FORM 10-Q/A

                                  AMENDMENT #1


                                  UNITED STATES
                         SECURITIES EXCHANGE COMMISSION
                             Washington, D.C. 20549


[ X] Quarterly  Report under Section 13 or 15(d) of the Securities  Exchange Act
of 1934 For Quarterly Period Ended June 30, 2006

or

[ ]  Transition  Report  under  Section 13 or 15(d) of the  Exchange Act For the
Transition period from _______________ to ______________

                        Commission file number: 000-29621

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


      Colorado                                          84-1384159
      --------                                          ----------
(State of incorporation)                    (I.R.S. Employer Identification No.)



                      65 Enterprise, Aliso Viejo, CA 92656
                      ------------------------------------
               (Address of principal executive offices) (Zip Code)

                  Registrant's telephone number: (949) 330-8060


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 the  filing
requirements for at least the past 90 days. Yes [X] No [_]

Indicate by check my whether the  registrant is a large  accelerated  filer,  an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer [_]    Accelerated filer [X]   Non-accelerated filer [_]

Indicate by check mark whether the  Registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

                        [ _ ]  Yes                [ X ] No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date. As of August 3, 2006 the number
of  shares  outstanding  of the  registrant's  only  class of  common  stock was
153,898,896.







                                Table of Contents


                         PART I - FINANCIAL INFORMATION
                                                                                                          PAGE
                                                                                                       
Item 1.  Financial Statements....................................................................         2

         Independent Auditor's Report............................................................         F-1

         Balance Sheets June 30, 2006 (unaudited) and September 30, 2005.........................         F-2

         Statements of Operations for the Three Months and Nine Months ended June 30,
         2006 and 2005 (unaudited) and the period February 25, 1997 (inception)
         to June 30, 2006........................................................................         F-3

         Statements of Stockholders Equity for the period February 25, 1997
         (inception) to June 30, 2006 unaudited).................................................         F-5

         Statements of Cash Flows for the Nine Months ended June 30, 2006 and
         2005 (unaudited) and the period February 27, 1997 (inception) to June 30, 2006..........         F-9

         Notes to Financial Statements
         (Unaudited).............................................................................         F-10

Item 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations...................................................................         3

Item 3.  Quantitative and Qualitative Disclosures About Market Risk..............................         8

Item 4.  Controls and Procedures.................................................................         8

                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.......................................................................         8

Item 1A. Risk Factors............................................................................         9

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.............................         15

Item 3.  Defaults upon Senior Securities.........................................................         17

Item 4.  Submission of Matters to a Vote of Security Holders.....................................         17

Item 5.  Other Information ......................................................................         17

Item 6.  Exhibits................................................................................         17

Signatures.......................................................................................         18






                          PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

                                   XSUNX, INC.

                          (A DEVELOPMENT STAGE COMPANY)
                              FINANCIAL STATEMENTS

                         NINE-MONTHS ENDED JUNE 30, 2006
                                   (UNAUDITED)







                                       2








JASPERS + HALL, PC CERTIFIED PUBLIC ACCOUNTANTS
--------------------------------------------------------------------------------
9175 E. Kenyon Avenue, Suite 100
Denver, CO 80237
303-796-0099



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Board of Directors
XSUNX, INC.
Aliso Viejo, CA


We have reviewed the  accompanying  balance sheet of XSUNX,  INC. (a development
stage  company) as of June 30 2006,  and the related  statements of  operations,
stockholders'  equity (deficit),  and cash flows for the three-month period then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.

We conducted  our review in  accordance  with  standards  of the Public  Company
Accounting  Oversight  Board (United  States).  The review of interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with standards of the Public Company Accounting Oversight Board (United States),
the  objective  of  which  is  the  expression  of  an  opinion   regarding  the
consolidated  financial  statements  taken  as a whole.  Accordingly,  we do not
express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the  accompanying  financial  statements for them to be in conformity
with accounting principles generally accepted in the United States.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will  continue as a going  concern.  As discussed in Note 2,  conditions
exist which raise substantial doubt about the Company's ability to continue as a
going  concern.  Management's  plans in regard to these matters are described in
Note 2. The  financial  statements  do not  include any  adjustments  that might
result from the outcome of this uncertainty.


/s/ Jaspers + Hall, PC
----------------------
Jaspers + Hall, PC
Denver, CO
August 3, 2006


                                      F-1







                                          XSUNX, INC.
                               (Formerly Sun River Mining, Inc.)
                                 (A Development Stage Company)
                                         Balance Sheets



                                                                                   Unaudited             Audited
                                                                                    June 30,          September 30,
                                                                                      2006                2005
                                                                                -----------------   ------------------
                                                                                              
ASSETS:
Current assets:
   Cash                                                                               $5,176,028            $ 175,869
   Prepaid Expenses                                                                      333,429               79,984
                                                                                -----------------   ------------------

      Total current assets                                                             5,509,457              255,853
                                                                                -----------------   ------------------

Fixed assets:
   R&D Equipment (Net)                                                                   417,769              165,831
                                                                                -----------------   ------------------

      Total fixed assets                                                                 417,769              165,831
                                                                                -----------------   ------------------

Other assets:
    Patents                                                                               30,000               20,000
    Security Deposit                                                                       2,615
    Deferred Financing Costs                                                             183,334                    -
    Prototype Production System                                                        1,765,000                    -
                                                                                -----------------   ------------------

      Total other assets                                                               1,980,949               20,000
                                                                                -----------------   ------------------

TOTAL ASSETS                                                                          $7,908,175            $ 441,684
                                                                                =================   ==================


LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):
Current Liabilities:
   Accounts Payable                                                                    $ 906,963             $ 78,377
   Accrued Expenses                                                                       43,656               45,856
   Accrued Interest                                                                      210,000                    -
   Notes Payable                                                                       2,000,000              850,000
                                                                                -----------------   ------------------

