UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-KSB

|X|   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

                   For the fiscal year ended November 30, 2002

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

              For the transition period from ________ to _________.

                           Commission File No. 0-4465
                            eLEC COMMUNICATIONS CORP.
             (Exact name of Registrant as specified in its charter)

              New York                                    13-2511270
  (State or other jurisdiction                 (IRS employer identification no.)
of incorporation or organization)

   543 Main Street, New Rochelle, New York                    10801
  (Address of principal executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (914) 633-6500.
           Securities registered pursuant to Section 12(b) of the Act:
                                      None
           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, par value $.10 per share

Indicate by check mark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes |X| No |_|.

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-B is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any amendment to
this Form 10-KSB. |_|

State Issuer's revenue for its most recent fiscal year:  $14,242,079

As of February 28, 2003, the aggregate market value of the voting stock held by
non-affiliates of the Registrant was $664,813.

As of February 28, 2003, there were 15,619,282 shares outstanding of the
Registrant's Common Stock.

Transitional Small Business Disclosure Format (check one): Yes |_|  No |X|



                                TABLE OF CONTENTS

                                     PART I

Item 1.   Description of Business
Item 2.   Description of Properties
Item 3.   Legal Proceedings
Item 4.   Submission of Matters to a Vote of Security Holders

                                     PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters
Item 6.   Management's Discussion and Analysis or Plan of Operation
Item 7.   Financial Statements
Item 8.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

                                    PART III

Item 9.   Directors, Executive Officers, Promoters and Control Persons of the
          Company; Compliance with Section 16(a) of the Exchange Act
Item 10.  Executive Compensation
Item 11.  Security Ownership of Certain Beneficial Owners and Management and
          Related Shareholder Matters
Item 12.  Certain Relationships and Related Transactions
Item 13.  Exhibits and Reports on Form 8-K
Item 14.  Controls and Procedures



      The statements contained in this Report that are not historical facts are
"forward-looking statements" which can be identified by the use of
forward-looking terminology, such as "estimates," "projects," "plans,"
"believes," "expects," "anticipates," "intends," or the negative thereof or
other variations thereon, or by discussions of strategy that involve risks and
uncertainties. Management wishes to caution the reader of the forward-looking
statements, that such statements, which are contained in this Report, reflect
our current beliefs with respect to future events and involve known and unknown
risks, uncertainties and other factors, including, but not limited to, economic,
competitive, regulatory, technological, key employee, and general business
factors affecting our operations, markets, growth, services, products, licenses
and other factors discussed in our other filings with the Securities and
Exchange Commission, and that these statements are only estimates or
predictions. No assurances can be given regarding the achievement of future
results, as actual results may differ materially as a result of risks facing us,
and actual events may differ from the assumptions underlying the statements that
have been made regarding anticipated events. Factors that may cause our actual
results, performance or achievements, or industry results, to differ materially
from those contemplated by such forward-looking statements include, without
limitation: (1) the availability of additional funds to successfully pursue our
business plan; (2) the impact of changes the Federal Communications Commission
or State Public Service Commissions may make to existing telecommunication laws
and regulations; (3) the cooperation of incumbent carriers in implementing the
unbundled network elements platform required by the Federal Communications
Commission; (4) our ability to maintain, attract and integrate internal
management, technical information and management information systems; (5) our
ability to market its services to current and new customers and generate
customer demand for its product and services in the geographical areas in which
we operate; (6) our success in gaining regulatory approval to access new
markets; (7) our ability to negotiate and maintain suitable interconnection
agreements with the incumbent carriers; (8) the availability and maintenance of
suitable vendor relationships, in a timely manner, at reasonable cost; (9) the
intensity of competition; and (10) general economic conditions. All written and
oral forward looking statements made in connection with this Report that are
attributable to us or persons acting on our behalf are expressly qualified in
their entirety by these cautionary statements. Given the uncertainties that
surround such statements, prospective investors are cautioned not to place undue
reliance on such forward-looking statements.

                                     PART I

      In this Annual Report on Form 10-KSB, we will refer to eLEC Communications
Corp., a New York corporation, as "eLEC," the "Company," "we," "us," and "our."

Item 1. - Description of Business

Overview

      eLEC Communications Corp. is a full-service telecommunications company
that focuses on developing integrated telephone service in the emerging
competitive local exchange carrier ("CLEC") industry. We offer small businesses
and residential consumers an integrated set of telecommunications products and
services, including local exchange, local access, domestic and international
long distance telephone, data and a full suite of local features and calling
plans. We have built a scalable operating platform that can provision a local
telephone line, provide dial-tone to our customers, read usage records, rate
telephone calls for billing purposes, prepare monthly invoices to customers,
provide real-time on-line customer support services at our inbound call centers,
capture credit and collection data, calculate gross margins for each line and
perform any moves, adds, changes and repairs that a customer requests. We


                                        2


utilize universal client technology that enables our employees and agents to
access our system from any PC using any Internet browser.

      We believe that the Telecommunications Act of 1996 (the
"Telecommunications Act"), which opened the local exchange market to
competition, has created an attractive opportunity for CLECs. Like most CLECs,
our entry in this industry was dependent upon the provisions of the
Telecommunications Act that allow CLECs to lease various elements of the
networks of the incumbent local exchange carriers ("ILECs") that are necessary
to provide local telephone service in a cost-effective manner. This aspect of
the Telecommunications Act is referred to as "unbundling" the ILEC networks, and
allows us to lease unbundled network elements on an as-needed basis and provide
such elements to our customers at a lower cost than that which the ILEC is
charging.

      Although we believe the opportunity for CLECs is attractive, it is also
challenging. We must contend with federal and state government regulators,
rapidly changing technologies, incumbent carriers that are better staffed and
capitalized than us and real-time business partners that also carry our
customer's telephone call, whether it is local, long distance or international.
At the same time that we are managing these challenges, we also must provide
connectivity, superior customer service and a culture of continuous improvement.
Because of the complexity of the business, we have focused our energies on
simplifying our working environment and improving performance through
automation.

      Other CLECs have invested a substantial amount of capital to buy
circuit-switched equipment and rollout fiber, only to find that their equipment
is severely underutilized and that there is a significant shortfall in their
revenue stream when compared to their capital investment. We refer to this
strategy as a "facilities-first" strategy, because the CLEC has invested in its
equipment and placed the equipment in service before the CLEC has developed a
customer base. Our strategy is a "customer-first," or a "deferred-build"
strategy. We invested our capital in our Operations Support System ("OSS") to
support our customers and we lease facilities on an as-needed basis from ILECs
while we build our customer base. After we have obtained a substantial
geographical concentration of customers, we will make decisions regarding the
purchase and installation of our own network equipment. This strategy allows us
to be very flexible with our customer base as we grow our business. We can move
our customer base to alternative access, if appropriate, and we do not become a
captive of our own underutilized equipment, as can happen with a
"facilities-first" CLEC. The technological advances in equipment and the
lowering of equipment prices have substantiated our deferred-build strategy and
have enabled us to better utilize our limited capital.

      When we lease lines from an ILEC, we use the unbundled network elements
platform ("UNE-P") service offering. UNE-P allows us to lease the network
elements we need, such as the local line and the port on a local switch, so that
we can provide local dial tone service to our customers. We are capable of
providing virtually all of the same additional voice services provided by any
ILEC, such as three-way calling, call waiting, call forwarding and caller ID. We
sell our services at a fee that is at least 10% and as much as 25% less than the
rate charged by the ILEC. We also offer a bundled package of local and regional
calling minutes with popular voice service features.

             We believe UNE-P is the preferable platform for any CLEC to operate
under while it is growing and building a customer base. We have designed our OSS
to be flexible and scalable so that any company that wants to begin providing
local exchange services utilizing UNE-P can rely on our OSS. UNE-P has
substantial value because it allows a CLEC to provide service with significantly
lower capital requirements than either fiber-based or wireless systems, and to
offer services to a broader customer base more quickly and at a lower price. The
ability to rapidly provision accounts and to deliver reliable service at a lower
price than offered by the ILECs should provide us with certain competitive
advantages


                                        3


as we market our services to small business and residential customers. Recently,
several ILECs have petitioned the Federal Communications Commission ("FCC") to
make changes to regulatory requirements for the UNE-P service offering. These
ILECs have attempted to lobby the FCC and state public utility commissions to
impose certain restrictions on certain individual network elements that would
destroy the competitive value of the UNE-P. If the ILECs succeed in their
lobbying efforts, it is likely the resulting amendments to the existing UNE-P
structure will significantly harm our operations and gross margins.

      In March 2002, UNE-P became more valuable to us when the costs charged to
us for providing local voice services on the UNE-P service offering in New York
State were lowered. We believe current rates are also very attractive in New
Jersey and Pennsylvania. Our original CLEC business, built in our wholly-owned
subsidiary, Essex Communications, Inc. ("Essex"), began as a reseller with
approximately 10% gross margins. This subsidiary was unable to operate
profitably and we sold the Essex customer base and related assets on December
31, 2002. Another CLEC subsidiary that we own, Telecarrier Services, Inc.
("Telecarrier"), is operating under the protection of Chapter 11 of the Federal
Bankruptcy Code. As with Essex, Telecarrier began as a reseller and was unable
to operate profitably. Our primary operating CLEC, New Rochelle Telephone Corp.
("NRTC"), is selling services in New York State only, and is currently achieving
gross margins of approximately 45%. As a start-up CLEC, NRTC is not yet
profitable. If we are able to obtain an appropriate working capital facility, we
project NRTC will be able to reach a breakeven level this year. However, there
can be no assurance that this will occur, nor can there be any assurance we will
be able to obtain the financing we are seeking. Failure to reach a breakeven
level in our operations could cause us to seek to reorganize under applicable
bankruptcy laws.

Development of Business

      We were incorporated in the State of New York under the name Sirco
Products Co. Inc. in 1964 and developed a line of high quality handbags, totes,
luggage and sport bags. In 1995, we divested our handbag operations, which had
experienced several years of operating losses. Although we were profitable in
fiscal 1996, declining revenues in our next two fiscal years, combined with
operating losses, forced us to analyze other business opportunities.

      In October 1997, we began incubating small high-growth-potential
companies, and we made our first investment in a CLEC, Access One
Communications, Inc. ("Access One"), when we purchased approximately 28% of
Access One's outstanding capital stock. Access One was a newly-formed CLEC with
approximately 2,000 installed local access lines that looked to us for growth
capital to meet its business plan. Our Board of Directors believed that Access
One's "customer-first" growth strategy of obtaining a customer base first and
later building an equipment network around a geographically concentrated
customer base was a compelling strategy that would utilize capital wisely and
yield high valuations in the future. Access One was purchased by Talk America
Holdings Inc. ("Talk"), a publicly-traded telecommunications company, in August
2000, and we received approximately 2.2 million shares of Talk common stock and
warrants in exchange for our investment in Access One.

      We commenced operations in the telecommunications industry in fiscal 1998
by acquiring Essex, a newly-formed CLEC formed to attract and retain a
geographically concentrated customer base in the metropolitan New York region,
primarily through the resale of products and services of incumbent and
alternative facilities-based local providers.

      Due to our increased focus on developing a full suite of
telecommunications services, and the significant decrease in luggage division
sales, our Board of Directors decided in July 1999 to divest the Company's
luggage division, and we sold the assets of our U.S. luggage operations in
August 1999.


                                        4


      In January 2000, we acquired Telecarrier, a New Jersey-based CLEC that
operated as a CLEC in the states of Massachusetts, New Jersey, New York and
Rhode Island and provided long distance service in 13 states. Although most of
Telecarrier's operations were merged into Essex after the acquisition was
completed, we maintained several licenses in Telecarrier, and we are now
operating Telecarrier to sell telephone services in New York and New Jersey. On
July 29, 2002, Telecarrier filed a voluntary petition for protection under
Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy
Court for the Southern District of New York. Telecarrier is currently operating
in bankruptcy.

      In October 2000, we acquired Line One, Inc. ("Line One"), a telemarketing
firm with approximately 70 seats. Line One became our internal marketing engine
for our telemarketing channel, which contacts small businesses and offers our
telecommunications services. We believe telemarketing is a particularly
effective marketing strategy to utilize because of the ubiquitous reach that the
UNE-P service offering gives us. Line One has also managed third-party
telemarketing firms that we have retained. Due to our limited financial
resources, at February 28, 2003, we were only telemarketing with 15 seats.

     On September 3, 2002, we entered into a definitive purchase agreement to
sell certain of the assets of Essex to Essex Acquisition Corp. ("EAC"), a
wholly-owned subsidiary of BiznessOnline.com, Inc. ("Biz"). The sale to EAC was
completed on December 31, 2002. EAC purchased selected assets and assumed
certain liabilities in conjunction with this transaction. Such amounts are
segregated on our November 30, 2002 balance sheet and designated as "assets held
for sale," which amounted to $1,102,103, and "liabilities assumed in sale,"
which amounted to $10,081,382. The transfer of these assets and liabilities to
EAC allowed us to continue in the local exchange business and allowed us to
begin selling local and long distance telephone services through NRTC. As the
creditors of Essex did not consent to the assignment of their claims or
receivables, Essex will remain liable for substantially all the obligations
assumed in the sale until such time as they are paid. The June 30, 2002
unaudited financial statements of Biz indicate that Biz had a stockholders'
equity deficiency of approximately $20,500,000 and had negative working capital
of approximately $3,500,000. The most recent independent auditor's report of Biz
expressed significant doubt about Biz's ability to continue as a going concern.
These factors indicate that there is significant uncertainty as to the ability
of Biz and its subsidiaries to repay the obligations assumed from Essex.
Accordingly, Essex will not record any gain until it is released from the
assumed obligations.

eLEC's Telecommunications Services

      We tailor our service offerings to meet the specific needs of small
business and residential customers in our target markets. We primarily market
our services through three different distribution channels. We use an in-house
telemarketing staff to attract small-business accounts (typically less than five
telephone lines for each account), we use third-party telemarketers to attract
small business and residential accounts (typically less than five telephone
lines for each account), and we use agents and direct marketing to attract small
business and residential accounts (typically one to 20 lines in size for each
account). Based upon feedback received from our customers and analysis of the
types of services the entities in each of these groups typically utilize, we
tailor a basic telecommunications service package, which can be promptly
adjusted to the specific needs of individual customers. We creatively package
our services to provide "one-stop shopping" solutions for our customers, so that
they can


                                        5


purchase directly from us all of their communications requirements. Listed below
are the basic categories of services that we offer:

      o Local Exchange Services. We offer local exchange services, starting with
local dial tone, plus numerous features, the most common of which are call
waiting, call forwarding, caller ID and dial back features. By offering local
dial tone, when we utilize the UNE-P service offering, we also receive
originating and terminating access charges for interexchange calls placed or
received by our subscribers.

      o Long Distance. In addition to our local telephone service, we offer long
distance services as part of a bundled product to customers through agreements
we have with a national long distance carrier. The long distance services
include domestic service, such as interLATA, which are calls that pass from one
"Local Access and Transport Area" or "LATA" to another LATA, and intraLATA,
which are calls that stay within the LATA in which they originated, but are
beyond the distance limits of the local calling plan. Our services also include
toll-free services (800, 888, 877, 866), calling card and other enhanced
services.

      o International Calling. While we offer international calling, our typical
customer does not place a significant number of international calls. Most
telephone companies experience a higher bad debt percentage on international
calling than on local services. We believe there are marketing opportunities in
those cases in which we can offer low international calling rates to particular
countries and simultaneously attract more local telephone customers. To reduce
the risk of bad debt exposure, however, we have installed a switch with a debit
card platform in our Orlando facility that can take a prepayment from a customer
when the customer accesses the system and places an international call. No pin
or account numbers are required as the system recognizes the telephone number
from which the call is initiated, including any cell phone number that the
customer programs into the system. Calls must originate in the United States and
can be made to any destination in the world.

      o Internet and Data Services. We offer dedicated data lines including
ISDN, T1 and higher speed dedicated connections. In addition, we are considering
various programs to resell DSL and Internet services as a commissioned agent. We
do not plan to offer our own DSL in the near future, nor do we plan to provide
provisioning or customer service for such a product.

