the event of any  distribution or liquidation  event,  the holders of
the  then  outstanding  Series  A  Preferred  Stock  shall  receive  a  pro-rata
distribution  to be determined by performing a fictional  conversion into common
stock,  and determining the pro-rata  distribution of such proceeds on the basis
"as-if  converted"  which is subordinate in  classification  to any debt classes
which may be outstanding at the time of such events.


                                      F-29


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

9.      EQUITY (CONTINUED)

SERIES B CONVERTIBLE PREFERRED SHARES

        On December  31, 2001,  the Company  issued  426,898  shares of Series B
Preferred Stock for the conversion of two notes payable totaling  $426,898,  one
to the majority stockholder,  with a balance due of $181,898, and the other to a
secured  lender,  with a balance due of $245,000.  The Company elected to retire
11,975  shares of Series B Stock prior to year-end  based upon a  then-favorable
conversion when compared with the potential floor  conversion  price of $.50 per
share,  reducing  the  number of shares  outstanding  to  414,923.  The  Company
subsequently  renegotiated  a revision in the floor of the  conversion  price to
$1.00 per share.

        Each share of the Series B Preferred Stock is convertible, at the option
of the  holder,  at any time into  shares of common  stock of the  Company  at a
conversion price equal to the trading price of the shares or at the price of the
last placement of shares by the Company, or at $1.00,  whichever is greater. The
holders of the preferred  stock are entitled to vote,  together with the holders
of common  stock,  on all matters  submitted to  stockholders  for a vote.  Each
preferred  stockholder is entitled to the number of votes equal to the number of
shares of preferred stock convertible at the time of such vote.

        In the event of any  distribution or liquidation  event,  the holders of
the  then  outstanding  Series  B  Preferred  Stock  shall  receive  a  pro-rata
distribution  to be determined by performing a fictional  conversion into common
stock,  and determining the pro-rata  distribution of such proceeds on the basis
"as-if  converted,"  which is subordinate in  classification to any debt classes
and  preferred  stock,  Series A, which may be  outstanding  at the time of such
events.

SERIES C REDEEMABLE CONVERTIBLE PREFERRED STOCK

Each share of the Series C  Preferred  Stock is  redeemable  for $100 within six
months of their date of  issuance,  in  addition  to interest of ten percent per
annum; or bears penalty  interest of 5 shares of Common Stock of the Company for
each month the Company  fails to redeem  after the six month period has expired,
or can  convert,  at the Holders  option,  after  failure to redeem  within nine
months into Senior Debt of the Company, subordinate in nature to any Senior Debt
that is in place  at the time of the  conversion,  bearing  interest  at 12% per
annum on the face value of $100 per share.  As of December 31, 2002, the Company
has an undeclared  dividend of  approximately  $300.  The Company has valued the
Series C Preferred  Stock and the Common Stock by  determining  fair pricing for
the Common Stock based on public  trading  history and  allocated  the remaining
unit value to the  Preferred  Shares on a pro-rata  basis.  The Shares  were not
issued as of December  31, 2002 and are  reflected  as of December 31, 2002 as a
Stock Payable.


                                      F-30


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

10.     WARRANTS

The Company entered into a relationship in September, 2002 that provided for the
issuance of up to 100,000  warrants to purchase  shares of the Company's  common
stock at an  exercise  price of $1.15 per share for a period of three years from
their date of issuance.  In addition,  Halter  Financial  Group,  an  investment
banking group and  shareholder in WBNI,  held 78,500  warrants issued in 2001 to
purchase  shares of Common Stock of the Company at an exercise price of $.01 per
share.  These  warrants  were issued prior to the merger of Segmentz,  Inc. with
TRANSL  Holdings  when the trading  price of the  Company's  securities  was not
quoted and trading of the  Company's  securities  took place on the pink sheets.
These warrants were exercised in January 2003.

On September 30, 2002, the Company entered into a consulting  agreement in which
we agreed to issue five year  warrants to  purchase up to 100,000  shares of the
Company's  common stock at an exercise  price of $1.15 per share in exchange for
financial  advisory  services.  These  warrants vest ratably over a twelve-month
period ending  September 30, 2003. The fair value of these warrants  expensed in
the year ended December 31, 2002, was calculated at $7,000, on a pro-rata basis.