     Total current liabilities                                                         3,160,619              974,233
                                                                                -----------------   ------------------

Stockholders' Equity (Deficit):
Preferred Stock, par value $0.01 per share; 50,000,000
 shares authorized; no shares issued and outstanding                                           -                    -
Common Stock, no par value; 500,000,000 shares authorized;
  151,267,417 shares issued and outstanding at June 30,
  2006 and  123,876,739 outstanding at September 30, 2005                             11,036,035            3,996,735
Common stock warrants                                                                  2,151,250            1,200,000
Deficit accumulated during the development stage                                      (8,439,729)          (5,729,284)
                                                                                -----------------   ------------------
      Total stockholders' equity (deficit)                                             4,747,556             (532,549)
                                                                                -----------------   ------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY DEFICIT                                    $7,908,175            $ 441,684
                                                                                =================   ==================


                                 See Accountants' Review Report

                                              F-2







                                                  XSUNX, INC.
                                       (Formerly Sun River Mining, Inc.)
                                         (A Development Stage Company)
                                            Statements of Operations
                                                  (Unaudited)

                                                                                                       Feb. 25, 1997
                                       Three-Months Ended                 Nine-Months Ended           (Inception) to
                                            June 30,                           June 30,                  June 30,
                                  -----------------------------      -----------------------------
                                      2006            2005               2006            2005              2006
                                  -------------    ------------      -------------    ------------    ----------------
                                                                                       
Revenue                                    $ -             $ -            $ 8,000             $ -             $ 8,000
                                  -------------    ------------      -------------    ------------    ----------------

Expenses:
   Abandoned Equipment                       -               -                  -               -                 808
   Advertising                           1,982           1,344              2,421           3,754               6,400
   Bank Charges                             78              71                244             372               2,870
   Conferences and Seminars              7,040                              8,540               -               8,540
   Consulting                           19,382          10,000             19,382          10,000           1,217,337
   Depreciation                         27,647               -             55,294               -             104,554
   Directors' Fees                           -               -                  -               -              11,983
   Due Diligence                             -               -             13,000               -              45,832
   Dues and Subscriptions                    -               -                  -                               1,054
   Equipment Rental                          -               -                  -               -               1,733
   Filing Fees                               -               -              4,625               -               6,425
   Impairment loss                           -               -                  -               -             923,834
   Insurance                                 -               -                  -               -                 758
   Legal and Accounting                 21,244          31,150             89,853          49,783             385,612
   Licenses & Fees                           -               -                  -              25               6,435
   Meals & Entertainment                     -             551                  -             551               4,119
   Office Expenses                       2,633             587              2,891           3,135              24,725
   Other Operating Expenses                832           2,098              1,632           2,098               3,307
   Patent Fees                             625               -                625               -               1,288
   Salaries                             87,152          41,032            172,050         120,144             827,373
   Postage & Shipping                       33             377                768             849               6,147
   Printing                                944           1,219              7,684           1,721              17,564
   Public Relations                     76,742          42,645            129,263          81,871             362,641
   Rent                                  1,950           3,290              6,450           7,040              32,413
   Research and Development            368,608         144,310            679,884         357,646           1,640,536
   Subscription Reports                  2,594             104              2,787             104               2,787
   Taxes                                     -               -                  -               -               4,657
   Telephone                             1,961           1,342              5,292           3,675              45,764
   Transfer Agent Expense                   91             319                321           3,413              20,125
   Travel                               13,142           1,904             25,165           6,584              99,331
   Warrant Option Expense                    -               -            951,250               -           2,151,250
                                  -------------    ------------      -------------    ------------    ----------------

Total Operating Expenses               634,680         282,343          2,179,421         652,765           7,960,994
                                  -------------    ------------      -------------    ------------    ----------------

Other Income (Expense)
   Interest Expense                    515,555               -            567,999               -             567,999
   Returned Merchandise                      -             (98)                 -            (516)               (516)
   Interest Income                     (28,811)              -            (28,975)              -             (28,975)
   Forgiveness of Debt                       -               -                  -               -             (59,773)
                                  -------------    ------------      -------------    ------------    ----------------

Net (Loss)                        $ (1,121,424)     $ (282,245)      $ (2,710,445)     $ (652,249)       $ (8,439,729)
                                  -------------    ------------      -------------    ------------    ----------------

Per Share Information:


   Weighted average number of
     common shares outstanding     147,013,051     120,544,239        127,245,894     114,036,102
                                  -------------    ------------      -------------    ------------


Net Loss per Common Share           $ (0.007)       $ (0.002)           $(0.021)       $ (0.006)
                                  -------------    ------------      -------------    ------------


                                         See Accountants' Review Report

                                                      F-3



z

                                                   XSUN, INC.
                                       (Formerly Sun River Mining, Inc.)
                                         (A Development Stage Companay)
                                            Statements of Cash Flows
                                                  (Unaudited)

                                                                                                  Feb. 25, 1997
                                                                    Nine-Months Ended             (Inception) to
                                                                        June 30,                     June 30,
                                                              -------------------------------
                                                                  2006              2005               2006
                                                              --------------     ------------     ---------------
                                                                                         