Business Strategy

      Our goal is to use our internally developed systems and processes to
operate as a premiere UNE-P focused integrated communications provider. We
intend to take advantage of the UNE-P service offering in states in which the
rates allow a CLEC to obtain an appropriate gross margin, such as New York and
Pennsylvania, and in New Jersey, where there has recently been a significant
reduction in the cost of leasing a port and a loop.

      We are taking the following actions to achieve our goal of being a
profitable UNE-P CLEC:

      o Target Small-Business and Residential Customers. We focus our CLEC sales
efforts for local and long distance services on small business and residential
consumers having one to 20 local access lines in any one location. We have
elected to focus on this segment because of our ability to obtain under the
UNE-P platform ample gross margins on the services provided to these


                                        6


customers. We also believe that, as compared to larger businesses, the ILECs and
facilities-first CLECs may be less likely to apply significant resources to
obtaining or retaining these customers. We expect to attract and retain these
customers through telemarketers and agents, by offering bundled local and long
distance services, as well as enhanced telecommunication services, at
competitive long distance rates, by responsive customer service and support and
by offering new and innovative products.

      o Rapidly Deploy New Customers. As a CLEC, we intend to take advantage of
our ability to rapidly provision new accounts in our existing service areas, and
to rapidly enter new service areas because of our low capital requirements to
enter new states. Our choice of states on which to focus will depend on several
factors, such as the population in the state, our ability to utilize the UNE-P
service offering and the potential gross margin percentage we can achieve in
that particular state.

      o Achieve Market Share with Competitive Pricing. We always price our CLEC
services at a discount to the same services provided by an ILEC. We can
ascertain the prices the ILECs charge because we have access to the rates they
have filed with the various state public service commissions, and we typically
review the telephone bill of a potential customer before switching it to our
network to compare the prices it was paying and any contractual obligations to
which it was subject. We anticipate that some ILECs may reduce their prices as
increased competition begins to erode their market share. We believe, however,
that we will be able to compete as prices decrease because of our low network
costs and because we will be providing a variety of bundled telecommunications
services and will not have to rely on price alone to maintain our core customer
base.

      o Market in our Own Community. We are taking an active role in the City of
New Rochelle, New York so that local businesses and residents will see our
principal operating subsidiary, NRTC, as "the local phone company." NRTC
operates out of a building we own in the downtown business district of New
Rochelle, and many merchants and city officials have expressed appreciation for
our presence and investment in the downtown business district. In December 2002,
we hosted an open house in the lobby of our building sponsored by the City's
Building Improvement District to further publicize our company and to generate
more shopping in and awareness of the downtown community. We also have an agent
that seeks to obtain local lines by door-to-door marketing in New Rochelle.
There are approximately 120,000 local phone lines just in New Rochelle. Our goal
is to be able to service at least 10% of those lines.

Competition in the Telecommunications Industry

      The local telecommunications market is a highly competitive environment
and is dominated by ILECs. Based upon the geographical locations in which we
currently sell services, Verizon is our largest competitor. Verizon has a
"win-back" program through which it approaches former customers lost to a CLEC
or other competitor in an attempt to have the former customers switch back to
its services. Most of our actual and potential competitors, including most of
the facilities-first CLECs, have substantially greater financial, technical,
marketing and other resources (including brand name recognition) than we do.
Furthermore, our established competitors, such as the ILECs, are able to compete
effectively because they have long-term existing relationships with their
customers, strong name recognition, abundant financial resources, and the
ability to cut prices of certain services by subsidizing such services with
revenues generated from other products. Although the Telecommunications Act
reduced barriers to entry


                                        7


into the local market, future regulatory decisions could increase the rates that
CLECs must pay ILECs for use of ILEC facilities, which would result in lower
margins for CLECs and lessen the ability of CLECs to offer consumers a
significant percentage savings on their phone bill.

      In addition to competition from ILECs and other CLECs, several other
entities currently offer or are capable of offering local service, such as
wireless service providers, long distance carriers, cable television companies,
electric utilities and microwave carriers. These entities, upon entering into
appropriate interconnection agreements or resale agreements with ILECs, can
offer single source local and long distance services like those we offer. For
example, long distance carriers, such as AT&T Corp., MCI WorldCom and Sprint
Corporation, among other carriers, have each begun to offer local
telecommunications services in major U.S. markets using the unbundled network
elements platform or by reselling the ILECs' services.

      The long distance market, in comparison to the local market, has
relatively insignificant barriers to entry and has been populated by numerous
entities that compete for the same customers by frequently offering promotional
incentives and lower rates. We compete with many such companies that do not
offer any service other than long distance, and we compete with established
major carriers such as AT&T Corp. and MCI WorldCom. We believe our bundled
package of local services and a variety of data services will help us compete in
this market. We will also have to maintain high quality and low cost services to
compete effectively. In many instances, we must be in a position to reduce our
rates to remain competitive. Such reduction could be harmful to us if we do not
also provide other services to our long distance customers.

Government Regulation

      Local and long distance telecommunications services are subject to
regulation by the FCC and by state regulatory authorities. Among other things,
these regulatory authorities impose regulations governing the rates, terms and
conditions for interstate and intrastate telecommunications services and require
us to file tariffs for interstate and international service with the FCC and
obtain approval for intrastate service provided in the states in which we
currently market our services. We must obtain and maintain certificates of
public convenience and necessity from regulatory authorities in the states in
which we operate. We are also required to file and obtain prior regulatory
approval for tariffs and intrastate services. In addition, we must update or
amend the tariffs and, in some cases, the certificates of public convenience and
necessity, when rates are adjusted or new products are added to the local and
long distance services we offer. Changes in existing laws and regulations,
particularly regulations resulting in increased price competition, may have a
significant impact on our business activities and on our future operating
results. We are also subject to Federal Trade Commission regulation and other
federal and state laws relating to the promotion, advertising and direct
marketing of our products and services. Certain marketing practices, including
the means to convert a customer's local or long distance telephone service from
one carrier to another, have recently been subject to increased regulatory
review of both federal and state authorities. Even though we have implemented
procedures to comply with applicable regulations, increased regulatory scrutiny
could adversely affect the transitioning of customers and the acquisition of new
customer bases. Amendments to existing statutes and regulations, adoption of new
statutes and regulations and expansion of our operations into new geographic
areas and new services could require us to alter our methods of operation or
obtain additional approvals, at costs which could be substantial. There can be
no assurance that we will be able to comply with applicable laws, regulations
and licensing requirements. Failure to comply with applicable laws, regulations
and licensing requirements could result in civil penalties, including
substantial fines, as well as possible criminal sanctions.


                                        8


Employees

      At February 28, 2003, we employed 65 employees, of whom 59 were employed
on a full-time basis and 6 were employed on a part-time basis. We are not
subject to any collective bargaining agreement and we believe that our
relationship with our employees is good.

Item 2. - Description of Property

      The following table sets forth pertinent facts concerning our material
properties at February 28, 2003, all of which are owned or leased by either us
or one of our subsidiaries:

Property Owned:

         Location                      Use              Approximate Square Feet
         --------                      ---              -----------------------
543 Main Street             Executive offices; in                 45,000
New Rochelle, NY 10801      bound and out bond call
                            center

      We believe the building we own is in good condition and contains more
space than we currently need for our employees. We purchased the property in
December 2000, and financed the purchase, in part, with a mortgage in the amount
of $1,100,000 that matures on December 4, 2005. Our monthly debt service
payments are for interest only and amount to approximately $10,000. Property
taxes amount to approximately $48,000 annually. The exterior of the building is
steel and wood construction with exterior brick veneer on three sides. The main
interior office area is steal columns and beams in an open office configuration.

      We purchased the building with the intention of using it as a 250-person
inbound and outbound call center and as our executive offices. At our current
level of employees, which totaled 65 at February 28, 2003, the facility is
underutilized and we are seeking a tenant to lease unused space in the building.
When we consider purchasing property, we have no policy with regard to
limitations of the percentages of assets that may be invested in any one
investment. Our acquisition strategy is dependent on price, property carrying
costs and the corresponding rental rates available to us for facilities that are
of an appropriate size for our current and future needs. Our acquisition of this
asset was for projected operating usage and to save money on rental expense, and
was not for possible capital gain or to generate additional ordinary income.

      We have no proposed improvement program for this property and do intend to
make significant improvements, unless such improvements are to be made in
conjunction with signing a lease with a long-term tenant. We believe the
replacement cost of the building is adequately covered by insurance.

Properties Leased:

                                            Approximate         Annual
  Location                   Use            Square Feet          Rent
  --------                   ---            -----------          ----
2500 Silver Star Road      Office              1,500           $24,000
Orlando, FL  32804


                                        9


      Our leased space in Orlando is a one year lease that we intend to renew.
We pay for the lease, although the company has not signed the lease. An employee
has personally signed the lease. Our owned property is not fully utilized for
the purposes set forth in the table above under the caption "Use." We have been
seeking tenants to rent vacant space in our New Rochelle location. We believe
our existing properties are suitable and adequate for our current business
needs.

      Essex may also be contingently liable for leased space in Orlando, Florida
that was abandoned in fiscal 2002. Such space is being rented by another entity
and we no longer consider it as leased space. See notes to financial statements
for additional information.

Item 3. - Legal Proceedings

      Other than the license and regulatory proceedings that routinely occur for
telecommunication entities as described under "Government Regulation," we are
not currently a party to any legal proceeding that we believe will have a
material adverse effect on our financial condition or results of operations.

Item 4. - Submission of Matters To a Vote of Security Holders

      The 2002 Annual Meeting of Shareholders (the "2002 Annual Meeting") was
duly held on November 26, 2002. All director nominees to the Board of Directors
were duly elected at the 2002 Annual Meeting.


                                       10


                                     PART II

Item 5. - Market for the Company's Common Equity and Related Stockholder Matters

      Our common stock currently trades on The OTC Bulletin Board(R) ("OTCBB")
under the symbol ELEC. Prior to our listing on the OTCBB in February 2002, our
common stock traded on The Nasdaq Small Cap Stock Market(R). The high and low
sales price for each quarterly period of our last two fiscal years are listed
below:

                                          High            Low
                                          ----            ---
            Fiscal 2001
                  1st  Quarter           $1.297       $0.500
                  2nd Quarter             0.980        0.500
                  3rd Quarter             1.020        0.330
                  4th Quarter             0.670        0.300

            Fiscal 2002
                  1st  Quarter           $0.610       $0.180
                  2nd Quarter             0.180        0.020
                  3rd Quarter             0.050        0.030
                  4th Quarter             0.090        0.020

        The quotations set forth in the table above reflect inter-dealer prices,
without retail mark-up, mark-down or commission, and may not necessarily
represent actual transactions. As of November 30, 2002, there were 232 holders
of record of our common stock and approximately 3,000 beneficial holders.

      We have never paid dividends on our common stock and do not expected to do
so in the foreseeable future. Payment of dividends is within the discretion of
our Board of Directors and would depend on, among other factors, our earnings,
capital requirements and operating and financial condition.


                                       11


      The following table provides information as of November 30, 2002 with
respect to shares of our common stock that are issuable under equity
compensation plans.



                                                                                                      Number of securities
                                                                                                     remaining available to
                                                 Number of securities                                 future issuance under
                                                  to be issued upon        Weighted-average            equity compensation
                                                     exercise of           exercise price of             plans (excluding
                                                 outstanding options,    outstanding options,        securities reflected in
                                                 warrants and rights      warrants and rights              column (a))
                 Plan Category                          (a)                       (b)                          (c)
-----------------------------------------      ----------------------   ---------------------      ----------------------------
                                                                                                 
Equity compensation plans
  approved by security holders

   Employee Stock Option Plan (1)                     1,618,453              $     1.60                      607,262
   1996 Restricted Stock Plan (2)                            --                                              400,000
                                                     ----------                                            ---------
                               Subtotal               1,618,453                                            1,007,262
                                                     ----------                                            ---------

Equity compensation plans
   not approved by security holders

   RFC Warrants (3)                                     200,000                    1.54                           --
   Kaufman Bros. Warrants (4)                           350,000                    1.88                           --
                                                     ----------
                               Subtotal                 550,000
                                                     ----------

                                  Total               2,168,453                                            1,007,262
                                                     ==========                                            =========


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

(1)   Our Employee Stock Option Plan allows for the granting of share options to
      Board members, officers, non-officer employees and consultants.

(2)   Our Restricted Stock Plan provides for the issuance of restricted share
      grants to officers and non-officer employees

(3)   The RFC Warrants were issued in conjunction with a revolving credit
      facility. The facility has been retired; however, the warrants will remain
      outstanding until exercised or until the expiration date of October 23,
      2010.

(4)   The Kaufman Bros. Warrants represent two warrant grants for investment
      banking services.


                                       12


Item 6. - Management's Discussion and Analysis or Plan of Operation

      Certain statements set forth below under this caption constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. Please refer to page 2 of this Report for
additional factors relating to such statements.

Plan of Operation

      Our ability to continue operating was significantly improved by the sale
on December 31, 2002 to EAC of certain assets and liabilities of Essex. The
transaction relieved significant cash-flow demands on our operations. Prior to
the sale, Essex's vendors were seeking payments of approximately $10,100,000 in
past-due payables, and our principal ILEC supplier was threatening to deny Essex
access to its operating platform, which would have prevented Essex from
servicing its customers. Although these liabilities continue to be carried on
the books of Essex, and, as a result, our consolidated financial statements, EAC
is now responsible for making payment arrangements on these balances, and we
have been able to use our cash balances to build the customer bases of both NRTC
and Telecarrier. We plan to use our existing cash balances primarily to pay for
current operating expenses and new customer acquisition costs. See Item 1. for
additional information regarding Essex's liabilities.