The Company estimates the fair value of each warrant to purchase common stock as
detailed  above,  at the grant  date by using the  Black-Scholes  option-pricing
model with the following assumptions:

                                                             2002        2001
                                                             ----        ----

        Dividend yield                                        0%          0%
        Expected volatility                                  22%          0%
        Risk-free interest rate                             2.77%         5%
        Expected life - years                                 5           5
        Weighted average fair value of options granted      $0.23       $0.00

11.     STOCK OPTION PLAN

In October  2001,  the Company  adopted the 2001 Stock Option Plan (the "Plan"),
under which it authorizes  options to be granted to purchase  600,000  shares of
common stock. The Plan entitles the holder to receive options to purchase common
stock of the  Company at a specified  price in the  future.  The Board may grant
options at its  discretion and is responsible  for  determining  the price to be
paid for the shares upon  exercise of each option,  the period within which each
option may be exercised, and any additional terms and conditions of each option.
The Company granted no options under the Plan during the year ended December 31,
2002.


                                      F-31


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

12.     RELATED PARTY TRANSACTIONS

The Company  utilized the trucking  services of an entity related through common
ownership. Expenses incurred during the periods ended December 31, 2001 amounted
to  approximately  $206,000 . The expenses  incurred for these  services are not
necessarily  indicative  of the amounts  that may have been  incurred  had these
services been provided by independent third parties. The Company did not utilize
services of this related entity during the year ended December 31, 2002.

In December 2001, the majority  stockholder of the Company converted $181,898 of
debt into 181,898 shares of Series B Preferred Stock. In the year ended December
31, 2002, there was a redemption of 11,975 shares of Series B Preferred Stock.

During the year ended December 31, 2002, a stockholder of the Company  consented
to a reduction in balance due to it from the Company pursuant to an agreement to
offset credit losses in connection with Huff Timber Company,  a former customer,
and Logistics Management Resources,  Inc., and the receivable losses experienced
by the Company in the year ended  December  31,  2002.  The amount of offset was
approximately  $299,300  and is  reflected as a reduction to G&A expenses in the
consolidated financial statements for the year ended December 31, 2002.

The Company utilizes the services of tractor  owner-operators  that are employed
by Bryant Plastics,  a stockholder in the Company.  The Company's agreement with
Bryant   Plastics  is  identical   to  its   agreement   with  any   independent
owner-operators,  and Bryant  receives  payment terms and  percentages  that are
identical to other  agreements  with unrelated  entities.  The Company  believes
these terms to be equitable  and fair and believes that these  transactions  are
treated in the normal course of business as if Bryant had no  relationship  with
the Company other than that of an owner-operator.

13.     LEASE COMMITMENTS

The Company leases office space for its headquarters  under a lease that expires
in April  2006.  The  initial  lease  term is for a period of five years and the
lease agreement  includes an optional lease period of an additional three years.
The Company also leases certain equipment under non-cancelable operating leases.

As part of the lease  agreement,  the  Company  has  issued an unused  letter of
credit in the amount of $40,000.  The amount required of the letter of credit is
reduced by $8,000 per year and may be drawn if certain  lease  commitments  have
not been met or have been violated.


                                      F-32


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

13.     LEASE COMMITMENTS (CONTINUED)

On March 17, 2003, the Company  entered into a sublease  agreement that provided
the Company with  approximately  8,000 square feet of  additional  space through
August 2006.  The Company will begin to tender rent payments under this sublease
as of April 1, 2003.

The following is a schedule by year of future minimum rental  payments  required
under operating  leases,  including the sublease  entered into subsequent to the
year ended December 31, 2002,  that have an initial or remaining  non-cancelable
lease term in excess of one year as of December 31, 2002:

              Year Ending
              December 31,
              ------------
                 2004                              147,338
                 2005                              143,875
                 2006                              140,972
                 2006                               79,089
                                                  --------
                                                  $511,274
                                                  --------

The Company leased facilities located in Atlanta, Georgia and Edison, New Jersey
on an "at will" basis.  Monthly  rental  payments for these  facilities  totaled
approximately  $94,000.  The Company has vacated these facilities as of December
31, 2002.

Rent expense  amounted to $265,816 and $776,195 for the years ended December 31,
2002 and 2001, respectively.

14.     OTHER COMMITMENTS

The  Company has an  employment  agreement  with an officer of the Company  that
entitles  the  officer to receive a  severance  payment  equal to the  remaining
salary owed under the  employment  agreement,  plus the base salary for the next
five years after the term of the employment  agreement,  including certain other
benefits to be paid for following termination.