Cash Flows from Operating Activities:
Net Loss                                                        $(2,710,445)       $(652,249)       $ (8,439,729)
   Issuance of Common Stock for Services                              7,500           34,000           1,303,384
   Issuance of Common Stock for Loan Inducement                           -                -             310,117
   Warrant expense                                                  951,250                -           2,151,250
   Amortization of loan fees                                        316,666                -             316,666
   Issuance of Common Stock for Interest                             10,550                -              10,550
   Depreciation                                                      55,294                -              76,907
  Adjustments to reconcile net loss to cash used in
    operating activities:
   (Increase) Decrease in Deposits                                   (2,615)           2,500              (2,615)
   (Increase) in Prepaid Expenses                                  (253,445)         (23,500)           (333,429)
   Increase in Accrued Expenses & Taxes                             207,800            1,576             253,656
   Increase in Accounts Payable                                     828,586          256,779             906,963
                                                              --------------     ------------     ---------------
Net Cash Flows Used for Operating Activities                       (588,859)        (380,894)         (3,446,280)
                                                              --------------     ------------     ---------------
Cash Flows from Investing Activities:
    Purchase of Fixed Assets                                       (307,232)        (173,000)           (473,063)
    Purchase of Prototype and Patent                             (1,775,000)         (10,000)         (1,795,000)
                                                              --------------     ------------     ---------------
Net Cash Flows Used for Investing Activities                     (2,082,232)        (183,000)         (2,268,063)
                                                              --------------     ------------     ---------------
Cash Flows from Financing Activities:
   Payment of Note Payable                                                -           (1,225)                  -
   Proceeds from Notes Payable - Net                              4,500,000                -           4,500,000
   Issuance of Common Stock                                       3,171,250          531,395           6,390,371
                                                              --------------     ------------     ---------------
Net Cash Flows Provided by Financing Activities                   7,671,250          530,170          10,890,371
                                                              --------------     ------------     ---------------
Net Increase (Decrease) in Cash                                   5,000,159          (33,724)          5,176,028
                                                              --------------     ------------     ---------------
Cash and cash equivalents - Beginning of period                     175,869           37,344                   -
                                                              --------------     ------------     ---------------
Cash and cash equivalents - End of period                       $ 5,176,028          $ 3,620          $5,176,028
                                                              ==============     ============     ===============
Supplemental Disclosure of Cash Flow Information
   Cash Paid During the Year for:
      Interest                                                          $ -              $ -            $ 71,346
                                                              ==============     ============     ===============
      Income Taxes                                                      $ -              $ -                 $ -
                                                              ==============     ============     ===============
NON-CASH TRANSACTIONS
    Common stock issued in exchange for services                    $ 7,500         $ 34,000          $1,303,384
                                                              ==============     ============     ===============
    Conversion of debt for stock                                $ 3,850,000              $ -          $3,850,000
                                                              ==============     ============     ===============

                                         See Accountants' Review Report

                                                      F-4




                                                  XSUNX, INC.
                                       (Formerly Sun River Mining, Inc.)
                                         (A Development Stage Company)
                                  Statement of Stockholders' Equity (Deficit)
                                                  (Unaudited)
                                                     Deficit
                                                                                                           Accumulated
                                                                                               Common       During the
                                             Treasury Stock                Common Stock        Stock       Exploration
                                         ------------------------    --------------------------
                                          # of Shares  ount       # of Shares    Amount       Warrants      Stage         Totals
                                                                                             -----------  -----------    ----------
                                                                                                    
Balance - September 30, 1999                      -      $ -         753,148    $1,894,419          $ -   $(2,475,441)   $(581,022)
                                                                 ------------  ------------  -----------  -----------    ----------
Issuance of stock for cash                        -        -          15,000        27,000            -            -        27,000
Net Loss for year                                 -        -               -             -            -     (118,369)     (118,369)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2000                      -        -         768,148     1,921,419            -   (2,593,810)     (672,391)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Extinquishment of debt                            -        -               -       337,887            -            -       337,887
Net Loss for year                                 -        -               -             -            -      (32,402)      (32,402)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2001                      -        -         768,148     2,259,306            -   (2,626,212)     (366,906)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Net Loss for year                                 -        -               -             -            -      (47,297)      (47,297)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2002                      -        -         768,148     2,259,306            -   (2,673,509)     (414,203)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Issuance of stock for Assets                      -        -      70,000,000             3            -            -             3
Issuance of stock for Cash                        -        -       9,000,000       225,450            -            -       225,450
Issuance of stock for Debt                        -        -         115,000       121,828            -            -       121,828
Issuance of stock for Accruals                    -        -         115,000        89,939            -            -        89,939
Issuance of stock for Services                    -        -      31,300,000       125,200            -            -       125,200
Net Loss for year                                 -        -               -             -            -     (145,868)     (145,868)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2003                      -        -     111,298,148     2,821,726            -   (2,819,377)        2,349
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Issuance of stock for cash                        -        -         181,750        21,071            -            -        21,071
Issuance of stock for cash                        -        -         217,450        22,598            -            -        22,598
Issuance of stock for cash                        -        -         254,956        34,669            -            -        34,669
Issuance of stock for cash                        -        -         694,649        96,306            -            -        96,306
Issuance of stock for cash                        -        -         157,649        21,421            -            -        21,421
Issuance of stock for cash                        -        -          57,000         5,133            -            -         5,133
Issuance of stock for cash                        -        -       1,174,500        81,472            -                     81,472
Issuance of common stock warrants                 -        -               -             -    1,200,000            -     1,200,000
Net Loss for period                               -        -               -             -            -   (1,509,068)    (1,509,068)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2004                      -        -     114,036,102     3,104,396    1,200,000   (4,328,445)      (24,049)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Issuance of stock for cash                        -        -       5,919,537       471,068            -            -       471,068
Issuance of stock for cash                        -        -         300,600        20,067            -            -        20,067
Issuance of stock for services                    -        -         310,000        27,000            -            -        27,000
Issuance of stock for cash                        -        -         527,000        40,260            -            -        40,260
Issuance of stock for services                    -        -         125,000        10,000            -            -        10,000
Issuance of stock for services                    -        -         114,469        13,827            -            -        13,827
Issuance of stock for collateral         26,798,418        -               -             -            -            -             -
Issuance of stock for loan inducement             -        -       2,544,031       310,117            -            -       310,117
Net Loss for Period                               -        -               -             -            -   (1,400,839)    (1,400,839)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - September 30, 2005             26,798,418        -     123,876,739     3,996,735    1,200,000   (5,729,284)     (532,549)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Issuance of stock for services                    -        -          40,441         7,500            -            -         7,500
Issuance of common stock warrants                 -        -               -             -      951,250            -       951,250
Issuance of stock for debenture conversion        -        -       8,500,000       850,000            -            -       850,000
Issuance of stock for interest on debenture       -        -         105,500        10,550            -            -        10,550
Issuance of stock for warrant conversion          -        -       4,475,000     2,108,750            -            -     2,108,750
Issuance of stock for warrant conversion          -        -       6,375,000     1,062,500            -            -     1,062,500
Issuance of stock for debenture conversion        -        -       7,894,737     3,000,000            -            -     3,000,000
Net Loss for Period                               -        -               -             -            -   (2,710,445)    (2,710,445)
                                         -----------   ------    ------------  ------------  -----------  -----------    ----------
Balance - June 30, 2006                  26,798,418      $ -     151,267,417   $11,036,035   $2,151,250   $(8,439,729)   $4,747,556
                                         ===========   ======    ============  ============  ===========  ===========    ==========