     Our primary methods of obtaining new customers will continue to be through
telemarketing and outside sales agents. We believe these are effective low-cost
methods and our past history with these customer acquisition methods is helpful
in planning and budgeting our operations on a going forward basis. Since
November 2002 and January 2003, we have been successfully adding new customers
to the customer bases of both NRTC and Telecarrier, respectively. In February
2003, we billed approximately 4,500 lines. At February 28, 2003, we had a
backlog of approximately 1,500 lines that had been sold and not yet billed.
Since September 2002, we have also been receiving an agent's commission on
approximately 900 lines. We believe we can reach a break-even level at
approximately 12,000 lines and that each new line will cost us approximately $50
in selling expenses. In order to reach profitability, we need cash to spend on
new line acquisition costs and to fund our interim operating losses, which
currently approximate $150,000 a month. Our cash balances at March 14, 2003,
will not carry us to the point at which we reach 12,000 lines.

     Since January 2003, we have been seeking working capital financing. Our
billings in the month of February 2003 amounted to approximately $256,000 and we
believe our accounts receivable balances are beginning to reach a level at which
we may be considered an attractive potential customer to an accounts receivable
lender. We have been advised by several potential financing sources that our
customer base is not a good fit for accounts receivable factoring because we
have many invoices that are less than $100 and more than half of our accounts
receivable represent consumer receivables. We believe that 80% financing of our
accounts receivable will be adequate to finance our business going forward. To
finance our operations, we have also been pursuing the sale of one of our
operating subsidiaries or our building in New Rochelle, New York.

     We do not expect to purchase any significant assets in the next 12 months.
We believe our back-office systems are adequately developed and functioning
well, and we anticipate only minor expenditures to further automate such systems
during the next 12 months.


                                       13


Fiscal Year 2002 Compared to Fiscal Year 2001

           Revenues for fiscal 2002 decreased by approximately $5,451,000, or
approximately 28%, to approximately $14,242,000 as compared to approximately
$19,693,000 reported in fiscal 2001. The decrease in revenue was directly
attributable to the decrease in the number of Essex's customers, including its
largest customer, and the number of access lines it billed each month. Essex had
approximately 21,000 access lines at the end of fiscal 2002 as compared to
approximately 39,000 access lines at the end of fiscal 2001. Due to Essex's poor
financial condition, we were not able to expend the marketing dollars necessary
to obtain new customers to replace the customers that were lost by Essex. With
the sale of substantially all of the assets and liabilities of Essex on December
31, 2002, we have started adding customers and access lines through Telecarrier
and our newly-licensed CLEC, NRTC. We plan to use a major portion of our cash
resources to compensate agents and telemarketing firms for providing us with new
customers to grow our business. As a result of the sale of the Essex customer
base, we anticipate revenues in fiscal 2003 to be significantly less than the
revenues reported in fiscal 2002. If we annualized our monthly billing for
February 2003, our annual revenues would be approximately $3,000,000. We project
that we can reach a monthly revenue level of approximately $400,000 per month
without additional financing.

           Our gross profit in fiscal 2002 decreased by approximately
$1,887,000, or approximately 26%, to approximately $5,266,000 from approximately
$7,153,000 reported in fiscal 2001 while our gross profit percentage was 37% in
fiscal 2002 and 36.3% in fiscal 2001. The reduction in gross profit was
attributable to the reduction in our customer base. The increase in gross
profit percentage was attributable to lower buying prices from ILECs that were
established in 2002. We anticipate gross margins to be somewhat higher, at a
level of at least 40%, in fiscal 2003. Our selling strategy in fiscal 2003
is to sell only in states in which we believe we will be able to
achieve a 40% gross margin on our local voice services. In prior years, we
operated in several states in which our gross margins were less than 30%.

            Our selling, general and administrative ("SG&A") expenses decreased
by approximately $4,477,000, or approximately 32%, to approximately $9,486,000
as compared to approximately $13,963,000 reported in fiscal 2001. The decrease
is directly attributable to various cost cutting measures, which included, among
other things a reduction in staffing in all areas of our operations and reduced
spending on our marketing efforts. Additionally, we closed our network
operations center in Norwalk, Connecticut as part of this cost cutting effort,
and we no longer offer our own digital subscriber line service. During the first
quarter of fiscal 2003, our SG&A expenses have been running at approximately
$290,000 per month, or approximately $3,500,000 on an annualized basis. This
amount includes approximately $90,000 in selling expenses that were solely for
the acquisition of new lines. Throughout fiscal 2003, we anticipate that our
SG&A expenses will remain at these lower levels, unless we are able to obtain
additional financing and grow our customer base more rapidly.

            Depreciation and amortization expense decreased by approximately
$823,000 to approximately $261,000 from approximately $1,084,000 reported in
fiscal 2001. The decrease was attributable to the impairment charge taken in the
fourth quarter of fiscal 2001.

            In fiscal 2001, we recorded a loss on impairment of assets in the
amount of approximately $4,707,000 in accordance with SFAS No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of." No loss on impairment of assets was recorded in fiscal 2002.


                                       14


      Interest expense decreased by approximately $303,000 to approximately
$437,000 from approximately $740,000 reported in fiscal 2001 primarily due to
lower average borrowing caused by the payback of and eventual termination of our
credit facility in August 2002. In fiscal 2003, we anticipate we will pay
interest on miscellaneous capital leases and notes, and on a mortgage note. Such
interest expense currently averages approximately $12,000 per month. Interest
expense will remain at this level unless we obtain a lending facility. As noted
in our liquidity and capital resources section that follows, we are seeking
additional debt financing, such as accounts receivable financing or additional
mortgage financing.

      Gain on the sale of investment securities and other investments in fiscal
years 2002 and 2001 of approximately $1,454,000 and $918,000, respectively,
resulted primarily from the sale of stock derived from our investment in Talk.
Based upon the remaining shares of marketable securities currently in our
possession, we do not anticipate gains in fiscal 2003 to exceed $150,000.

      In November 2001, we sold substantially all of the assets of our
subsidiary, Airline Ventures Inc. ("AVI"). As a result, the operations of AVI
were accounted for as a discontinued operation and we recorded a loss from
discontinued operation of approximately $4,000 in fiscal 2001.

Liquidity and Capital Resources

      At November 30, 2002, we had cash and cash equivalents of approximately
$939,000 and negative working capital of approximately $11,214,000 as compared
to cash and cash equivalents of approximately $798,000 and negative working
capital of approximately $8,031,000 at November 30, 2001. Negative working
capital increased primarily due to the loss we incurred. Of such working capital
deficit, approximately $10,100,000 in liabilities have been assumed by Biz and
approximately $1,100,000 in assets have been transferred to Biz.

      Net cash provided by (used in) operating activities aggregated
approximately $2,750,000 and ($2,248,000) in fiscal 2002 and 2001, respectively.
The principal source of cash from operating activities in fiscal 2002 was the
increase in accounts payable of approximately $5,188,000 offset by the operating
loss for the period of approximately $3,319,000. The principal uses of cash from
operating activities in fiscal 2001 were the loss for the period of
approximately $12,374,000, which was offset by increases of approximately
$4,130,000 in accounts payable and other accrued expenses, and the charge on
impairment of long-lived assets of approximately $4,707,000.

      Net cash provided by investing activities aggregated approximately
$1,631,000 and $816,000 in fiscal 2002 and 2001, respectively. The principal
source of cash from investing activities in fiscal 2002 was the proceeds from
the sale of marketable securities of approximately $1,381,000. The principal
sources of cash from investing activities in fiscal 2001 were the proceeds from
the sale of marketable securities of approximately $1,023,000 and the proceeds
from the sale of real property in Canada of approximately $933,000. The
principal use of cash in fiscal 2001 was for the purchase of property and
equipment amounting to approximately $1,188,000.

      Net cash provided by (used in) financing activities aggregated
approximately ($4,240,000) and $1,719,000 in fiscal 2002 and 2001, respectively.
In fiscal 2002, net cash used in financing activities resulted in the repayment
of the revolving credit line. In fiscal 2001, net cash provided by financing
activities resulted from proceeds of a revolving credit facility of
approximately $2,129,000, the proceeds from the exercise of the exercise of
stock options of $100,000, offset by the repayment of long-term debt of
approximately $495,000


                                       15


      We had no capital expenditures in fiscal 2002 and we do not anticipate
making any significant capital expenditures in fiscal 2003.

      In August 2002, we paid off our loan and security agreement with Textron
Financial, formerly known as RFC Capital Corporation. We have no working capital
facility available to us at this time. Our Telecarrier subsidiary, which is
operating in bankruptcy, has a $150,000 line of credit with a bank. The line is
a pre-petition obligation and the bank has not provided Telecarrier with any
debtor-in-possession financing. The bank claims that the line is secured.
However, we are disputing such claim.

      At February 28, 2003, we owned approximately 10,000 shares of Talk
(NASDAQ:TALK) and 83,000 shares of Cordia Corporation (OTCBB:CORG). We have the
right to purchase approximately 95,000 additional shares of Talk if we exercise
a warrant. The warrant exercise price is $6.30 per share and, at February 28,
2003, was not in-the-money, as Talk common stock was trading at approximately
$5.60 per share at such date.

     The report of the independent auditors on our 2002 financial statements
indicates there is substantial doubt about our ability to continue as a going
concern. We have worked during the course of the year to improve our financial
condition and, as discussed previously, the sale of most of the assets and
liabilities of our wholly-owned subsidiary, Essex, in December 2002, has helped
us to continue our business operations. However, we do not believe we currently
have enough working capital to build our business to a profitable level. We now
are seeking a working capital facility that will provide us with financing of up
to 80% of our outstanding accounts receivables. We anticipate that with such
financing, we will be able to achieve our plan of becoming profitable before the
end of this fiscal year. In lieu of such asset-based financing, new debt or
equity financing of up to $1 million would be required to fund our operations.
Given the current market price of our common stock and the current market
conditions in the telecom sector, there can be no assurances that we will be
able to obtain such funding when needed, or that such funding, if available,
will be obtainable on acceptable terms. We are also looking at other ways to
raise cash for operations, such as a second mortgage on our building or the sale
or rental of our building. The failure to raise the necessary funds to finance
our operations will have an adverse effect on our ability to carry out our
business plan. The inability to carry out this plan may result in the
continuance of unprofitable operations, and the eventual shut down of vendor
credit facilities, which would adversely affect our ability to continue
operating as a going concern.

New Accounting Standards

The new accounting pronouncements in footnote one of our Consolidated Financial
Statements are incorporated by reference.

Item 7. - Financial Statements

      The following consolidated financial statements, notes thereto, and the
related independent auditors' report contained on page F-2 to the Company's
consolidated financial statements are herein incorporated:

   Consolidated balance sheets - November 30, 2002 and 2001

   Consolidated statements of operations - Years ended November 30, 2002
   and 2001


                                       16


   Consolidated statements of stockholders' equity deficiency - Years ended
   November 30, 2002 and 2001

   Consolidated statements of cash flows - Years ended November 30, 2002 and
   2001

   Notes to consolidated financial statements - Years ended November 30, 2002
   and 2001

Item 8. - Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

      Not applicable.

                                    PART III

Item 9. - Directors, Executive Officers, Promoters and Control Persons of the
Company; Compliance with Section 16(a) of the Exchange Act.

        The following table contains certain information regarding directors and
executive officers of the Company as of February 28, 2003:

                        Principal Occupation for Past Five Years and
Name             Age    Current Public Directorships or Trusteeships
----             ---    --------------------------------------------

Joel Dupre       49     Director since 1990; Chairman of the Board since March
                        1995; President of OneDotSource LLC ("ODS") from March
                        2000 to present; President of the Sirco Division of
                        Interbrand L.L.C., a manufacturer and distributor of
                        apparel accessories and luggage, from August 1999 to
                        March 2000; Chief Executive Officer of the Company from
                        March 1995 to August 1999.

Eric M. Hellige  48     Director since 1995 and Secretary of the
                        Company; Partner for more than five years of Pryor
                        Cashman Sherman & Flynn LLP ("Pryor Cashman"), counsel
                        to the Company.

Paul H. Riss     47     Director since 1995; Chief Executive Officer
                        of the Company since August 1999 and Chief Financial
                        Officer and Treasurer of the Company since November
                        1996.

Compliance with Section 16(a) of the Exchange Act

      Section 16(a) of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), requires our directors and executive officers, and persons who
own more than ten percent (10%) of a registered class of our equity securities
("10% Shareholders"), to file with the Securities and Exchange Commission (the
"Commission"), initial reports of ownership and reports of changes in ownership
of our common stock and other equity securities. Our officers, directors and 10%
Shareholders are required by Commission regulation to furnish us copies of all
Section 16(a) forms they file. Based solely on our


                                       17


review of the copies of such reports received by us, we believe that for the
fiscal year 2002, all Section 16(a) filing requirements applicable to our
officers, directors and 10% Shareholders had been met.

Item 10. - Executive compensation

Summary of Cash and Certain Other Compensation

      The following table sets forth, for the fiscal years indicated, all
compensation awarded to, earned by or paid to Mr. Paul H. Riss, our Chief
Executive Officer, and to Mr. Joel Dupre, our Chairman of the Board and former
Chief Executive Officer (collectively referred to as the "Named Executives").
None of our other executive officers received more than $100,000 in compensation
during fiscal 2002.

                               Compensation Table


                                       18




                                                                                                           Long-Term
                                           Annual Compensation                                        Compensation Awards
                                           -------------------                                        -------------------

Name and                         Fiscal                                    Other Annual                            All Other
Principal Position                Year       Salary($)       Bonus($)     Compensation ($)       Options(#)       Compensation
------------------               ------      ---------       --------     ----------------       ----------       ------------
                                                                                                    
Paul H. Riss(1)                   2002        $150,000          None           None                   None            None
  Chief Executive Officer,        2001         150,000          None           None                   None            None
  Chief Financial Officer         2000         150,000       $10,225           None                400,000            None
  and Treasurer

Joel Dupre                        2002              --          None           None                 10,000            None
  Chairman of the Board           2001              --          None           None                 20,000            None
  and former Chief                2000              --          None           None                   None            None
  Executive Officer


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

(1)   Mr. Riss has been Chief Financial Officer and Treasurer of the Company
      since November 1996 and was appointed Chief Executive Officer of the
      Company in August 1999.

      Stock Option Grants

      The following table sets forth individual grants of stock options and
stock appreciation rights ("SARs") made by us during fiscal 2002 to each of the
Named Executives.



                                               Option/SAR Grants In Last Fiscal Year
                                                                                             Potential Realizable Value
                                                                                             at Assumed Annual Rates of
                              Number of     Percent of Total                                Stock Price Appreciation For
                             Securities       Options/SARs                                             Option
                             Underlying        Granted to       Exercise or                             Term(3)
                            Options/SARs      Employees in      Base Price     Expiration   ----------------------------
          Name               Granted(1)      Fiscal Year(2)      ($/Share)        Date         5% ($)       10% ($)
          ----               ----------      --------------      ---------        ----         ------       -------
                                                                                             
Joel Dupre                     10,000              50%             0.05        11/26 /06         138           305


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

(1)   No SARs were granted by us in fiscal 2002.

(2)   In fiscal 2002, we granted options to two members of our Board of
      Directors to purchase an aggregate of 20,000 shares and we did not grant
      any options to employees.

(3)   The amounts shown in these two columns represent the potential realizable
      values using the options granted and the exercise price. The assumed rates
      of stock price appreciation are set by the Commission's executive
      compensation disclosure rules and are not intended to forecast the future
      appreciation of our common stock.