As previously  disclosed in Note 13, the Company has a stand by letter of credit
amounting to $40,000.


                                      F-33


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

15.     CONTINGENT LIABILITIES

The Company has been party to a lease in its Atlanta  facility that was believed
to be month-to-month  pursuant to data provided by LMR, which was in operational
control of the Company at the time the Company  purchased the assets of QLS from
bankruptcy  and began  utilizing the space in Forest Park,  Georgia  pursuant to
providing logistic services for clients. The Company notified the landlord,  IDI
Services,  Inc. ("IDI"), of its intentions to find smaller space and offered IDI
an opportunity to provide a lesser  facility size within the facility  currently
occupied by the Company.  IDI informed the Company at that time that the Company
was party to a lease  arrangement  that had  previously  not been  disclosed  or
evidenced.

During February 2002, IDI and the Company were engaged in discussions to resolve
this misunderstanding in which the Company asserts that IDI accepted a letter of
credit provided by LMR as inducement to enter into the lease with LMR, with whom
the  Company had an  arrangement  to vacate the  premises of its  month-to-month
sublease  on 30 days  written  notice.  IDI's  assertion  included  a variety of
material issues,  including a representation  that the Company was a prime lease
holder with an obligation through May 2006. The Company had subsequently secured
legal  counsel and  continued  to assert that any lease  documents  that existed
suggesting the Company's  prime tenancy was not  authorized by the Company,  its
board,  or  officers  as  provided  for in the  Company's  bylaws.  The  Company
continued to defend its position in this matter and believed that it would reach
an amicable settlement pursuant to this issue.

On June 17, 2002, the Company  received a summons from Industrial  Property Fund
I, LP that named the Company as a co-defendant in a civil action pursuant to the
Company's tenancy in Forest Park, Georgia, which the Company continues to assert
and claim is a month-to-month  tenancy under which the Company has no obligation
other than payment of rent when due. In July 2002, the action was dismissed with
regards to monetary  damages  against the  Company.  No  financial  remedies are
currently sought in connection with this action, and the Company has vacated the
premises in accordance with its agreement to do so.

The Company is involved in certain  legal  actions  which arise in the  ordinary
course of business. The Company is defending these proceedings.  While it is not
feasible to predict or determine the outcome of these matters,  the Company does
not  anticipate any of these matters or these matters in the aggregate will have
a  material  adverse  effect  on the  Company's  business  or  its  consolidated
financial position or results of operations.


                                      F-34


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

16.     SEGMENT INFORMATION

Segment  information  has  been  prepared  in  accordance  with  SFAS  No.  131,
"Disclosure  About  Segments  of an  Enterprise  and Related  Information."  The
Company has two  reportable  segments:  truck  hauling  brokering  and warehouse
operations. The segments were determined based on the types of services provided
by each segment.  The Company had only one reportable segment until the purchase
of QLS in 2001.

The brokering operations arrange truckload transportation with dedicated Company
equipment,  owner operator  fleet,  and extensive  agent partners  throughout 48
states.

The Company  relocated  its  warehouse  locations in the third  quarter of 2002,
closing both  locations to mitigate  carrying  costs until new  facilities  were
located.  The first new  facility  opens in May 2003 in  Evansville,  IN and the
segment will resume  ongoing  operations  as of that date as part of a long-term
contract to provide dedicated delivery services to an international auto company
as part of an agreement with Schneider Logistics.

Revenues for the trucking segment increased  approximately  $959,761, or 34%, to
approximately  $1,899,687  for the year ended  December  31, 2002 as compared to
approximately  $ 2,859,448 for the year ended  December 31, 2001.  This decrease
was primarily due to (i) change of focus in segment to reflect management desire
to  provide  supply-chain  and  warehouse  services  on a contract  basis;  (ii)
contract  focus  resulting  in  efforts  to  secure  smaller,  regional  staging
warehouse  facilities;   and  (iii)  movement  of  assets  to  new  facility  in
Evansville, IN. in connection with contract relationship, resulting in reduction
of revenues for the move period.