                                         See Accountants' Review Report

                                                      F-5




                                   XSUNX, INC.
                          (A Development Stage Company)
                          Notes to Financial Statements
                                  June 30, 2006
                                   (Unaudited)



Note 1 - Presentation of Interim Information:

In the opinion of the  management of XSUNX,  Inc.,  the  accompanying  unaudited
financial  statements  include all normal  adjustments  considered  necessary to
present  fairly the  financial  position  as of June 30, 2006 and the results of
operations  for the three and  nine-months  ended June 30, 2006 and 2005 and for
the period  February 25, 1997  (inception)  to June 30, 2006, and cash flows for
the nine-months ended June 30, 2006 and 2005 and the for the period February 25,
1997  (inception)  to  June  30,  2006.  Interim  results  are  not  necessarily
indicative of results for a full year.

The financial  statements and notes are presented as permitted by Form 10-Q, and
do not contain certain  information  included in the Company's audited financial
statements and notes for the fiscal year ended September 30, 2005.

Note 2 - Going Concern:

The Company's financial statements have been presented on the basis that it is a
going concern, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.

The  Company is in the  development  stage and has not  earned  any  significant
revenue from operations. The Company's ability to continue as a going concern is
dependent  upon its  ability  to  develop  additional  sources  of  capital  and
ultimately, achieve profitable operations. The accompanying financial statements
do not  include  any  adjustments  that might  result  from the outcome of these
uncertainties.

Note 3 - Convertible Debentures:

On July 14, 2005, XSUNX,  Inc., entered into a Convertible  Debenture  agreement
with Cornell Capital Partners, LP in the amount of $400,000. On August 16, 2005,
XSUNX,  Inc, received an additional  $450,000 from Cornell Capital Partners,  LP
bring the total principal value of the Debenture to $850,000.  Interest  accrued
on the outstanding  principal  balance at an annual rate equal to twelve percent
(12%).  This Debenture was convertible into shares of Common Stock at the option
of the Holder, with a conversion price in effect on any Conversion Date equal to
ten cents ($.10).  On January 12, 2006 XSUNX paid $47,216.67 of the then accrued
interest to  Cornell.  On February  8, 2006  Cornell  converted  $350,000 of the
principal  balance of this debenture and on March 1, 2006 Cornell  converted the
remaining  principal  and  accrued  interest  balance  totaling  $510,550.  Upon
conversion  of these  notes XsunX  issued  8,605,500  shares of common  stock to
Cornell. The remaining balance of the Debenture is Zero.

On  December 2, 2005,  XsunX,  Inc.  consummated  a second  Securities  Purchase
Agreement  with Cornell  Capital  Partners,  LP,  providing  for the sale by the
Company  to Cornell  of 10%  secured  convertible  debentures  in the  aggregate
principal  amount  of  $5,000,000  ("The  Debenture")  of the  total  amount  of
$5,000,000  has been  advance and the  remaining  $1,000,000  un-paid  principal
balance of this  Debenture  is include in Notes  Payable at June 30,  2006.  The
Debenture is convertible into shares of Common Stock at the option of the Holder
at a conversion price per share equal to the lesser of $.38 or 95% of the lowest
daily volume weighted average price of the Common Stock, as quoted by Bloomberg,
LP, for the 30 trading days  immediately  preceding the date of conversion  (the
"Variable  Market  Price").  Unless waived by the Company,  the Holders may not,
together  with their  affiliates,  convert more than an aggregate of $350,000 in
any 30-day period of principal  amount of the Debentures in the Variable  Market
Price.  Cornell has agreed not to short any of the shares of Common Stock. As of
the date of this filing there have been three  conversions  of this Debenture by
Cornell  totaling  $4,000,000  resulting  in a  remaining  principal  balance of
$1,000,000.  Interest in the amount of approximately $210,000 has accrued and is
included in accrued interest as of June 30, 2006.

                                      F-6




Note 4 - Equity Transactions:

Warrant Grants
--------------

Expanded Use License stock warrant  MVSystems,  Inc. - As consideration  for the
grant of an Expanded Use License on October 12, 2005,  granting XSUNX additional
benefits  for use of licensed  technologies  and  patents,  XSUNX  granted MVS a
warrant,  (the  "Expanded Use License Stock  Warrant") for the purchase of up to
Seven  Million  (7,000,000)  shares of common  stock of XSUNX,  the warrant will
expire  five  (5)  years  after  the date of the  grant  and is  subject  to the
following vesting provisions:

        (1)    The Expanded Use License Stock Warrant allowed for the vesting of
               one million  (1,000,000)  warrants on the  effective  date of the
               agreements.