                                       19


      Stock Option Exercises

      The following table contains information relating to the exercise of our
stock options by the Named Executives in fiscal 2002, as well as the number and
value of the unexercised options held by the Named Executives as of November 30,
2002.

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



                                                        Number of Securities Underlying    Value of Unexercised
                                                        Unexercised Options at Fiscal      In-the-Money Options at Fiscal
                              Shares                    Year-End(#)(1)                     Year -End ($)(2)
                            Acquired on      Value      -------------------------------    ------------------------------
Name                        Exercise (#)   Realized($)  Exercisable      Unexercisable     Exercisable     Unexercisable
----                        ------------   -----------  -----------      -------------     -----------     -------------
                                                                                              
Paul H. Riss                    --            --          320,000          350,000             --               --

Joel Dupre                      --            --          170,000           10,000             --               --


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

(1)   The sum of the numbers under the Exercisable and Unexercisable column of
      this heading represents each Named Executive's total outstanding options
      to purchase shares of common stock.

(2)   The dollar amounts shown under the Exercisable and Unexercisable columns
      of the heading represent the number of exercisable and unexercisable
      options, respectively, that were "In-the-Money" on November 30, 2002,
      multiplied by the difference between the closing price of our common stock
      on November 30, 2002, which was $0.05 per share, and the exercise price of
      the options to purchase our common stock. For purposes of these
      calculations, In-the-Money options are those with an exercise price below
      $0.05 per share.

Board of Directors Compensation

      We do not currently compensate directors for service on our Board of
Directors. On March 20, 2001, our Board of Directors adopted, subject to
shareholder approval, a Non-Employee Director Stock Option Plan (the "Director
Option Plan"). Under the Director Option Plan, each non-employee Director will
be granted a non-statutory option to purchase 10,000 shares of common stock on
the date on which he or she is elected, re-elected or appointed to our Board of
Directors. Options granted pursuant to the Director Option Plan will vest in
full on the one-year anniversary of the grant date, provided the non-employee
Director is still our director at that time. The exercise price granted under
the Director Option Plan is 100% of the fair market value per share of the
common stock on the date of grant as reported on The OTC Bulletin Board.

      Employee Retirement Plan

      In June 1995, our Board of Directors determined to discontinue benefit
accruals under our tax qualified Employee Retirement Plan (the "Retirement
Plan"). Pursuant to action taken by the Board of


                                       20


Directors at such time, benefits ceased to accrue for all active participants
under the Retirement Plan on June 30, 1995. The Retirement Plan is administered
by our Board of Directors.

      Each of our United States-based employees was eligible to participate in
the Retirement Plan. However, effective as of July 1, 1995 and in connection
with the Board's action, the Retirement Plan was amended to provide that no
additional eligible employees may participate in the Retirement Plan and accrue
benefits thereunder. The following table discloses estimated annual benefits
payable upon retirement in specified compensation and years of service
classification.

                         Projected Benefit at Retirement

                                Years of Service
--------------------------------------------------------------------------
                  15          20         25        30         35
--------------------------------------------------------------------------
Salary (1)
$ 20,000       $  3,750   $  5,000   $  6,250   $  7,500    $  8,750
  25,000          4,625      6,250      7,313      9,375      10,938
  30,000          5,625      7,500      9,375     11,250      13,125
  35,000          6,563      8,750     10,938     13,125      15,313
  40,000          7,500     10,000     12,500     15,000      17,500
  50,000          9,980     12,604     15,625     18,750      21,875
  75,000         17,105     22,104     26,948     31,986      37,249
 100,000         24,730     31,604     38,873     46,236      53,874
 125,000         31,355     41,104     50,698     60,406      70,499
 150,000(2)      38,480     50,004     62,573     74,736      87,124
 175,000         45,605     60,104     74,448     88,986     103,749
 200,000         52,730     69,604     86,323    103,236     120,374(3)

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

(1)   The annual benefits shown in the Table are integrated with Social Security
      benefits and there are no other offsets to benefits.

(2)   In general, Section 401(a)(17) of the Internal Revenue Code provides that
      compensation used for computing benefits under a tax-qualified employee
      pension plan cannot exceed $170,000 (as adjusted).

(3)   Under current law, the maximum annual benefit payable under the Retirement
      Plan cannot exceed $135,000 (as adjusted).

      The Retirement Plan is funded by us on an actuarial basis, and we continue
to contribute annually the minimum amount required to cover the normal cost for
current service and to fund supplemental costs, if any, from the date each
supplemental cost was incurred. Contributions were intended to provide for
benefits attributed to service to date, and also for those expected to vest in
the future. Based on the assumptions used in the actuarial valuation, we must
contribute approximately $80,000 for the current plan year, which started on
July 1, 2002.

      The estimated credited years of service for each of the Named Executives
is as follows: Joel Dupre (13 years) and Paul H. Riss (none).


                                       21


      Benefits are computed on the basis of a straight-life annuity. Benefits
under the Retirement Plan are integrated with Social Security benefits.

      The Retirement Plan will continue to comply with the applicable sections
of the Internal Revenue Code, the Employee Retirement Income Security Act, and
applicable Internal Revenue Services rules and regulations. In accordance with
the terms of the Retirement Plan, distributions will continue to be made to
retired and terminated employees who are participants in the Retirement Plan.

Item 11. - Security Ownership of Certain Beneficial Owners and Management and
Related Shareholder Matters

      The following table sets forth, as of February 28, 2003, the names,
addresses and number of shares of common stock beneficially owned by all persons
known to us to be beneficial owners of more than 5% of the outstanding shares of
our common stock, and the names and number of shares beneficially owned by all
of our directors and all of our executive officers and directors as a group
(except as indicated, each beneficial owner listed exercises sole voting power
and sole dispositive power over the shares beneficially owned):

                                                     Shares         Percent of
                                                  Beneficially     Outstanding
                                                     Owned         Common Stock
                                                     -----         ------------
Name and Address

Joel Dupre ....................................     974,668(1)         6.2%
One Dot Source LLC
509 Westport Avenue
Norwalk, Connecticut 06851

Paul H. Riss...................................     915,010(2)         5.7
c/o eLEC Communications Corp.
543 Main Street
New Rochelle, New York 10801

Geils Ventures LLC.............................     890,350            5.7
54 Danbury Road, Suite 38
Ridgefield, Connecticut 06877

Eric M. Hellige................................      85,500(3)           *
Pryor Cashman Sherman Flynn LLP
410 Park Avenue
New York, New York 10022

All of our directors and executive officers
   as a group (three individuals)..............   1,975,178           12.3

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

*     Less than 1%.

(1)   Includes 170,000 shares of common stock subject to options that are
      presently exercisable.


                                       22


(2)   Includes 320,000 shares of common stock subject to options that are
      presently exercisable.

(3)   Includes 52,500 shares of common stock subject to options and warrants
      that are presently exercisable. Does not include 60,000 shares of common
      stock subject to presently-exercisable options held by Pryor Cashman, of
      which Mr. Hellige is a member, as to which shares Mr. Hellige disclaims
      beneficial ownership.

Item 12. - Certain Relationships and Related Transactions

      Eric M. Hellige, a director of the Company, is a member of Pryor Cashman
counsel to the Company. Fees paid by us to Pryor Cashman for legal services
rendered during the fiscal year ended November 30, 2002 did not exceed 5% of
such firm's or our revenues.

      Joel Dupre, the Chairman of the Board of Directors, is the President of
ODS. We sold approximately $126,000 of goods and services to ODS during fiscal
2001.

     Telecarrier had an agreement, effective January 2, 2002, with Telco
Services, Inc. ("Telco"), a corporation owned by a shareholder, under which
Telco provides Telecarrier with collection, sales and other services. Expenses
incurred in connection with this agreement, which are included in selling,
general and administrative expenses in the consolidated statement of operations,
amounted to $383,944 through November 30, 2002, of which $94,330 had been paid,
and $289,614 was owed to Telco as of November 30, 2002.

      During the years ended November 30, 2002 and 2001, the Company billed
Cordia Corporation ("Cordia"), a related party, $93,335 and $44,239 for rent,
telemarketing services, commissions, and other costs. Cordia billed the Company
$52,544 and $30,000 for the years ended November 30, 2002 and 2001 for
telecommunications services and other costs. As of November 30, 2002 and 2001,
Cordia owed the Company $57,909 and $30,772. Cordia is controlled by entities
owned by a shareholder and former employee of the Company and members of his
family.

      We believe that all purchases from or transactions with affiliated parties
were on terms and at prices substantially similar to those available from
unaffiliated third parties.

Item 13. - Exhibits and Reports on Form 8-K

            (3) Articles of Incorporation and By-laws

                  (a)   Certificate of Incorporation, as amended, incorporated
                        by reference to the Company's Registration Statement on
                        Form S-1 filed with the Securities and Exchange
                        Commission on August 27, 1969 under Registration Number
                        2-34436.

                  (b)   Certificate of Amendment of the Certificate of
                        Incorporation, incorporated by reference to the
                        Company's definitive proxy statement filed with the
                        Securities and Exchange Commission in connection with
                        the Company's Annual Meeting of Shareholders held in May
                        1984.


                                       23


                  (c)   Certificate of Amendment to the Certificate of
                        Incorporation, incorporated by reference to Exhibit 3(b)
                        to the Company's Annual Report on Form 10-K for the year
                        ended November 30, 1988.

                  (d)   Certificate of Amendment to the Certificate of
                        Incorporation, incorporated by reference to Exhibit 3(e)
                        to the Company's Annual Report on Form 10-K for the year
                        ended November 30, 1994, as amended.

                  (e)   Certificate of Amendment of the Certificate of
                        Incorporation, incorporated by reference to Exhibit 3 to
                        the Company's Quarterly Report on Form 10-Q for the
                        quarter ended August 30, 1995.

                  (f)   Certificate of Amendment of Certificate of Incorporation
                        filed February 17, 1999.

                  (g)   Certificate of Amendment of the Certificate of
                        Incorporation, incorporated by reference to Exhibit 3.2
                        to the Company's Quarterly Report on Form 10-Q for the
                        quarter ended August 31, 1998.

                  (h)   Certificate of Amendment of the Certificate of
                        Incorporation, incorporated by reference to Exhibit 3(1)
                        to the Company's Current Report on Form 8-K dated
                        November 16, 1999.

                  (i)   By-laws, amended and restated as of December 1996,
                        incorporated by reference to Exhibit 3(e) to the
                        Company's Annual Report on Form 10-K for the year ended
                        November 30, 1996.

            (10)  Material Contracts

                  (a)   1995 Stock Option Plan, incorporated by reference to
                        Exhibit 10(I) to the Company's Annual Report on Form
                        10-K for the year ended November 30, 1995, as amended.

                  (b)   1996 Restricted Stock Award Plan, incorporated by
                        reference to Exhibit A to the Company's Proxy Statement
                        dated October 24, 1996.

                  (c)   Non-Employee Director Stock Option Plan, incorporated by
                        reference to Exhibit A to the Company's Proxy Statement
                        dated March 30, 2001.

            (22)  Subsidiaries - The significant wholly-owned subsidiaries are
                  as follows:

            Name                            Jurisdiction of Organization
            ----                            ----------------------------
            Essex Communications, Inc       New York
            Line One, Inc.                  New York
            New Rochelle Telephone Corp.    New York
            TelcoSoftware.com Corp.         Delaware
            Telecarrier Services, Inc.      Delaware

            (23)  Consent of Nussbaum Yates & Wolpow, P.C.

(b)   Reports on Form 8-K.

      On October 16, 2002, we filed a Current Report on Form 8-K providing
certifications of our Principal Executive Officer and Principal Financial
Officer with respect to our Quarterly Report on Form 10-QSB for the fiscal
quarter ended August 30, 2002, as required by Section 906 of the Sarbanes-Oxley
Act of 2002.

      On November 20, 2002, we filed a Current Report on Form 8-K reporting (i)
the election of all director nominees at our annual meeting of shareholders held
on November 26, 2002 (the "Annual Meeting"), (ii) that no action was taken at
the Annual Meeting with regard to the proposal to sell


                                       24


substantially all the assets of Essex to EAC, a wholly-owned subsidiary of Biz,
and (iii) the adjournment of the Annual Meeting to December 12, 2002.

      On January 6, 2003, we filed a Current Report on Form 8-K reporting the
sale of certain assets of Essex to EAC.

Item 14.  Controls and Procedures

      (a) Within the 90 days prior to the date of this report, we carried out an
evaluation, under the supervision and with the participation of our management,
including our Chief Executive Officer and principal accounting officer, of the
effectiveness of the design and operation of our disclosure controls and
procedures pursuant to Exchange Act Rule 13a-14. Based upon the evaluation, our
Chief Executive Officer and principal accounting officer concluded that our
disclosure controls and procedures are effective in timely altering him to
material information relating to our company (including its consolidated
subsidiaries) required to be included in our periodic SEC filings.

      (b) There have been no significant changes in our internal controls or in
other factors that could significantly affect our internal controls subsequent
to the date we carried out this evaluation, including any corrective actions
with regard to significant deficiencies and material weaknesses.


                                       25


                                   SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Company has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized on the 17th day of
March 2003
      .

                                            eLEC COMMUNICATIONS CORP.
                                                     (Company)


                                            By:   /s/ Paul H. Riss
                                               ------------------------------
                                               Paul H. Riss
                                               Chief Executive Officer

      Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed below by the following persons on behalf of the Company
and in the capacities and on the dates indicated.

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

/s/  Paul H. Riss             Chief Executive Officer             March 17, 2003
-----------------------       Chief Financial Officer
Paul H. Riss                  (Principal Accounting Officer)
                              Director

/s/ Joel Dupre                Chairman of the Board of Directors  March 17, 2003
-----------------------
Joel Dupre

/s/ Eric M. Hellige           Director                            March 17, 2003
-----------------------
Eric M. Hellige


                                       26


                 Sarbanes-Oxley Act Section 302(a) Certification

I, Paul H. Riss, certify that:

1. I have reviewed this annual report on Form 10-KSB of eLEC Communications
Corp.

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. I am responsible for establishing and maintaining disclosure controls and
procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the
registrant and we have:

      (a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;

      (b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and

      (c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. I have disclosed,  based on my most recent  evaluation,  to the  registrant's
auditors and the audit committee of registrant's  board of directors (or persons
performing the equivalent functions):

      (a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

      (b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls;
and;

6. I have indicated in this annual report whether or not there were significant
changes in internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent evaluation,
including any corrective actions with regard to significant deficiencies and
material weaknesses.