For the year ended  December  31,  2001,  information  regarding  operations  by
segment was as follows:





                                                 Trucking           Warehouse             Total
                                              --------------      -------------       -------------

                                                                             
        Revenue                               $    5,596,318      $   2,859,448       $   8,455,766
        Other                                                     $      11,464       $      11,464
        Interest expense                      $      216,548                          $     216,548
        Depreciation                          $        9,759      $      43,576       $      53,335
        Net loss                              $     (827,433)     $     171,012       $    (656,421)
        Equipment, net of accumulated
           depreciation                       $       46,258      $     275,550       $     321,808
        Segment assets                        $    1,302,117      $     665,700       $   1,967,817



For the year ended  December  31,  2002,  information  regarding  operations  by
segment was as follows:





                                                 Trucking           Warehouse             Total
                                              --------------      -------------       -------------

                                                                             
        Revenue                               $    8,061,123      $   1,899,687       $   9,960,810
        Other                                         33,696      $           0       $      33,696
        Interest expense                      $      139,113                          $     139,113
        Depreciation                          $       11,734      $      90,030       $     101,764
        Net Income (loss)                     $      295,521      $      78,594       $     374,115
        Equipment, net of accumulated
           depreciation                       $       34,524      $     176,539       $     211,064
        Segment assets                        $    3,214,150      $     379,539       $   3,593,689



                                      F-35


                                 Segmentz, Inc.

                   Notes to Consolidated Financial Statements

                     Years Ended December 31, 2002 and 2001

17.     EARNINGS PER SHARE (EPS)

Basic  earnings  per share is computed by  dividing  net income by the  weighted
average number of shares of common stock  outstanding  during each year.  Shares
issued  during the year are  weighed  for the portion of the year that they were
outstanding.  Diluted earnings per share is computed in a manner consistent with
that of basic earnings per share while giving effect to all potentially dilutive
common shares that were outstanding during the period.

The  following  is a  reconciliation  from basic  earnings  per share to diluted
earnings per share for the year ended December 31, 2002:

                      Net Income      Weighted Average        Earnings Per Share
                                      Shares Outstanding
--------------------------------------------------------------------------------
Basic                 374,115         6,690,584               $.06
Effect of dilution:
   Stock options                      1,265,425
--------------------------------------------------------------------------------
   Diluted            374,115         7,956,009               $.05
--------------------------------------------------------------------------------

As of December 31,  2001,  all warrants  and  convertible  preferred  stock were
excluded  from the  computation  of diluted EPS because 2001 was a year in which
the  Company  experienced  a loss,  therefore  having no  earnings  per share to
compute,  during which time such warrants and  preferred  shares would have been
anti-dilutive.

18.     SUBSEQUENT EVENTS

The 78,035 warrants issued in connection with the merger between Trans-Logistics
and Segmentz, Inc. were exercised in January 2003, resulting in 78,035 shares of
restricted  common  stock of the Company  being  issued to the Halter  Financial
Group for $.01 per share.

On March 17, 2003, the Company entered into a sublease agreement with R.W. Baird
& Company  that  provided the Company  with  approximately  8,000 square feet of
additional  space at 18302 Highwoods  Preserve  Parkway through August 2006. The
Company will begin to tender rent  payments  under this  sublease as of April 1,
2003.


                                      F-36


      No dealer, sales representative or any other person has been authorized to
give any information or to make any  representations  other than those contained
in this  prospectus and, if given or made,  such  information or  representation
must not be relied upon as having been  authorized  by the Company or any of the
underwriters.  This  prospectus  does not  constitute an offer of any securities
other than those to which it relates or an offer to sell, or a  solicitation  of
any offer to buy,  to any  person  in any  jurisdiction  where  such an offer or
solicitation would be unlawful.  Neither the delivery of this prospectus nor any
sale made hereunder shall, under any  circumstances,  create an implication that
the  information  set forth herein is correct as of any time  subsequent  to the
date hereof.

                                TABLE OF CONTENTS

                                      Page

Prospectus Summary....................
Risk Factors..........................
Use of Proceeds.......................
Capitalization........................          18,718,578 SHARES
Price Range of Common Stock
   and Dividend Policy................           SEGMENTZ, INC.
Selling Security Holders..............
Plan of Distribution .................             PROSPECTUS
Management's Discussion and
  Analysis of Financial Condition               __________, 2004
 and Results of Operations............
Business..............................
Management............................
Executive Compensation................
Principal Shareholders................
Certain Transactions..................
Description of Securities.............
Shares Eligible for Future Sale.......
Legal Matters.........................
Experts...............................
Available Information.................
Financial Statements..................

      Until  _____________,  90 days  after  the  date of this  Prospectus,  all
dealers  effecting  transactions  in the registered  securities,  whether or not
participating  in this  distribution,  may be required to deliver a  Prospectus.
This  delivery  requirement  is in  addition  to the  obligations  of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.