        (2)    Another  one  million  (1,000,000)  warrants  will  vest upon the
               satisfactory  completion of a Phase 4 development program for the
               development of certain opaque solar technologies.

        (3)    The balance of the remaining  five million  (5,000,000)  warrants
               will  vest upon the date the  technologies  licensed  within  the
               Expanded Use License are licensed to a third party in a bona fide
               arms-length commercial setting.

Debenture  Warrants - In  connection  with the  issuance of a  debenture  in the
principal  amount of  $5,000,000  in December,  2005,  3,125,000  warrants  were
granted to Cornell  Capital  Partners,  LP at $.45 and  1,250,000  warrants were
granted at $.55.

The total  charged in expense for the 2006 fiscal year has been $951,250 for the
issuance of the above described Expanded Use License and Debenture warrants.

Employment Incentive Warrants - In connection with the issuance of an employment
agreement to Joseph Grimes in April 2006, the Company granted  500,000  warrants
at the then market price of $1.69.  On July 20, 2006 the Company and Mr.  Grimes
mutually agreed to the cancellation of the remaining 388,000 unvested balance of
this  warrant  and to the  grant of a new  warrant  agreement  in the  amount of
500,000  warrants at the then market price of $.51. The warrant will expire five
(5) years  after the date of the grant and is subject to the  following  vesting
provisions:

        (1)    The Warrant shall become exercisable at the rate of 28,000 shares
               per month up to and through  the first nine months of  employment
               of Optionee by Company.

        (2)    One Hundred Thousand  (100,000)  shares shall become  exercisable
               upon the  completion and delivery of a marketing plan by Optionee
               to the Board of Directors.

        (3)    One Hundred Forty Eight  Thousand  (148,000)  shares shall become
               exercisable  upon the first sale or licensure  of an XSUNX,  Inc.
               technology under the marketing plan.

Issuance of Shares
------------------
Debenture  Conversion  - On  February  8, 2006  Cornell  Capital  Partners,  LLP
converted  $350,000 of the  principal  balance of $850,000  debenture  issued to
Cornell in July 2005. On March 1, 2006 Cornell converted the remaining principal
and accrued  interest balance  totaling  $510,550.  Upon conversion of the notes
XSUNX issued 8,605,500  shares of common stock to Cornell.  The conversion price
for all of the  above  issued  shares  was  $.10.  The  remaining  value  of the
debenture is $0.

Warrant  Conversion - In February  2006, a consultant  exercised  100,000 of the
available  1,000,000  available $.15 cent warrants the amount of $15,000 dollars
was paid to XSUNX by the consultant.

Warrant  Conversion  - In March 2006 Cornell  Capital  Partners,  LLP  exercised
3,125,000 of the  available  3,125,000  $.45  warrants and  1,250,000  $.55 cent
warrants.  The  aggregate  amount  of  $2,093,750  dollars  was paid to XSUNX by
Cornell. The Company issued 4,375,000 shares of common stock in association with
the exercise of these warrants.

                                      F-7



Warrant  Conversion  - In April 2006 Cornell  Capital  Partners,  LLP  exercised
4,250,000  of  the  available  4,250,000  $.15  warrants  and  2,125,000  of the
available  2,125,000  $.20 cent  warrants.  The  aggregate  amount of $1,062,500
dollars was paid to XSUNX by Cornell.  The Company  issued  6,375,000  shares of
common stock in association with the exercise of these warrants.

Debenture Conversions - On May 10, 2006 Cornell Capital Partners,  LLP converted
$2,000,000  of the  principal  balance  of the  $5,000,000  debenture  issued to
Cornell in December 2005 and the Company issued 5,263,158 shares of common stock
to Cornell.  Subsequently,  on June 12 Cornell converted another  $1,000,000 and
the Company issued 2,631,579 shares of common stock to Cornell,  and on July 17,
2006 another  $1,000,000  was converted by Cornell for which the Company  issued
2,631,579 shares of common stock to Cornell. The conversion price for all of the
above issued shares was $.38 each. The remaining  un-paid  principal  balance of
the Debenture as of August 3, 2006 is $1,000,000.

Issuance of Shares for Service
------------------------------

XSUNX has accounted for $18,000 dollars in services rendered in accounts payable
to the Company in the  nine-months  ended June 30, 2006,  and for which XSUNX is
required to issue  non-registered  shares in the aggregate value of $18,000. The
shares may be issued  based on the then current  market price for the  Company's
common stock at the end of each month of services.  Upon issuance  approximately
23,058 shares may be issued to this service provider.

Note 5 - Property Acquisition:

Subject to the terms of the Expanded  Use License  Agreement  between  XsunX and
MVSystems, Inc. the parties have planned to build a first run production Machine
for the purpose of proofing and demonstrating  technology.  XsunX may attempt to
market  this  Machine.  In the event that XsunX  sells  this first  Machine  the
parties  have  agreed to a 50/50  split of the net  proceeds of the sale of this
Machine excluding production Costs and reasonable marketing expenses.

Note 6 - Deferred Financing Costs:

Costs related to obtaining the capital funding by Cornell Capital Partners,  LLP
are  capitalized  and  amortized  over the term of the  related  debt  using the
straight-line method.