Date: March 17, 2003
                              By: /s/ Paul H. Riss
                                 -------------------------------
                                  Paul H. Riss
                                  Chief Executive Office and
                                  Chief Financial Officer


                                       27



                                   FORM 10-KSB

                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001

      The following consolidated financial statements of eLEC Communications
Corp. and Subsidiaries are included in Item 7:


                                                                          
Report of Independent Certified Public Accountants                               F-2

   Consolidated balance sheets - November 30, 2002 and 2001                   F-3 - F-4

   Consolidated statements of operations - Years ended November 30,
     2002 and 2001                                                               F-5

   Consolidated statements of stockholders' equity deficiency -
     Years ended November 30, 2002 and 2001                                   F-6 - F-7

   Consolidated statements of cash flows - Years ended November 30,
     2002 and 2001                                                            F-8 - F-9

   Notes to consolidated financial statements - Years ended November
     30, 2002 and 2001                                                       F-10 - F-38



                                      F-1


               Report of Independent Certified Public Accountants

The Board of Directors and Shareholders
eLEC Communications Corp.
New Rochelle, New York

We have audited the accompanying consolidated balance sheets of eLEC
Communications Corp. and Subsidiaries as of November 30, 2002 and 2001, and the
related consolidated statements of operations, stockholders' equity
(deficiency), and cash flows for the years then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of eLEC
Communications Corp. and its subsidiaries as of November 30, 2002 and 2001, and
the consolidated results of their operations and cash flows for the years then
ended, in conformity with accounting principles generally accepted in the United
States of America.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As further discussed in Note 2, the
Company is experiencing difficulty in generating sufficient cash flow to meet
its obligations and sustain its operations and has incurred significant
recurring losses from its operations, has negative working capital and a
stockholders' deficiency. In addition, as described in Note 13, on December 31,
2002, the Company sold substantially all the assets of Essex Communications,
Inc., a wholly-owned subsidiary that accounted for substantially all of the
Company's revenue for the years ended November 30, 2002 and 2001. On July 29,
2002, another wholly-owned subsidiary, Telecarrier Services, Inc., filed a
voluntary petition for relief under Chapter 11 of the Federal Bankruptcy Laws.
These factors, among others, raise substantial doubt about its ability to
continue as a going concern. Management's plans in regard to these matters are
also described in Note 2. The financial statements do not include any
adjustments that might result from the outcome of these uncertainties.


                                             NUSSBAUM YATES & WOLPOW, P.C.

Melville, New York
February 11, 2003


                                      F-2


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           NOVEMBER 30, 2002 AND 2001

                                     ASSETS

                                                     2002            2001
                                                 ----------      ----------

Current assets:
  Cash and cash equivalents                      $  938,528      $  797,616
  Accounts receivable, net of allowance of
    $14,166 and $2,079,000 in 2002 and 2001         226,324       2,771,150
  Investment securities                              80,231         441,846
  Other investments                                 137,558         240,000
  Prepaid expenses and other current assets         144,829         306,508
  Due from related party                             57,909          30,772
  Assets held for sale                            1,102,103              --
                                                 ----------      ----------

                    Total current assets          2,687,482       4,587,892
                                                 ----------      ----------

Property, plant and equipment, net                1,826,835       2,167,506
                                                 ----------      ----------

Other assets                                        371,036         526,080
                                                 ----------      ----------

                    Total assets                 $4,885,353      $7,281,478
                                                 ==========      ==========

                                   (Continued)

          See accompanying notes to consolidated financial statements.


                                       F-3



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

                 LIABILITIES AND STOCKHOLDERS' EQUITY DEFICIENCY



                                                                          2002               2001
                                                                     ------------       ------------
                                                                                  
Current liabilities:
  Short-term borrowings                                              $    150,000       $    312,170
Current portion of long-term debt and capital
  lease obligations                                                        57,379          4,206,326
Accounts payable and accrued expenses                                   3,323,593          7,661,596
  Taxes payable                                                                --            438,832
  Due to related parties                                                  289,614                 --
  Liabilities assumed in sale                                          10,081,382                 --
                                                                     ------------       ------------

           Total current liabilities                                   13,901,968         12,618,924
                                                                     ------------       ------------
Long-term debt and capital lease obligations, less
  current portion                                                       1,145,005          1,288,222
                                                                     ------------       ------------

Stockholders' equity deficiency:
  Preferred stock, $.10 par value; 1,000,000 shares
    authorized, Series B issued, 16 shares in 2002
    and 2001, liquidation preference $1,000 per share                           2                  2
  Common stock, $.10 par value; 50,000,000 shares
    authorized; 15,619,282 and 15,418,782 shares
    issued in 2002 and 2001                                             1,561,928          1,541,878
  Capital in excess of par value                                       25,671,342         25,546,342
  Deficit                                                             (37,437,314)       (34,117,927)
  Treasury stock at cost, 11,000 shares                                   (27,500)           (27,500)
  Accumulated other comprehensive income, unrealized
    gain on securities                                                     69,922            431,537
                                                                     ------------       ------------

           Total stockholders' equity deficiency                      (10,161,620)        (6,625,668)
                                                                     ------------       ------------

           Total liabilities and stockholders' equity deficiency     $  4,885,353       $  7,281,478
                                                                     ============       ============


          See accompanying notes to consolidated financial statements.


                                      F-4


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001

                                                     2002               2001
                                                ------------       ------------

Revenues                                        $ 14,242,079       $ 19,692,720
                                                ------------       ------------
Costs and expenses:
  Costs of services                                8,976,201         12,539,334
  Selling, general and administrative              9,485,592         13,962,732
  Depreciation and amortization                      261,436          1,084,120
  Asset impairment charge                                 --          4,707,100
                                                ------------       ------------

         Total costs and expenses                 18,723,229         32,293,286
                                                ------------       ------------

Loss from operations                              (4,481,150)       (12,600,566)
                                                ------------       ------------

Other income (expense):
  Interest expense                                  (437,119)          (740,456)
  Interest income and other                           83,588             52,953
  Gain on extinguishment of debt                      61,025                 --
  Gain on sale of investment securities
    and other investments                          1,454,269            918,476
                                                ------------       ------------
         Total other income (expense)              1,161,763            230,973
                                                ------------       ------------

Loss from continuing operations                   (3,319,387)       (12,369,593)
                                                ------------       ------------

Discontinued operations:
Gain (loss) from discontinued operations                  --             34,900
Loss on disposal of discontinued operations               --            (39,000)
                                                ------------       ------------

         Loss from discontinued operations                --             (4,100)
                                                ------------       ------------

Net loss                                        ($ 3,319,387)      ($12,373,693)
                                                ------------       ------------

Basic and diluted loss per share:
  Continuing operations                                ($.21)             ($.83)
  Discontinued operations                                 --                 --
                                                ------------       ------------
  Net loss                                             ($.21)             ($.83)
                                                ------------       ------------

Weighted-average number of common shares
  outstanding                                     15,607,183         14,911,393
                                                ============       ============

          See accompanying notes to consolidated financial statements.


                                      F-5


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY DEFICIENCY

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001



                                             Preferred Stock       Common Stock          Capital
                                             ---------------  -----------------------  in Excess of                 Treasury
                                             Shares   Amount    Shares       Amount      Par Value     Deficit        Stock
                                             ------   ------  ----------   ----------  ------------  ------------   --------
                                                                                               
Balance, November 30, 2000                    116      $12    14,642,421   $1,464,242   $25,319,457  ($21,744,234)  ($27,500)
  Net loss                                                                                            (12,373,693)
  Unrealized loss on investment
    securities arising during the period
  Less reclassification adjustment for
    gains realized in net loss
  Comprehensive loss
  Issuance of common stock related
    to prior equity offering                                      61,361        6,136        (6,136)
  Exercise of stock options                                      400,000       40,000        60,000
  Stock issued for services                                       15,000        1,500         7,200
  Stock issued for investment in
  Cordia Corporation                                             200,000       20,000       120,000
  Options granted for services                                                               55,811
  Conversion of Series B preferred
  stock to common stock                      (100)     (10)      100,000       10,000        (9,990)            --         --
                                             ----      ---    ----------   ----------   -----------   ------------   --------
Balance, November 30, 2001                     16      $ 2    15,418,782   $1,541,878   $25,546,342   ($34,117,927)  ($27,500)
                                             ====      ===    ==========   ==========   ===========   ============   ========



                                                 Accumulated          Total
                                                    Other          Stockholders'
                                                Comprehensive         Equity
                                                Income (Loss)       Deficiency
                                                -------------      -------------
                                                              
Balance, November 30, 2000                      $ 3,619,822         $  8,631,799
                                                                    ------------
  Net loss                                                           (12,373,693)
  Unrealized loss on investment
    securities arising during the period         (2,269,809)          (2,269,809)
  Less reclassification adjustment for
    gains realized in net loss                     (918,476)            (918,476)
                                                                    ------------
  Comprehensive loss                                                 (15,561,978)
  Issuance of common stock related
    to prior equity offering                                                --
  Exercise of stock options                                              100,000
  Stock issued for services                                                8,700
  Stock issued for investment in
  Cordia Corporation                                                     140,000
  Options granted for services                                            55,811
  Conversion of Series B preferred
  stock to common stock                                  --                   --
                                                -----------          -----------
Balance, November 30, 2001                      $   431,537          ($6,625,668)
                                                ===========          ===========


                                  (Continued)

          See accompanying notes to consolidated financial statements.


                                      F-6


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

     CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY DEFICIENCY (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001



                                             Preferred Stock       Common Stock          Capital
                                             ---------------  -----------------------  in Excess of                 Treasury
                                             Shares   Amount    Shares       Amount      Par Value     Deficit        Stock
                                             ------   ------  ----------   ----------  ------------  ------------   --------
                                                                                               
Balance, November 30, 2001                     16      $  2   15,418,782   $1,541,878   $25,546,342  ($34,117,927)  ($27,500)

  Net loss                                                                                             (3,319,387)
  Unrealized gain on investment
    securities arising during the period
  Less reclassification adjustment for
    gains realized in net loss
  Comprehensive loss
  Exercise of stock options                    --        --      200,500       20,050        25,000            --         --
  Expiration of warrants granted for
    services                                   --                     --           --       100,000            --         --
                                              ---      ----   ----------   ----------   -----------  ------------   --------
Balance, November 30, 2002                     16      $  2   15,619,282   $1,561,928   $25,671,342  ($37,437,314)  ($27,500)
                                              ===      ====   ==========   ==========   ===========  ============   ========



                                             Accumulated              Total
                                                Other             Stockholders'
                                            Comprehensive            Equity
                                            Income (Loss)          Deficiency
                                            -------------         -------------
                                                            
Balance, November 30, 2001                  $     431,537         ($ 6,625,668)
                                                                  ------------
  Net loss                                                          (3,319,387)
  Unrealized gain on investment
    securities arising during the period       1,019,296             1,019,296
  Less reclassification adjustment for
    gains realized in net loss                (1,380,911)           (1,380,911)
                                                                      ----------
  Comprehensive loss                                                (3,681,002)
  Exercise of stock options                           --                45,050
  Expiration of warrants granted for
    services                                          --               100,000
                                            ------------          ------------
Balance, November 30, 2002                  $     69,922          ($10,161,620)
                                            ============          ============


          See accompanying notes to consolidated financial statements.


                                      F-7



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001



                                                                2002              2001
                                                            -----------       ------------
                                                                        
Operating activities:
Net loss                                                    ($3,319,387)      ($12,373,693)
Adjustments to reconcile net loss to net cash provided
  by (used in) operating activities:
    Depreciation and amortization of long-lived assets          261,436          1,149,439
    Amortization of loan discount                                    --            104,484
    Loss on impairment of long-lived assets                          --          4,707,100
    Gain on sale of investment securities                    (1,380,911)          (918,476)
    Gain on sale of other investments                           (73,358)                --
    Loss on sale of equipment                                    24,842                 --
    Gain on extinguishment of debt                              (61,025)                --
    Stock issued for services                                        --              8,700
    Options granted for services                                     --             55,811
    Loss on sale of net assets of specialty retail segment           --             39,000
    Provision for losses on accounts receivable                 649,085          1,512,000
    Changes in operating assets and liabilities:
      Accounts receivable                                     1,023,648         (1,479,262)
    Inventories                                                      --            529,933
    Prepaid expenses and other current assets                    77,622            137,260
    Other assets                                                 96,828            150,259
    Accounts payable, accrued expenses and taxes              5,188,287          4,129,829
      Related party, net                                        262,477                 --
                                                            -----------       ------------

Net cash provided by (used in) operating activities           2,749,544         (2,247,616)
                                                            -----------       ------------
Investing activities, net of effects of acquisitions:
  Purchase of investment securities                                  --            (10,309)
  Proceeds from sale of investment securities                 1,380,911          1,023,043
  Proceeds from sale of other investments                       177,770                 --
  Purchases of property, plant and equipment                         --         (1,188,049)
  Proceeds from sale of property, plant and equipment            14,500            933,239
  Proceeds from note                                             58,216             58,216
                                                            -----------       ------------

Net cash provided by investing activities                     1,631,397            816,140
                                                            -----------       ------------


                                   (Continued)

          See accompanying notes to consolidated financial statements.


                                      F-7


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001



                                                             2002              2001
                                                         -----------       -----------
                                                                     
Financing activities:
  Proceeds from (repayment of) revolving credit
    line, net                                            ($3,998,700)      $ 2,129,031
  Repayment of secured short-term borrowings                (101,145)          (14,163)
  Repayment of long-term debt, net of exchange rate         (185,234)         (495,433)
  Proceeds from exercise of stock options                     45,050           100,000
                                                         -----------       -----------

Net cash provided by (used in) financing activities       (4,240,029)        1,719,435
                                                         -----------       -----------

Increase in cash and cash equivalents                        140,912           287,959
Cash and cash equivalents at beginning of year               797,616           509,657
                                                         -----------       -----------

Cash and cash equivalents at end of year                 $   938,528       $   797,616
                                                         -----------       -----------

Cash paid during the year for:
  Interest                                               $   469,513       $   629,965
                                                         -----------       -----------
  Income taxes                                           $        --       $        --
                                                         ===========       ===========


Supplemental disclosure of non-cash investing and financing activities:

  See Notes 4, 6, 7 and 11.

          See accompanying notes to consolidated financial statements.


                                       F-9



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles

      Description of Business and Concentration of Credit Risk

      eLEC Communications Corp. ("eLEC" or the "Company") is a full-service
      telecommunications company that focuses on developing integrated telephone
      service in the emerging competitive local exchange carrier ("CLEC")
      industry. The Company offers small and medium-sized businesses an
      integrated set of telecommunications products and services, including
      local exchange, local access, and domestic and international long distance
      telephone.

      The Company presently operates in one business segment. The principal
      focus of the Company, as a competitive local exchange carrier is to resell
      and provide low cost alternative telecommunication services and other
      bundled services, focusing on small and medium-sized business users.

      Trade receivables potentially subject the Company to credit risk. The
      Company extends credit to its customers based upon an evaluation of the
      customer's financial condition and credit history and generally does not
      require collateral. Approximately $406,000 (including assets held for
      sale) and $502,000 as of November 30, 2002 and 2001 represented net
      amounts due (after allowance for doubtful collection) from entities in the
      telecommunications industry related to intercarrier compensation.

      During the fiscal year ended November 30, 2002, the Company entered into
      an agreement to sell substantially all the assets of Essex Communications,
      Inc. ("Essex"), a wholly-owned subsidiary that accounted for substantially
      all of the revenue of the Company (see Note 13).