                                    PART TWO

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS

      The Delaware  General  Business Law (the  "Corporation  Act")  permits the
indemnification  of  directors,  employees,  officers  and  agents  of  Delaware
corporations. The Company's Certificate of Incorporation (the "Certificate") and
Bylaws  provide that the Company  shall  indemnify its directors and officers to
the fullest extent permitted by the Corporation Act.

      The provisions of the  Corporation Act that authorize  indemnification  do
not eliminate the duty of care of a director,  and in appropriate  circumstances
equitable remedies such as injunctive or other forms of non-monetary relief will
remain available under Delaware law. In addition, each director will continue to
be subject to liability for (a) violations of criminal laws, unless the director
had  reasonable  cause to believe his  conduct  was lawful or had no  reasonable
cause to believe his conduct was  unlawful,  (b)  deriving an improper  personal
benefit  from  a  transaction,  (c)  voting  for  or  assenting  to an  unlawful
distribution  and (d) willful  misconduct  or conscious  disregard  for the best
interests  of the Company in a proceeding  by or in the right of a  shareholder.
The statute does not effect a director's  responsibilities  under any other law,
such as the federal securities laws.

      The effect of the  foregoing  is to require the Company to  indemnify  the
officers and directors of the Company for any claim arising against such persons
in their official  capacities if such person acted in good faith and in a manner
that he reasonably believed to be in or not opposed to the best interests of the
corporation  and,  with respect to any  criminal  action or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers or persons  controlling the
Company pursuant to the foregoing provisions, the Company has been informed that
in the opinion of the Securities and Exchange  Commission,  such indemnification
is against public policy as expressed in the act and is therefore unenforceable.

                                      II-1


ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The  estimated  expenses  payable by the  Company in  connection  with the
distribution of the securities being registered are as follows:

SEC Registration and Filing Fee.....................................  $  6,262
Legal Fees and Expenses*............................................    15,000
Accounting Fees and Expenses*.......................................     7,500
Financial Printing*.................................................     3,000
Transfer Agent Fees*................................................     1,250
Blue Sky Fees and Expenses*.........................................       750
Miscellaneous*......................................................     1,238
                                                                       -------
TOTAL...............................................................   $35,000
                                                                       =======
----------
*     Estimated

      None of the  foregoing  expenses  are being paid by the  selling  security
holders.

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES

      On July 9, 2003, we closed a private placement pursuant to which we issued
a total of 2,673,333 shares of our common stock, par value $0.001 per share, and
warrants to  purchase  up to  1,336,667  shares of our common  stock,  par value
$0.001 per share,  for $1.25 per share for a period of 5 years, to 58 accredited
investors.  We received  $2,005,000  in  consideration  for the  issuance of the
securities,  less placement  agent fees and other expenses  associated  with the
private  placement.  The securities  were issued  pursuant to the exemption from
registration  provided  by Rule  506 of  Regulation  D,  promulgated  under  the
Securities Act of 1933, as amended.  Each investor received current  information
about our company and had the  opportunity  to ask questions  about our company.
These  investors  purchased  the  securities  for  investment  purposes  and the
securities they received were marked with the appropriate restrictive legend.

      In  September  2003,  we  entered  into  discussions  with a  total  of 10
institutional  investors,  existing shareholders,  and accredited investors that
resulted in those 10  investors  making an  investment  in the Company  under an
exemption  from  registration  provided by Section 4(2) of the Securities Act of
1933, as amended.  These investors  purchased  3,743,999 shares of common stock,
par value $0.001 per share,  and warrants to purchase up to 2,724,999  shares of
our common stock,  par value $0.001 per share,  for a weighted  average of $1.40
per share for a period of 5 years.  We received  $2,810,000 in  connection  with
this offering and incurred  offering  costs  approximating  $510,000 in cash and
300,000  options to purchase  common stock at a strike price of $1.40 per share.
Securities  purchased pursuant to this offering were marked with the appropriate
restrictive legend.

                                      II-2


      On October 14, 2003, we raised $90,000  through the issuance of a total of
120,000 shares of our common stock,  par value $0.001 per share, and warrants to
purchase up to 60,000  shares of our common  stock,  par value $0.001 per share,
for $1.35 per share for a period  of 5 years,  to 3  accredited  investors.  The
securities were issued pursuant to the exemption from  registration  provided by
Section 4(2) of the Securities Act of 1933, as amended.  Each investor  received
current  information  about our company and had the opportunity to ask questions
about our company.  These  investors  purchased the  securities  for  investment
purposes  and the  securities  they  received  were marked with the  appropriate
restrictive legend.