Note 7 - Commitments and Contingencies

Operating Leases
----------------

In April  2006 the  Company  entered  into a three  year  lease  for  operations
facilities in Golden,  CO. The Company  provided a $2,615  security  deposit and
expensed $79,867 in costs associated with tenant  improvements to the facilities
in preparation  for  occupancy.  The following is a schedule,  by years,  of the
minimum base payments  required under this operating  lease for  facilities.  An
additional  $825 monthly is also due as a pro rata share  equaling  4.12% of the
operating  costs  for  real  estate  taxes,  assessments,  and the  expenses  of
operating and maintaining common areas within the commercial grounds surrounding
the leased facilities.

Annual                                      Annualized                Monthly
Rent Schedule          Rate/sf              Rent                      Rent
-------------          -------              ----                      ----
 7/1/06-6/30/07            $6.75            $20,250.00                $1,687.50
 7/1/07-6/30/08            $6.95            $20,850.00                $1,737.50
 7/1/08-6/30/09            $7.16            $21,480.00                $1,790.00

                                      F-8



Item 2. MANAGEMENT'S  DISCUSION AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS
OF OPERATIONS

CAUTIONARY AND FORWARD LOOKING STATEMENTS


In  addition  to  statements  of  historical  fact,  this Form  10-Q/A  contains
forward-looking  statements.  The presentation of future aspects of XsunX,  Inc.
("XsunX," the "Company" or "issuer")  found in these  statements is subject to a
number of risks and  uncertainties  that could  cause  actual  results to differ
materially from those reflected in such statements. Readers are cautioned not to
place  undue  reliance  on  these  forward-looking  statements,   which  reflect
management's  analysis  only  as  of  the  date  hereof.  Without  limiting  the
generality of the foregoing,  words such as "may," "will," "expect,"  "believe,"
"anticipate,"  "intend,"  or  "could"  or the  negative  variations  thereof  or
comparable terminology are intended to identify forward-looking statements.


These forward-looking statements are subject to numerous assumptions,  risks and
uncertainties  that may cause XsunX's actual results to be materially  different
from any future  results  expressed  or  implied  by XsunX in those  statements.
Important  facts  that  could  prevent  XsunX from  achieving  any stated  goals
include, but are not limited to, the following:

Some of these risks might include, but are not limited to, the following:

         (a)   volatility or decline of the Company's stock price;

         (b)   potential fluctuation in quarterly results;

         (c)   failure of the Company to earn revenues or profits;

         (d)   inadequate capital to continue or expand its business,  inability
               to  raise  additional  capital  or  financing  to  implement  its
               business plans;

         (e)   failure to commercialize its technology or to make sales;

         (f)   rapid and significant changes in markets;

         (g)   litigation  with or  legal  claims  and  allegations  by  outside
               parties; and

         (h)   insufficient revenues to cover operating costs.

There is no assurance that the Company will be  profitable,  the Company may not
be able to successfully develop, manage or market its products and services, the
Company may not be able to attract or retain qualified executives and technology
personnel,  the Company's products and services may become obsolete,  government
regulation may hinder the Company's business, additional dilution in outstanding
stock ownership may be incurred due to the issuance of more shares, warrants and
stock options,  or the exercise of warrants and stock  options,  and other risks
inherent in the Company's businesses.

The Company  undertakes no obligation to publicly  revise these  forward-looking
statements to reflect events or circumstances  that arise after the date hereof.
Readers should  carefully  review the factors  described in other  documents the
Company  files from time to time with the  Securities  and Exchange  Commission,
including the Quarterly  Reports on Form 10-Q and Annual  Reports on Form 10-KSB
filed by the Company and any Current Reports on Form 8-K filed by the Company.


                                       3


CURRENT OVERVIEW

XsunX,  Inc.  is  developing  and  commercializing   innovative  new  thin  film
photovoltaic  (TFPV)  solar cell  technologies  and  manufacturing  processes to
service expanding global energy demands.  The Company has focused its efforts on
lowering  the cost per watt of solar  power and  making  solar  cell  technology
easier  to use  in a  wide  variety  of  applications.  XsunX  calls  this  dual
improvement to cost and efficiency  the  XFactor(TM).  The process for producing
electricity is known as  Photovoltaics.  Photovoltaics  ("PV") is the science of
capturing and converting solar energy into electricity.

The Company is focusing  its research  and product  development  efforts on thin
film PV devices and their  manufacturing  methods in an effort to  capitalize on
what it perceives as cost and application  diversity advantages to current rigid
multi-crystalline  silicon  wafer  technologies.  The  Company's  thin film cell
designs  employ  between .2 microns to 1.5  microns  of  material  thickness  as
opposed   to  an   approximate   400   microns   of   material   thickness   for
multi-crystalline cell designs. This significant reduction in cell thickness and
flexibility  of the  completed  cell  structure  leads to the use of "thin film"
terminology in describing the solar cell design.

The  product of the  Company's  development  efforts is  intended to deliver two
aspects  of  deliverable  technologies  in the  form of an  integrated  solution
providing,   a)  commercially  scalable  manufactured  processes  and  equipment
designed  for  the  specific  manufacture  of  the  Company's  thin  film  solar
technologies,  and, b) proprietary thin film solar cell designs that address new
application   opportunities   in  the  growing  field  of  Building   Integrated
Photovoltaics.

Building Integrated  Photovoltaics or ("BIPV") allows photovoltaic  material, in
the form of photoelectric panels, to be incorporated into the design of building
materials;  thus,  providing a new and smart way to integrate additional sources
of power production into the operation of buildings. As the BIPV category of the
photovoltaic  industry  is  beginning  its  growth  into the US,  and  worldwide
markets,  XsunX  intends  to  positioned  itself as one of the  first  companies
dedicated to the large scale  commercialization of BIPV through a combination of
innovation and patented thin film designs and manufacturing techniques.