      During the fiscal year ended November 30, 2001, the Company discontinued
      the operations of its specialty retail segment that sold travel products,
      uniforms and study guides via retail stores, E-commerce sites and a Web
      site primarily to professional airline crewmembers (see Note 14).


                                      F-10


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Principles of Consolidation

      The consolidated financial statements include the accounts of the Company
      and its wholly-owned subsidiaries after elimination of significant
      intercompany balances and transactions. Investments in 20% to 50% owned
      affiliated companies are accounted for on the equity method. Investments
      in less than 20% owned companies that do not have readily determinable
      fair values are carried at cost.

      Investment Securities

      In accordance with generally accepted accounting principles, the Company
      follows Statement of Financial Accounting Standards No. 115, "Accounting
      for Certain Investments in Debt and Equity Securities", which requires
      that investment securities be classified as trading, held-to-maturity or
      available-for-sale. Investment securities consist of equity securities
      classified as available-for-sale and are carried at fair value with
      unrealized gains or losses to be reported in a separate component of
      shareholders' equity.

      Property, Plant and Equipment and Depreciation

      Property, plant and equipment are recorded at cost. Depreciation is
      computed primarily by use of accelerated and straight-line methods over
      the estimated useful lives of the assets. The estimated useful lives are
      thirty-nine years for buildings, twenty years for building improvements,
      five to ten years for machinery and equipment, and the life of the lease
      for leasehold improvements.

      The Company accounts for internal-use computer software under Statement of
      Position ("SOP") 98-1, "Accounting for the Cost of Computer Software
      Developed or Obtained for Internal Use." SOP 98-1 requires computer
      software costs related to internal software that are incurred in the
      preliminary project stage to be expensed as incurred. When the
      capitalization criteria of SOP 98-1 have been met, costs of developing or
      obtaining internal-use computer software are capitalized. The Company
      capitalized approximately $525,000 of employee salary and related costs
      for internally developed software for the year ended November 30, 2001.
      The costs were written off in 2001 as part of the impairment evaluation
      (Note 19).


                                      F-11


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Income Taxes

      The Company accounts for income taxes according to the provisions of
      Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting
      for Income Taxes." Under the liability method specified by SFAS 109,
      deferred tax assets and liabilities are determined based on the difference
      between the financial statement and tax bases of assets and liabilities as
      measured by the enacted tax rates which will be in effect when these
      differences reverse and the effect of net operating loss carryforwards.
      Deferred tax expense is the result of changes in deferred tax assets and
      liabilities. A valuation allowance has been established to eliminate the
      deferred tax assets as it is more likely than not that such deferred tax
      assets will not be realized.

      Revenue Recognition

      Revenues from voice, data and other telecommunication-related services are
      recognized in the period in which subscribers use the related services.
      Revenues from equipment sales and related installation charges, which have
      not been significant to date, are recognized upon delivery and completion
      of the installation of the related equipment and acceptance by the
      customer, at which point legal title passes to the customer. Revenues for
      carrier interconnection and access are recognized in the period in which
      the service is provided.

      The Securities and Exchange Commission ("SEC") issued Staff Accounting
      Bulletin ("SAB") 101, Revenue Recognition in Financial Statements, in
      December 1999. The SAB summarizes certain of the SEC staff's views in
      applying generally accepted accounting principles to revenue recognition
      in financial statements. The Company has performed a comprehensive review
      of its revenue recognition policies and determined that they are in
      compliance with SAB 101.


                                      F-12


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Collectibility of Accounts Receivable

      In order to record the Company's accounts receivable at their net
      realizable value, the Company must assess their collectibiilty. A
      considerable amount of judgment is required in order to make this
      assessment, including an analysis of historical bad debts and other
      adjustments, a review of the aging of the Company's receivables, and the
      current creditworthiness of the Company's customers. The Company has
      recorded allowances for receivables which it considered uncollectible,
      including amounts for the resolution of potential credit and other
      collection issues such as disputed invoices, customer satisfaction claims
      and pricing discrepancies. However, depending on how such potential issues
      are resolved, or if the financial condition of any of the Company's
      customers was to deteriorate and their ability to make required payments
      became impaired, increases in these allowances may be required. The
      Company actively manages its accounts receivable to minimize credit risk
      and, as of November 30, 2002, the Company had no individual customer that
      constituted more than 10% of its accounts receivable.

      During the years ended November 30, 2002 and 2001, the Company recorded
      bad debt expense of $643,000 and $1,512,000.

      Earnings (Loss) Per Share

      Basic earnings (loss) per share is computed by dividing net income by the
      weighted-average number of shares outstanding. Diluted earnings (loss) per
      share includes the dilutive effect of stock options, warrants and
      convertible preferred stock. Such options, warrants and convertible
      preferred stock have not been included in the computations as they were
      antidilutive in 2002 and 2001, but may become dilutive in the future.

      Cash and Cash Equivalents

      The Company considers all highly liquid investments purchased with an
      original maturity of three months or less to be cash equivalents.

      Goodwill and Other Intangible Assets

      The excess cost over net assets acquired (goodwill) was being amortized on
      a straight-line basis over seven years. Goodwill and other intangible
      assets are periodically reviewed for impairment based on an assessment of
      current and future levels of operating income and cash flows, as well as
      other factors. Goodwill and other intangible assets were deemed to be
      impaired in 2001, and were written down to zero value at November 30, 2001
      (Note 19).


                                      F-13


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Impairment of Long-Lived Assets

      The Company reviews long-lived assets and certain identifiable intangibles
      for impairment whenever events or changes in circumstances indicate that
      the carrying amount of an asset may not be recoverable. Recoverability of
      assets to be held and used is measured by a comparison of the carrying
      amount of an asset to future forecasted net undiscounted cash flows
      expected to be generated by the asset. If such assets are considered to be
      impaired, the impairment to be recognized is measured by the amount by
      which the carrying amount of the assets exceeds the discounted cash flows
      or appraised values, depending upon the nature of the assets. The Company
      recognized an impairment of $4,707,100 related to long-lived assets during
      the year ended November 30, 2001 (Note 19).

      Use of Estimates

      In preparing financial statements in conformity with generally accepted
      accounting principles, management is required to make estimates and
      assumptions that affect the reported amounts of assets and liabilities,
      the disclosure of contingent assets and liabilities at the date of the
      financial statements, and the reported amounts of revenues and expenses
      during the reporting period. Actual results could differ from those
      estimates.

      Advertising

      Advertising costs are expensed as incurred. Advertising expense amounted
      to approximately $207,000 in 2002 and $202,000 in 2001.

      Fair Value of Financial Instruments

      The following methods and assumptions were used to estimate the fair value
      of each class of significant financial instruments:

      o     Cash and Cash Equivalents

            The carrying amount approximates fair value because of the short
            maturity of those instruments.


                                      F-14


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Fair Value of Financial Instruments (Continued)

      o     Investment Securities

            The fair value of the Company's investment in marketable equity
            securities is based upon the quoted market price.

      o     Long-Term Debt

            The fair value of the Company's long-term debt is estimated based on
            current rates offered to the Company for debt of the same remaining
            maturities and approximates the carrying amount.

      The Company has no instruments with significant off-balance-sheet risk.

      Recent Accounting Pronouncements

      The Company adopted Statement of Financial Accounting Standards ("SFAS")
      No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets",
      effective December 1, 2001, which did not have a material impact on the
      Company's consolidated results of operations and financial position. SFAS
      144 establishes a single accounting model for the impairment or disposal
      of long-lived assets, including discontinued operations.

      In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB
      Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and
      Technical Corrections," which is effective for fiscal years beginning
      after May 15, 2002. This statement rescinds the indicated statements and
      amends other existing authoritative pronouncements to make various
      technical corrections, clarify meanings, or describe their applicability
      under changed conditions. SFAS No. 145 encourages early adoption of the
      provision of this standard that rescinds SFAS No. 4, "Reporting Gains and
      Losses from Extinguishments of Debt." Accordingly, the Company elected to
      early adopt this provision during fiscal 2002, and has classified the
      early retirement of debt as other income (expense) in its Consolidated
      Statements of Operations. The adoption of the remaining provisions of this
      new standard did not have a material impact on the Company's results of
      operations or financial position.


                                      F-15


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

1.    Description of Business and Summary of Accounting Principles (Continued)

      Recent Accounting Pronouncements (Continued)

     In June 2002, the Financial Accounting Standards Board ("FASB") issued SFAS
     146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS
     146 requires that a liability for a cost associated with an exit or
     disposal activity be recognized when the liability is incurred. SFAS 146
     requires that the initial measurement of a liability be at fair value. The
     Company elected to early adopt this SFAS 146 during fiscal 2002 and the
     adoption did not have a material impact on its consolidated results of
     operations and financial position.

      Reclassification

      Certain amounts in the November 30, 2001 financial statements have been
      reclassified to conform to the November 30, 2002 presentation.

2.    Going Concern Matters and Realization of Assets

      The accompanying financial statements have been prepared on a going
      concern basis, which contemplates the realization of assets and the
      satisfaction of liabilities in the ordinary course of business. However,
      the Company has sustained substantial losses from its continuing
      operations in recent years and has negative working capital and a
      stockholders' equity deficiency. In addition, the Company is experiencing
      difficulty in generating sufficient cash flow to meet its obligations and
      sustain its operations. Further, the Company sold substantially all the
      assets of Essex, which accounted for substantially all of the Company's
      revenue for the years ended November 30, 2002 and 2001. Another
      subsidiary, Telecarrier Services, Inc. ("TSI"), filed a voluntary petition
      for relief under Chapter 11 of the Federal Bankruptcy Laws.

      In view of the matters described in the preceding paragraph,
      recoverability of a major portion of the recorded asset amounts shown in
      the accompanying balance sheet is dependent upon continued operations of
      the Company which, in turn, is dependent upon the Company's ability to
      meet its financing requirements on a continuing basis, and to succeed in
      its future operations. The financial statements do not include any
      adjustments relating to the recoverability and classification of recorded
      asset amounts or amounts and classification of liabilities that might be
      necessary should the Company be unable to continue in existence.


                                      F-16


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

2.    Going Concern Matters and Realization of Assets (Continued)

      Management has taken the steps described below to revise its operating and
      financial requirements, which it believes are sufficient to provide the
      Company with the ability to continue in existence; however, there can be
      no assurance that management's plans can be accomplished.

      1)    The Company has undertaken steps to reduce selling, general and
            administrative expenses, and is seeking to sublease portions of its
            facility.

      2)    The Company may seek additional mortgage financing on its New
            Rochelle, New York headquarters property.

      3)    The Company plans to continue operations as a CLEC in certain
            targeted geographic locations through its TSI and New Rochelle
            Telephone Corp. subsidiaries.

      4)    The Company is seeking a working capital facility to finance its
            accounts receivable.

3.    Investment Securities

      At November 30, 2002:
                                                    Fair          Unrealized
                                   Cost            Value         Holding Gain
                                 -------         ---------       ------------

           Equity securities     $10,309         $  80,231        $  69,922

      At November 30, 2001:
                                                    Fair          Unrealized
                                   Cost            Value         Holding Gain
                                 -------         ---------       ------------

           Equity securities     $10,309          $441,846         $431,537


                                      F-17


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

3.    Investment Securities (Continued)

      The Company's investment securities consisted of 10,143 and 420,805 common
      shares of Talk America Holdings, Inc. ("Talk"), valued at $7.91 and $1.05
      per share at November 30, 2002 and 2001, as adjusted for a one-for-three
      reverse split in October 2002. At November 30, 2001, 333,333 of such
      shares were held in escrow by a lender to secure long-term debt (see Note
      7). At November 30, 2001, the related debt was in default and treated as a
      current liability. Accordingly, the investment was classified a current
      asset. In addition, the Company holds a non-marketable warrant to purchase
      95,238 Talk shares at $6.30 per share, expiring in 2005. The Talk shares
      have been subject to significant market fluctuations. During the years
      ended November 30, 2002 and 2001, the Company sold 410,662 shares and
      184,499 shares, resulting in gains of $1,380,911 and $918,476.

4.    Other Investments

     On February 2, 2001, the Company, as part of an effort to focus on its core
     businesses, announced that it had entered into an agreement to sell and
     thereby divest itself of all of its holdings in RiderPoint, Inc.
     ("Riderpoint") (carried under the equity method), Webquill Internet
     Services LLC (a wholly-owned subsidiary) ("Webquill") and Skyclub
     Communications Holding Corp. (an investment carried under the cost method)
     and 200,000 shares of the Company's unregistered common stock (valued at
     $140,000) in exchange for 280,000 unregistered common shares of Cordia
     Corporation ("Cordia"), as adjusted for a 1-for-5 reverse stock split,
     approximately 5% of the total shares then outstanding. Prior to the sale,
     the Company had merged the employees and businesses of Webquill into
     Essex's operations; thus the sale of Webquill represented only the sale of
     its name, and an inactive entity. Cordia is controlled by entities owned by
     a shareholder and former employee of the Company and members of his family.
     Cordia is a publicly-held company whose shares are quoted in the
     over-the-counter bulletin board market.

      Due to the thinly-traded nature of the Cordia shares, such shares have not
      been accounted for as a marketable equity security in accordance with
      Statement of Financial Accounting Standards No. 115. Until such time as
      Cordia has a significant level of trading activity, thereby establishing a
      true market value (or evidence indicating a permanent impairment), the
      Company will carry its investment in Cordia at its cost of $240,000 at
      November 30, 2001 and $137,558 at November 30, 2002.

      During the year ended November 30, 2002, the Company sold 127,000 shares
      of Cordia stock, resulting in a gain of $73,358. The shares were sold at a
      significant discount to published market prices.