      In January 2004, we raised $3,550,000 (less placement agent fees and other
expenses  associated  with the  issuance)  through  the  issuance  of a total of
3,550,000  shares of our common stock,  par value $0.001 per share, and warrants
to purchase up to a total of  1,775,000  shares of our common  stock,  par value
$0.001 per share,  for $1.50 per share for a period of 5 years, to 15 accredited
investors.   The  securities   were  issued   pursuant  to  the  exemption  from
registration provided by Section 4(2) of the Securities Act of 1933, as amended.
Each  investor  received  current  information  about  our  company  and had the
opportunity to ask questions about our company.  These  investors  purchased the
securities for investment  purposes and the securities they received were marked
with the appropriate restrictive legend.

ITEM 27. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

Exhibit No.   Description of Document
-----------   -----------------------

3.1(a)        Certificate of Incorporation dated May 8, 2000 (1)
3.1(b)        Articles of Merger dated May 17, 2000 (1)
3.1(c)        Certificate of Merger dated May 17, 2000 (1)
3.1(d)        Certificate of Merger dated February 1, 2001 (1)
3.1(e)        Certificate of Merger dated February 1, 2001 (1)
3.1(f)        Certificate of Amendment dated November 1, 2001 (1)
3.1(g)        Designation of Preferences of Series A filed June 11, 2003 (2)
3.1(h)        Designation of Preferences of Series B June 11, 2003 (2)
3.1(i)        Designation of Preferences of Series C June 11, 2003 (2)
3.1(j)        Designation of Preferences of Series A-1 June 18, 2003 (2)
3.1(k)        Designation of Preferences of Series B-1 June 18, 2003 (2)
3.2           Bylaws dated May 10, 2000 (1)
5             Opinion and Consent of Adorno & Yoss, P.A.(2)
10.1          Stock Option Plan (1)
23(i)         Consent of Adorno & Yoss, P.A. (see Exhibit 5)(2)
23(ii)        Consent of Pender Newkirk & Company (2)
21            Subsidiaries of Registrant (1)

----------
(1)   Incorporated by reference to exhibits with the corresponding numbers filed
      with our registration statement on Form 10SB (File No. 000-49606).
(2)   Filed herewith.

                                      II-3


ITEM 28. UNDERTAKINGS

The undersigned Registrant 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 arising after
      the  effective  date of the  registration  statement  (or the most  recent
      post-effective amendment thereof) which, individually or in the aggregate,
      represent  a  fundamental  change  in the  information  set  forth  in the
      registration statement;

            (iii) To include any material  information  with respect to the plan
      of distribution not previously disclosed in the registration  statement or
      any material change to such information in the registration statement;

      Provided,  however,  that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply
if the  registration  statement is on Form S-3 or Form S-8, and 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)  That,  for  the  purpose  of  determining  any  liability  under  the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers and 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 preceding) 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

                                      II-4


indemnification  by it is against  public policy as expressed in the  Securities
Act of 1933 and will be governed by the final adjudication of such issue.

                                      II-5


                                   SIGNATURES

      Pursuant to 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 and authorized this registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in Tampa, Florida on February 17, 2004.

                                        SEGMENTZ, INC.

                                        By: /s/ Allan Marshall
                                           -------------------------------------
                                           Allan Marshall
                                           Chairman, Chief Executive
                                           Officer, and Director (Principal
                                           Executive Officer)

      Pursuant to the requirements of the Securities Act of 1933, this Form SB-2
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.





SIGNATURE                                       TITLE                               DATE
---------                                       -----                               ----

                                                                        
/s/ Allan Marshall                      Chairman of the Board, Chief          February 17, 2004
-----------------------------------     Executive Officer, and Director
Allan Marshall                          (Principal Executive Officer)


/s/ John S. Flynn                       President, Chief Financial Officer    February 17, 2004
-----------------------------------     and Director (Principal Financial
John S. Flynn                           & Accounting Officer)


/s/ Dennis M. McCaffrey                 Chief Operating Officer               February 17, 2004
-----------------------------------     and Director
Dennis M. McCaffrey

/s/ David J. Hare                       Director                              February 17, 2004
-----------------------------------
David J. Hare

/s/ Robert Gries                        Director                              February 17, 2004
-----------------------------------
Robert Gries