Through the  successful  commercial  development  of its Power  Glass(R) film, a
semi-transparent  solar electric glazing process,  patent pending multi-terminal
solar cell  designs,  patented  and  innovative  new  manufacturing  methods the
Company  anticipates  being able to take advantage of  opportunities  to provide
manufacturers  of solar  products  exciting new  application  opportunities  and
reductions  to the cost per watt of solar  power.  The Company  anticipates  the
majority  of  revenues  to  be  derived   from  the  sale  of  its   proprietary
manufacturing systems and the licensing of its technologies.

Management  believes the summary data presented herein is a fair presentation of
the  Company's  results of  operations  for the  periods  presented.  Due to the
Company's  change in primary  business  focus in October  2003 and new  business
opportunities  these  historical  results may not  necessarily  be indicative of
results to be expected for any future  period.  As such,  future  results of the
Company may differ significantly from previous periods.

                                       4




RESULTS OF OPERATIONS FOR THE THREE-MONTH PERIOD ENDED JUNE 30, 2006 COMPARED TO
THE SAME PERIOD IN 2005

The Company  had no revenues in the quarter  ended June 30, 2006 nor in the same
period in 2005.

The Company incurred  operating  expenses totaling $634,680 for the three months
ending June 30, 2006  compared to $282,343  for the same period in 2005,  a 225%
increase.  Primary  sources for the  increase to  operating  expense of $352,337
include:  Research and Development expenses increased by $224,298 to $368,608 as
compared  to  $144,310  for the  same  period  in  2005,  Depreciation  expenses
increased  by  $27,647 as  compared  to $0 for the same  period in 2005,  Public
Relations  expenses  increased  by $34,097 to $76,742  from $42,645 in 2005 and,
General  and  Administrative  expenses  increased  by $66,295 to  $161,683  from
$95,388 in 2005  representing  the continued  increase in costs  associated with
expansion of the Company's business plan. These expenses in the third quarter of
the  current  fiscal  year  were all  incurred  in  preparing  to  commercialize
innovative  new thin  film  photovoltaic  (TFPV)  solar  cell  technologies  and
manufacturing  processes  in an  attempt  to  address  expanding  global  energy
demands.

The net loss for the three  months  ending  June 30,  2006 was  ($1,121,424)  as
compared to a net loss of ($282,245)  for the same period 2005.  The increase of
$839,179 in the third  quarter of this fiscal year  includes  (i) an increase in
research and  development  expenditures  of $224,298 over the same period in the
previous  fiscal year which is  anticipated  to  continue  to  increase  for the
foreseeable  future as the Company  continues the  development  of the Company's
business  plan  as  the  developer  and  provider  of   proprietary   thin  film
photovoltaic  devices  and  manufacturing  technologies,  (ii)  an  increase  to
Depreciation expenses of $27,647 over the same period in 2005 representing costs
associated  with the  depreciation  of  fixed  assets  purchased  for use in the
research  and  development  of Company  products,  (iii) an  increase  to Public
Relations  expenses of $34,097 over the same period in 2005  associated  with an
increase to marketing  efforts,  (iv) an increase to General and  Administrative
expenses  totaling  $66,295   representing  the  continued   increase  in  costs
associated  with  expansion of the  Company's  business  plan,  (v) $198,889 for
interest expenses associated with the issuance of convertible  debentures by the
Company,  and (vi)  $316,666  for loan  origination  costs  associated  with the
issuance of a debenture in December 2005. These expenses in the third quarter of
the current fiscal year include credits for interest income totaling $28,811 and
were all  incurred  in  preparing  to  commercialize  innovative  new thin  film
photovoltaic  (TFPV) solar cell technologies and  manufacturing  processes in an
attempt to address expanding global energy demands.

The Company incurred net loses of ($1,121,424) and ($282,245) in the three-month
period ended June 30, 2006 and 2005  respectively.  The  associated net loss per
share was $.007 in the three-month period ended June 30, 2006 and nominal in the
period in 2005.  The Company the trend of losses to continue in the future until
the  Company  achieves  commercialization  of  its  technology  and  significant
revenues commence, of which there is no assurance.

                                       5



RESULTS OF OPERATION FOR THE  NINE-MONTH  PERIOD ENDED JUNE 30, 2006 COMPARED TO
THE SAME PERIOD IN 2005

The Company generated $8,000 in revenues in the nine month period ended June 30,
2006 as compared to $0.0 for the same period in 2005.

The Company incurred operating expenses totaling  $2,179,421 for the nine months
ending June 30, 2006  compared to $652,765  for the same period in 2005,  a 334%
increase.  The  major  components  for the  increase  to  operating  expense  of
$1,526,656  include:  an  increase  of  $322,238  in  research  and  development
activities,  an increase of $47,392 in public relations,  an increase of $40,070
in legal & accounting  expenses,  an increase  Depreciation  expenses of $55,294
representing  costs  associated with the  depreciation of fixed assets purchased
for use in the  research and  development  of Company  products,  an increase to
General and Administrative expenses totaling $110,412 representing the continued
increase in costs associated with expansion of the Company's  business plan. The
increase in overall expenses included a one-time expense of $420,000  associated
with the grant of in-the-money  warrants as  consideration  for the expansion of
licensing and  manufacturing  rights  associated  with a technology  sharing and
license agreement granted to the Company.  And, there was an additional one-time
expense of $531,250 from the grant of in-the-money  warrants associated with the
sale by the  Company  of 10%  secured  convertible  debenture  in the  aggregate
principal  amount of $5,000,000.  The  $2,179,421  operating  expenses  includes
non-cash charges of $18,000 for the issuance of unregistered  stock for business
development and advisory services in lieu of cash payment for services.

These  expenses may continue to increase as the Company  continues to expand the
development  of it's business plan as the developer and provider of  proprietary
thin film photovoltaic devices and manufacturing technologies.