                                      F-18


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

5.    Property, Plant and Equipment



                                                                                            2002            2001
                                                                                         ----------      ----------
                                                                                                   
              Land                                                                       $  225,000      $  225,000
              Building                                                                    1,302,498       1,302,498
              Building improvements                                                         221,175         424,790
              Machinery and equipment                                                       679,307         921,529
              Computer equipment and software                                             1,508,157       1,638,817
              Furniture and fixtures                                                        253,880         391,853
                                                                                         ----------      ----------

                                                                                          4,190,017       4,904,487
              Less accumulated depreciation and amortization                              2,363,182       2,736,981
                                                                                         ----------      ----------

                                                                                         $1,826,835      $2,167,506
                                                                                         ==========      ==========


6     Short-Term Borrowings



                                                                                             2002            2001
                                                                                         ----------      ----------
                                                                                                   
      Short-term borrowings consist of the following:

          Line of credit agreement with a bank, up to $150,000, due on demand with
           interest payable monthly at the prime lending rate plus 2% (6 1/4% at
           November 30, 2002). The bank claims that the line is secured by
           substantially all assets of a subsidiary of the Company.
           The Company is objecting to the bank's claim (See Note 9).                    $  150,000      $  150,000

          Equipment note, payable in monthly installments of $15,339, including
           interest at 8%, through October 5, 2002. The note was secured by
           certain related equipment. During the year ended November 30, 2002, the
           lender agreed to accept principal payments of $101,145 in settlement of
           the note resulting in a gain of $61,025                                               --         162,170
                                                                                         ----------      ----------

                                                                                         $  150,000      $  312,170
                                                                                         ==========      ==========



                                      F-19


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

7.    Long-Term Debt and Capital Lease Obligations

      On October 23, 2000, the Company converted the existing receivable sales
      agreement between Textron Financial, formerly known as RFC Capital
      Corporation ("RFC"), and Essex to a loan and security agreement with RFC.
      The loan agreement provided for a loan facility of up to $5,000,000 based
      upon a borrowing eligibility formula contained in the agreement. Loans
      under the agreement bore interest at a rate per annum equal to the prime
      rate plus 4.5%, and the agreement required an annual fee of $75,000. The
      loan agreement contained various financial and operating covenants on the
      part of Essex, including restrictions on borrowings, payment of dividends,
      asset dispositions and capital expenditures. Effective November 30, 2001,
      the Company was in default of the agreement. All amounts payable under the
      loan agreement were secured by substantially all of the assets of Essex.
      eLEC, and all of its subsidiaries, had guaranteed the repayment of all
      borrowings under the loan agreement, and had pledged as collateral for
      such guarantee 1,000,000 shares of common stock of Talk. The loan
      agreement had a termination date of the earlier of (a) October 23, 2003;
      (b) the occurrence of a termination event (as defined); (c) the occurrence
      of an event of seller default (as defined); or (d) 90 days following
      payment by Essex of a termination fee (as defined). In addition, upon
      execution of the loan agreement, the Company granted RFC warrants to
      purchase 200,000 shares of its common stock at $1.54 per share. The
      warrants expire on October 23, 2010. The fair market value of the warrants
      granted to RFC of $313,449 was determined by the use of the Black-Scholes
      method and was to have been accounted for as additional interest expense
      over the term of the agreement. However, since the loan was in default,
      the loan was treated as a current liability at November 30, 2001, and the
      unamortized portion of $200,258 was deemed to be impaired at November 30,
      2001 and was written-off (Note 19).

      On February 14, 2002, the loan facility was amended to change the
      borrowing eligibility formula requiring the Company to have additional
      collateral on amounts borrowed which resulted in decreased eligibility
      under the facility. In conjunction with the amendment, the Company was
      charged a $200,000 fee and the interest rate was increased three
      percentage points by RFC.

      On April 3, 2002, RFC entered into a forbearance agreement with the
      Company whereby RFC agreed not to terminate the facility or initiate
      action against the Company or collateral, except for the sale of Talk
      Stock, prior to May 31, 2002, provided the Company was not in default of
      any other provisions of the loan or forbearance agreements. The
      forbearance agreement required the Company to enter into an agreement with
      a third party to sell the business of Essex by May 11, 2002.


                                      F-20


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

7.    Long-Term Debt and Capital Lease Obligations (Continued)

      In June 2002, RFC directed that all pledged shares of Talk stock be sold
      to repay a portion of the borrowings under the agreement. On July 17,
      2002, the Company received notice from RFC that RFC would no longer make
      cash advances under the loan agreement and demanding full repayment of all
      amounts outstanding by August 15, 2002. The loan was repaid in full during
      August 2002.

      On December 7, 2000, the Company acquired a building in New Rochelle, New
      York, which serves as the Company's headquarters. The purchase price of
      the building was $1,500,000, of which $1,100,000 was evidenced by a
      mortgage from the seller, and the remainder of the purchase price was paid
      in cash at closing. The mortgage requires interest payments only on a
      monthly basis through December 2005, when the entire principal balance
      becomes due. The interest rate is 10% through December 2001, and 11% for
      the remaining period.

      Line One, Inc., a wholly-owned subsidiary, had a $140,000 line of credit
      with a bank bearing interest at prime plus 1% that was repaid in full
      during the year ended November 30, 2001.

      The Company's Canadian subsidiary had a real property mortgage of
      approximately $284,000. The mortgage was repaid in December 2000 as the
      property was sold.

      Long-term debt consists of the following:



                                                                2002            2001
                                                             ----------      ----------
                                                                       
        Loan payable to RFC                                  $       --      $3,998,700

        Mortgage note payable                                 1,100,000       1,100,000

        Equipment loans payable in aggregate
         monthly installments of $1,497
         including interest ranging from 4.90% to 5.90%
         maturing at various dates through 2004                  32,187          42,516

        Capital lease obligations (Note 11)                      70,197         353,332
                                                             ----------      ----------

                                                              1,202,384       5,494,548
        Less current maturities                                  57,379       4,206,326
                                                             ----------      ----------

                                                             $1,145,005      $1,288,222
                                                             ==========      ==========



                                      F-21


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

7.    Long-Term Debt and Capital Lease Obligations (Continued)

      Principal payments are due as follows:

                 Years ended November 30,
                 ------------------------
                           2003                            $   57,379
                           2004                                35,385
                           2005                                 9,620
                           2006                             1,100,000
                                                           ----------

                                                           $1,202,384
                                                           ==========

8.    Income Taxes

      At November 30, 2002, the Company had net operating loss carryforwards for
      Federal income tax purposes of approximately $24,000,000 expiring in the
      years 2003 through 2022. There is an annual limitation of approximately
      $187,000 on the utilization of approximately $1,500,000 of such net
      operating loss carryforwards under the provisions of Internal Revenue Code
      Section 382.

      Deferred income taxes reflect the net tax effects of temporary differences
      between the carrying amounts of assets and liabilities for financial
      reporting purposes and the amounts used for income tax purposes.
      Significant components of the Company's deferred tax assets and
      liabilities as of November 30, 2002 and 2001 are as follows:



                                                                2002              2001
                                                            -----------       -----------
                                                                        
        Deferred tax assets:
          Net operating loss carryforwards                  $ 8,160,000       $ 7,200,000
          Allowance for doubtful accounts and accruals          930,000           770,000
          Depreciation and impairment charge                    280,000           530,000
                                                            -----------       -----------

                                                              9,370,000         8,500,000
        Valuation allowance                                  (9,370,000)       (8,500,000)
                                                            -----------       -----------

        Net deferred tax assets                             $        --       $        --
                                                            ===========       ===========



                                      F-22


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

8.    Income Taxes (Continued)

      The following is a reconciliation of the tax provisions for the two years
      ended November 30, 2002 with the statutory Federal income tax rates:



                                                     Percentage of Pre-Tax Income
                                                     ----------------------------
                                                         2002          2001
                                                     -------------  -------------
                                                                 
        Statutory Federal income tax rate                (34.0%)       (34.0%)

        Operating losses generating no current tax
          benefit, United States                          34.0          34.0
                                                        ------        ------

                                                            --            --
                                                        ======        ======


9.    Petition for Relief Under Chapter 11

     On July 29, 2002, TSI, which had licenses to resell local and long distance
     service in four states, filed a voluntary petition for relief under Chapter
     11 of the Federal Bankruptcy Laws in the Untied States Bankruptcy Court for
     the Southern District of New York and was assigned Case No. 02-20379 (ASH).
     Under Chapter 11, certain claims (liabilities subject to compromise)
     against TSI in existence prior to the filing of the petition for relief
     under the Federal Bankruptcy Laws, are stayed while TSI continues business
     operations as a debtor-in-possession. Additional claims (liabilities
     subject to compromise) may arise subsequent to the filing date, resulting
     from rejection of executory contracts, including leases, and from the
     determination of the Court (or agreed to by parties-in-interest) of allowed
     claims for contingencies and other disputed amounts. The claim, which the
     bank maintains is secured by TSI's assets (See Note 6), is also stayed,
     although the claimant has the right to move the Court for relief from the
     stay.


                                      F-23


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

9.    Petition for Relief Under Chapter 11 (Continued)

      As of November 30, 2002, TSI had total assets of approximately $374,000
      and total liabilities of approximately $947,000, of which approximately
      $899,000 represented pre-petition liabilities and approximately $48,000
      represented post-petition liabilities. Pre-petition liabilities subject to
      compromise are reflected below:

         Line of credit                                         $150,000
         Trade payables and due
           to related parties (Note 12)                          646,000
         Other accrued expenses                                  103,000

10.   Pension Plans

      The Company has a defined benefit plan covering two active and a number of
      former employees. The benefits provided are primarily based upon years of
      service and compensation, as defined. The Company's funding policy is to
      contribute annually the minimum amount required to cover the normal cost
      and to fund supplemental costs, if any, from the date each supplemental
      cost was incurred. Contributions were intended to provide not only for
      benefits attributed to service to date, but also for those expected to be
      earned in the future. Plan assets consist primarily of investments in
      money market funds.

      Effective June 30, 1995, the plan was frozen, ceasing all benefit accruals
      and resulting in a plan curtailment.


                                      F-24


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

10.   Pension Plans (Continued)

      Net periodic pension cost (gain) included the following components:

                                                           2002         2001
                                                         --------     --------

      Interest cost on projected benefit obligation      $ 48,591     $ 48,325
      Return on assets                                    (38,287)     (43,293)
      Net amortization of (gain) or loss                   20,743       10,364
                                                         --------     --------

                                                         $ 31,047     $ 15,396
                                                         --------     --------

      Following is a summary of significant actuarial assumptions used:

                                                           2002         2001
                                                          ------       ------

      Weighted-average discount rates                        7.0%         7.0%
      Rates of increase in compensation levels               5.0%         5.0%
      Expected long-term rate of return on assets            8.0%         8.0%

      The following table sets forth the Plan's funded status and amounts
      recognized in the Company's statement of financial position at:

                                                               November 30,
                                                             2002        2001
                                                          ---------   ---------

      Accumulated benefit obligation, including vested
        benefits of $736,717 and $699,741 at November
        30, 2002 and 2001, respectively                   ($736,717)  ($699,741)
                                                          ---------   ---------
      Projected benefit obligation for service rendered
        to date                                           ($736,717)  ($699,741)
      Plan assets at fair value                             417,601     456,045
                                                          ---------   ---------
      Plan assets in excess of  (deficiency in) unfunded
        projected benefit obligation                       (319,116)   (243,696)
                                                          ---------   ---------

      Accrued pension cost                                ($319,116)  ($243,696)
                                                          =========   =========

      The Company has a 401(k) profit sharing plan for the benefit of all
      eligible employees, as defined. The plan provides for voluntary
      contributions not to exceed the statutory limitation provided by the
      Internal Revenue Code. The Company may make discretionary contributions.
      For the year ended November 30, 2001, the Company contributed $65,000, and
      there was no contribution made for the year ended November 30, 2002.


                                      F-25


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

11.   Commitments

      Operating Leases

      The Company conducted a substantial portion of its operations utilizing
      leased facilities. Rent expense was $355,000 and $534,000 in 2002 and
      2001, respectively. In addition to the annual rent, the Company pays real
      estate taxes, insurance and other occupancy costs on its leased
      facilities.

      The minimum annual rental commitments under all operating leases that have
      remaining non-cancelable terms in excess of one year are approximately as
      follows:

                  Year ended November 30,
                  -----------------------

                            2003                             $70,000
                            2004                               2,000
                                                             -------

                                                             $72,000
                                                             =======

     On April 5, 2001, Essex entered into a lease for office space in Orlando
     Florida. The term of the lease was through May 2008, and required aggregate
     rentals of approximately $915,000 for the entire term of the lease. Essex
     abandoned the space during the year ended November 30, 2002. Essex has not
     paid rent since the date of abandoning the facility, and the remaining
     lease obligation aggregates approximately $819,000. The Company believes
     that the landlord has leased the space to a new tenant for a rental amount
     at least equal to Essex's commitment, and has not requested any additional
     rent from Essex accordingly no accrual has been made for any portion of the
     remaining lease obligation.

      Capital Lease Obligations

      The Company leases certain machinery and equipment with lease terms
      through 2005. Obligations under capital leases have been recorded in the
      accompanying financial statements at the present value of future minimum
      lease payments, discounted at interest rates ranging from 12.40% to
      26.41%. The capitalized cost and accumulated depreciation included in
      property and equipment is as follows:

                                                     2002           2001
                                                   --------       --------

      Cost                                         $253,276       $505,032
      Accumulated depreciation                      226,436        417,168
                                                   --------       --------

                                                   $ 26,840       $ 87,864
                                                   ========       ========


                                      F-26


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

11.   Commitments

      Capital Lease Obligations (Continued)

      The future minimum lease payments under the capital lease and net present
      value of future minimum lease payments for the ensuing years are
      summarized as follows:

                  Year ended November 30,
                  -----------------------

                            2003                             $49,854
                            2004                              23,273
                            2005                              12,051
                                                             -------

                                                              85,178
                  Less amount representing interest           14,981
                                                             -------

                  Present value of future minimum
                    lease payments (Note 7)                  $70,197
                                                             =======

12.   Related Party Transactions

      TSI has an agreement, effective January 2, 2002, with Telco Services, Inc.
      ("Telco"), a corporation owned by a shareholder, under which Telco
      provides TSI with collection, sales and other services. Expenses incurred
      in connection with this agreement, which are included in selling, general
      and administrative expenses in the consolidated statement of operations,
      amounted to $383,944 through November 30, 2002, of which $94,330 had been
      paid, and $289,614 was owed to Telco as of November 30, 2002 (Note 9).

      During the years ended November 30, 2002 and 2001, the Company billed
      Cordia, a related party (see Note 4), $93,335 and $44,239 for rent,
      telemarketing services, commissions, and other costs. Cordia billed the
      Company $52,544 and $30,000 for the years ended November 30, 2002 and 2001
      for telecommunications services and other costs. As of November 30, 2002
      and 2001, Cordia owed the Company $57,909 and $30,772.


                                      F-27



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

12.   Related Party Transactions (Continued)

      During the year ended November 30, 2001, the Company wrote off, as
      uncollectible, $211,000 of prior year amounts charged to Riderpoint, a
      wholly-owned subsidiary of Cordia, and which had been guaranteed by Cordia
      based on the financial condition of Cordia.

      During the year ended November 30, 2001, the Company sold approximately
      $126,000 of goods to a company controlled by its Chairman, which is
      included in discontinued operations.

13.   Asset Sale

      On September 3, 2002, the Company entered into an agreement with Essex
      Acquisition Corp. ("EAC"), a wholly-owned subsidiary of BiznessOnline.com,
      Inc. ("Biz"), to sell substantially all the assets of Essex (amounting to
      $1,102,103 at November 30, 2002), for five dollars plus the assumption of
      certain liabilities of Essex, amounting to $10,081,382 at November 30,
      2002, including all obligations due and payable to Essex's largest vendor,
      Verizon Services Corp. ("Verizon"). EAC also paid the Company $270,000 to
      reimburse the Company for amounts paid by the Company to Essex's lender,
      RFC. The sale, which closed on December 31, 2002, is expected to result in
      a potential gain of approximately $9,000,000. EAC entered into an
      agreement with Verizon that provides a payment schedule for the
      liabilities assumed from Essex. Verizon granted EAC a discount on the
      assumed liabilities provided EAC adheres to the payout schedule.

     As the creditors of Essex did not consent to the assignment of their
     claims for receivable, Essex will remain liable for substantially all the
     obligations assumed in the sale until such time as they are paid. The June
     30, 2002 unaudited financial statements of Biz indicate that Biz had a
     stockholders' equity deficiency of approximately $20,500,000 and had
     negative working capital of approximately $3,500,000. The most recent
     independent auditor's report of Biz expressed significant doubt about Biz's
     ability to continue as a going concern. These factors indicate that there
     is significant uncertainty as to Biz and its subsidiaries' ability to repay
     the obligations described above. Accordingly, the Company will not record
     any gain until Essex is released from the assumed obligations.


                                      F-28


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

13.   Asset Sale (Continued)

      The Company has been billed for certain amounts from its service providers
      in certain states, which are disputed by the Company. The Company contends
      that the related invoicing of taxes, subscriber line charges, other fees
      and features are not in accordance with the agreements between the Company
      and the service providers. At November 30, 2002 and 2001, Essex has not
      paid for or accrued approximately $3,200,000 and $3,900,000 of such
      disputed amounts. Substantially all of the disputed liabilities are with
      Verizon, and have been transferred pursuant to the asset sale. Management
      of the Company believes that Essex would prevail in these disputes if the
      liability ultimately becomes payable by Essex and not EAC.

      Assets and liabilities transferred to EAC consisted of the following at
      November 30, 2002:

              Assets:
               Cash                                            $   109,134
               Accounts receivable, net                            872,092
               Property and equipment, net                          36,820
               Security deposits                                    84,057
                                                               -----------

                                                               $ 1,102,103
                                                               ===========

              Liabilities:
               Accounts payable and accrued expenses           $ 9,194,427
               Taxes payable                                       778,725
               Capital lease obligations                           108,230
                                                               -----------

                                                               $10,081,382
                                                               ===========

      The following unaudited pro forma summary presents information as if the
      sale of Essex's assets had occurred at the beginning of each period
      presented. The pro forma amounts include certain adjustments that
      eliminate all the operations of Essex for the periods presented. The pro
      forma information does not necessarily reflect the actual results that
      would have occurred had the sale taken place for the periods presented,
      nor is it necessarily indicative of the future results of operations of
      the remaining company:


                                      F-29


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

13.   Asset Sale (Continued)

                                                      Unaudited
                                               --------------------------
                                                  2002           2001
                                               ---------     ------------

      Revenues                                 $ 284,197     $  1,422,304
                                               ---------     ------------

      Loss from continuing operations           (878,598)     (10,251,108)
                                               ---------     ------------

      Net loss                                 ($878,598)    ($10,255,208)
                                               =========     ============

      Basic and diluted loss per share             ($.06)           ($.69)
                                               =========     ============

14.   Discontinued Operations

      During the year ended November 30, 2001, the Board of Directors of the
      Company adopted a plan to discontinue the Company's specialty retail
      related travel products segment. On November 30, 2001, the Company entered
      into an agreement to sell substantially all non-cash assets of the segment
      and assigned substantially all liabilities to the purchaser. The sale
      resulted in a loss of approximately $39,000 and proceeds, which amounted
      to $440,225, subject to adjustments, was paid on November 30, 2001. The
      initial purchase price is subject to certain adjustments as defined upon
      the realization and settlement of assets and liabilities and additional
      consideration to be made upon the attainment of specified sales levels of
      the sold business.

      The operating results and remaining assets of the discontinued operations
      as of and for the year ended November 30, 2001 are summarized as follows:

      Sales                                                   $ 1,932,988
                                                              ===========

      Net gain (loss)                                             ($4,100)
                                                              ===========

      Current assets                                          $   113,782
                                                              ===========


                                      F-30


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

15.   Segment Reporting

      The Company evaluates the performance of its operating segments based on
      the operating income of the respective business units. Geographical
      information is not presented, as the continuing operations of the Company
      operate solely within the United States. A summary of business data for
      the Company's reportable segments, including assets held for sale (Note
      13) for the fiscal years 2002 and 2001 are as follows:



                                                          Discontinued
                                                           Operations
                                                            of Retail
                                                            Related
                                         Telecom-            Travel             Total
                                        munications          Products           Company
                                        -----------       -------------       ------------
                                                                  
      Revenue (external       2002      $ 14,242,079       $         --       $ 14,242,079
       customers)             2001      $ 19,692,720       $  1,932,988         21,625,708

      Segment loss            2002        (3,319,387)                --         (3,319,387)
                              2001       (12,369,593)            (4,100)       (12,373,693)

      Segment assets          2002         4,885,353                 --          4,885,353
                              2001         7,167,696            113,782          7,281,478

      Depreciation and
       amortization of        2002           261,436                 --            261,436
       long-lived assets      2001         1,084,120             65,319          1,149,439

      Interest expense        2002           437,119                 --            437,119
                              2001           740,456                 --            740,456

      Segment capital         2002                --                 --                 --
       expenditures           2001         2,806,158                 --          2,806,158



                                      F-31


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

15.   Segment Reporting (Continued)

      Significant Sales Concentrations and Loss of Major Customer

      For the year ended November 30, 2001, one customer accounted for
      approximately $3,500,000, or 18% of the telecommunication segment revenue.
      In October 2001, this customer began to utilize other service providers
      and did not account for any significant revenues in 2002.

16.   Stockholders' Equity

      The Company accounts for its stock option awards under the intrinsic value
      based method of accounting prescribed by APB Opinion No. 25, "Accounting
      for Stock Issued to Employees," and related interpretations including FASB
      Interpretation No. 44, "Accounting for Certain Transactions Including
      Stock Compensation," an interpretation of APB Opinion No. 25. Under the
      intrinsic value based method, compensation cost is the excess, if any, of
      the quoted market price of the stock at grant date or other measurement
      date over the amount an employee must pay to acquire the stock. The
      Company makes pro forma disclosures of net income and earning per share as
      if the fair value based method of accounting had been applied as required
      by SFAS No. 123, "Accounting for Stock-Based Compensation."

      The Company's Stock Option Plan (the "Plan") provides for the grant of up
      to 3,400,000 incentive stock options, non-qualified stock options, tandem
      stock appreciation rights, and stock appreciation rights of shares of
      common stock. Under the plan, options may be granted at no less than the
      fair market value of the Company's stock on the date of grant, and in the
      case of an optionee who owns directly or indirectly more than 10% of the
      outstanding voting stock ("an Affiliate"), 110% of the market price on the
      date of grant. As of November 30, 2002, approximately 600,000 option
      shares remain available for future issuance.


                                      F-32


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

16.   Stockholders' Equity (Continued)

      During 1999, the Company established a new series of stock, Series B
      Preferred stock, $.10 par value. The Company was authorized to issue up to
      1,300 shares of the Series B Preferred stock, and such stock is entitled
      to receive dividends when as, and if dividends are declared by the Company
      on its common stock. Each holder of Series B preferred stock has the
      right, at the option of the holder, to convert each share of such stock
      into 1,000 shares of common stock. The Company has the right to convert
      each share of Series B preferred stock into common stock at the same
      conversion ratio. The conversion price of shares of Series B preferred
      stock is subject to adjustment in the event of any reclassification,
      subdivision or combination of the Company's outstanding common stock into
      a greater or smaller number of shares by a stock split, stock dividend or
      other similar event. In the event of a dissolution, liquidation or winding
      up of the Company, the holders of Series B preferred stock are entitled to
      receive, if available, prior and in preference to the holders of common
      stock, an amount equal to $1,000 per share. Thereafter, any remaining
      assets, if any, would be distributed ratably to the holders of common
      stock. The holders of shares of Series B preferred stock are entitled to
      that number of votes on all matters presented to shareholders equal to the
      number of shares of common stock then issuable upon conversion of such
      shares of preferred stock. Without the approval of the holders of at least
      a majority of the Series B preferred stock then outstanding voting
      separately as a class, the Company may not amend its Certificate of
      Incorporation in any way that adversely affects the rights and preferences
      of the holders of the Series B preferred stock as a class. During 2001,
      certain of the Series B shareholders elected to convert their shares to
      common shares, resulting in the issuance of 100,000 shares of common
      stock.


                                      F-33


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

16.   Stockholders' Equity (Continued)

      The following is a summary of outstanding options:



                                                                               Weighted-
                                                                                Average
                                             Number       Exercise Price       Exercise
                                          of Shares          Per Share           Price
                                         ----------       ---------------      --------
                                                                      
      Outstanding November 30, 2000       3,027,215        $1.19 - $4.88       $   1.68

      Granted during year ended
         November 30, 2001                  859,000        $ .25 - $ .97       $    .42

       Exercised during year ended
              November 30, 2001            (400,000)            $.25           $    .25

      Canceled during year ended
              November 30, 2001            (555,886)       $1.19 - $4.19       $   1.60
                                         ----------

      Outstanding November 30, 2001       2,930,329        $ .25 - $4.88       $   1.52

      Granted during year ended
         November 30, 2002                   20,000             $.05           $    .05

      Exercised during year ended
            November 30, 2002              (200,000)            $.25           $    .25

      Canceled during year ended
          November 30, 2002              (1,131,876)        $.72 - $4.19       $   1.59
                                         ----------

      Outstanding November 30, 2002       1,618,453         $.05 - $4.88       $   1.60
                                         ==========

      Options exercisable, November
        30, 2001                          1,622,727        $ .25 - $4.88       $   1.47
                                         ==========

      Options exercisable, November
        30, 2002                          1,037,452         $.58 - $4.89       $   1.69
                                         ==========



                                      F-34


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

16.   Stockholders' Equity (Continued)

      The following table summarizes information about the options outstanding
      at November 30, 2002:



                                   Options Outstanding                   Options Exercisable
                        ----------------------------------------      ---------------------------
                                        Weighted-
                                         Average       Weighted-                        Weighted-
         Range of                       Remaining       Average                          Average
         Exercise         Number       Contractual     Exercise          Number         Exercise
          Prices        Outstanding    Life (Years)     Price         Outstanding         Price
       -------------    -----------    ------------   ----------      -----------       ---------
                                                                           
       $ .05 - $ .97      205,500         3.34          $ .77            107,167          $ .90
       $1.19 - $1.75    1,122,959         2.55          $1.37            687,625          $1.36
       $2.00 - $4.88      289,994         1.83          $3.10            242,660          $2.97


      For disclosure purposes, the fair value of each stock option grant is
      estimated on the date of grant using the Black Scholes option-pricing
      model with the following weighted-average assumptions used for stock
      options granted: annual dividends of $0.00 for all years, expected
      volatility of 125% for 2001 and 143% for 2002, risk-free interest rate of
      4.63% for 2001 and 1.72% for 2002, and expected life of five years for all
      grants. The weighted-average fair value of stock options granted in 2002
      and 2001 was $.04 and $.70, respectively.

      Under the above model, the total value of stock options granted in 2002
      and 2001 was $895 and $162,825, respectively, which would be amortized
      ratably on a pro forma basis over the related vesting periods, which
      generally range from five to ten years. Had the Company determined
      compensation cost for these plans in accordance with SFAS No. 123, the
      Company's pro forma net loss would have been ($3,725,742) in 2002 and
      ($13,079,759) in 2001, and the Company's pro forma loss per share would be
      ($.24) for 2002 and ($.88) for 2001.

      On October 24, 1996, the shareholders of the Company adopted the eLEC
      Communications Corp. 1996 Restricted Stock Award Plan (the "Restricted
      Stock Award Plan"). An aggregate of 400,000 shares of common stock of the
      Company has been reserved for issuance in connection with awards granted
      under the Restricted Stock Award Plan. Such shares may be awarded from
      either authorized and unissued shares or treasury shares. The maximum
      number of shares that may be awarded under the Restricted Stock Award Plan
      to any individual officer or key employee is 100,000. No shares were
      awarded during 2002 and 2001.


                                      F-35


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

16.   Stockholders' Equity (Continued)

      As of November 30, 2002 and 2001, warrants were outstanding to purchase up
      to 550,000 shares of the Company's common stock at prices ranging from
      $1.54 to $2.50. The warrants expire through October 23, 2010.

      On February 13, 2002, the Company received notification from NASDAQ that
      its stock was delisted from the NASDAQ Small Cap Market effective February
      14, 2002. The Company's stock now trades on the OTC Bulletin Board.

17.   Risks and Uncertainties

      The Company buys substantially all of the telecommunication services that
      it resells from Regional Bell Operating Companies ("RBOC's"), and is,
      therefore, highly dependent upon them. Management of the Company believes
      that its relationship with them is satisfactory. Management of the Company
      believes that there are less desirable suppliers of telecommunication
      services in the geographical location in which the Company conducts
      business. In addition, the Company is at risk to regulatory agreements
      that govern the rates to be charged to the Company. In light of the
      foregoing, it is reasonably possible that the loss of the Company's
      relationship with the RBOC's or a significant unfavorable change in the
      regulatory agreements structure would have a severe near-term impact on
      the Company's ability to conduct its telecommunications business.

      Future results of operations involve a number of risks and uncertainties.
      Factors that could affect future operating results and cash flows and
      cause actual results to vary materially from historical results include,
      but are not limited to:

      -     The Company's business strategy with respect to bundled local and
            long distance services may not succeed.

      -     Failure to manage, or difficulties in managing, the Company's growth
            operations or restructurings including attracting and retaining
            qualified personnel and opening up new territories for its service
            with favorable gross margins.


                                      F-36


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

17.   Risks and Uncertainties (Continued)

      -     Dependence on the availability or functionality of incumbent local
            telephone companies' networks, as they relate to the unbundled
            network element platform or the resale of such services.

      -     Increased price competition in local and long distance service.

      -     Failure or interruption in the Company's network and information
            systems.

      -     Changes in government policy, regulation and enforcement.

      -     Failure of the Company's collection management system and credit
            controls efforts for customers.

      -     Inability to adapt to technological change.

      -     Competition in the telecommunications industry.

      -     Inability to manage customer attrition and bad debt expense.

      -     Adverse change in Company's relationship with third party carriers.

      -     Failure or bankruptcy of other telecommunications companies whom the
            Company relies upon for services and revenues.

      -     Lack of capital, borrowing capacity, and inability to generate cash
            flow.

18.   Quarterly Financial Data (Unaudited)

      During the fourth quarter of 2001, the Company recorded impairment charges
      of $4,707,100 (Note 19) and increases in the provision for doubtful
      accounts of approximately $852,000.


                                      F-37


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                           NOVEMBER 30, 2002 AND 2001

19.   Asset Impairments

      During the year ended November 30, 2001, the Company recorded an
      impairment charge of $4,707,100, of which $2,750,823 was associated with
      the writedown of goodwill purchased in various acquisitions, and
      $1,956,277 was associated with the writedown of other long-lived assets,
      primarily property and equipment, leases and the unamortized loan discount
      described in Note 6. SFAS 121, "Accounting for the Impairment of
      Long-Lived Assets to be Disposed of," requires the evaluation of
      impairment of long-lived assets and identifiable intangibles whenever
      events or circumstances indicate that the carrying amount of an asset may
      not be recoverable. Management determined that goodwill and other
      long-lived assets were impaired and should be written-off due to
      significant operating losses, and negative cash flows generated from
      acquisitions and operations, among other factors. Management also
      determined that the property and equipment was impaired and should be
      reduced to reflect its estimated net realizable value.


                                      F-38