The net loss for the nine  months  ending  June  30,  2006 was  ($2,710,445)  as
compared  to a net loss of  ($652,249)  for the same period  2005.  The loss per
share was $.021 for the period in 2006 and nominal for 2005.

LIQUIDITY AND CAPITAL RESOURCES

The Company had cash at June 30, 2006 of $5,176,028 and prepaid  expenses in the
amount of $333,429 as compared to cash of $175,869  and prepaid  expenses in the
amount of $79,984 as of  September  30,  2005.  The  Company  had a net  working
capital of $2,348,838 as compared to a working  capital  (deficit) of ($718,380)
at September 30, 2005.

Cash flows used in operating activities during the nine-month period ended, June
30, 2006,  was  ($588,859) as compared to using  ($380,894)  for the same period
2005.  Cash flow used in  investing  activities  was  ($2,082,232)  for the nine
months ended June 30, 2006 as compared to cash used in investing  activities  of
($183,000)  during the nine months  ended June 30, 2005.  Cash flow  provided by
financing  activities  was $7,671,250 for the nine months ended June 30, 2006 as
compared to cash provided by financing  activities  of $530,170  during the nine
months ended June 30, 2005.

                                       6



For the  nine-months  ended June 30, 2006, the Company's  primary  capital needs
have been met from the proceeds of the sale of a secured  convertible  debenture
made  by  the  Company,  and  the  exercise  of  warrants  associated  with  the
convertible  debenture  and a previous  convertible  debenture.  In December the
Company  sold a 10% secured  convertible  debenture in the  aggregate  principal
amount of $5,000,000 of which the Company had received,  less loan fees, the net
amount of  $4,500,000  as of  February  2006.  The holder of the  debenture  has
exercised  10,750,000 of the available  10,750,000 warrants associated with this
debenture  and a previous  debenture  issued to the same holder.  As of June 30,
2006 XsunX had received the aggregate  amount of $3,156,250  for the exercise of
all available warrants under both debentures.

The proceeds from the above sale of debentures and the exercise of warrants were
used to fund research and  developments  efforts,  pay financing fees associated
with  issuance  of  debentures,  and  to pay  liabilities  associated  with  the
development  of the  Company's  business  plan as the  developer and provider of
proprietary thin film photovoltaic devices and manufacturing technologies.

We had,  at June 30,  2006,  cash and cash  equivalents  of  $5,176,028  and net
working  capital of  $2,348,838.  Although  the  Company has not  generated  any
significant  revenues  to date,  and may  continue to be highly  dependant  upon
financing  to fund future  operations,  the  Company's  2006 plan of  operations
requiring  $4,500,000 dollars has been adequately funded. The Company may engage
in efforts to obtain  additional  financing  from equity and debt  placements to
fund future operations as necessary.

ADDITIONAL FINANCING

The Company has not generated  significant  revenues to date and may continue to
be highly  dependant on financing to fund  continued  operations.  The Company's
2006 plan of operations requiring $4,500,000 dollars has been adequately funded.
The Company may engage in efforts to obtain additional financing from equity and
debt placements to fund future operations as necessary.

The Company has incurred  operating deficits since its reorganization in October
2003,  which are  expected to  continue  until its new  business  model is fully
developed.  Accordingly,  the Company may  continue to be  dependent  on raising
additional  capital  necessary  to meet the  Company's  future  cash  needs  for
Research,  Development,  General and Administrative expenses including the costs
of compliance  with the  continuing  reporting  requirements  of the  Securities
Exchange Act of 1934.

The  Company  has been able to raise  capital  in a series  of  equity  and debt
offerings in the past and may actively pursue  additional  financing in the form
of loans or  equity  placements  to cover  future  cash  needs.  There can be no
assurances that the Company will be able to obtain such additional financing, on
terms acceptable to it and at the times required, or at all. Lack of capital may
be a  sufficient  impediment  to  prevent  it  from  accomplishing  the  goal of
commercializing its technologies.

Irrespective of whether the Company's cash assets prove to be inadequate to meet
the Company's  operational needs, the Company might seek to compensate providers
of services by issuances of stock in lieu of cash.

                                       7



GOING CONCERN

The  Company is in the  development  stage and as of the period  ending June 30,
2006, and had not generated  significant  revenue from sales or other  operating
activities.  To date the  Company's  principal  source of liquidity has been the
private  placement of equity  securities and the issuance of notes  payable.  As
such, the Company's ability to secure additional  financing on a timely basis is
critical to its ability to stay in business  and to pursue  planned  operational
activities.

Based on the  foregoing  and the  Company's  history  of losses,  the  Company's
financial  statements  for the  nine-month  period ended June 30, 2006 include a
going  concern  opinion  from its  outside  auditors,  which  stated  there  "is
substantial doubt" about our ability to continue operating as a "going concern."



Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We do not have any market risk sensitive  instruments.  Since all operations are
in U.S. dollar denominated  accounts,  we do not have foreign currency risk. Our
operating costs are reported in U.S. dollars.

The  Company  does not  invest in term  financial  products  or  instruments  or
derivatives  involving risk other than money market  accounts,  which  fluctuate
with interest rates at market.

Item 4. CONTROLS AND PROCEDURES

The  management of the Company has evaluated the  effectiveness  of the issuer's
disclosure  controls  and  procedures  as of the end of the period of the report
(evaluation  date) and have  concluded  that the  disclosure  controls  internal
controls and procedures are adequate and effective  based upon their  evaluation
as of the evaluation date.

There were no changes in the small  business  issuer's  internal  controls  over
financial  reporting  identified  in  connection  with  the  Company  evaluation
required by  paragraph  (3) of Rule 13a-15 or Rule 15d-15 under the Exchange Act
that occurred during the small business  issuer's fourth fiscal quarter that has
materially  affected  or is  reasonably  likely to  materially  affect the small
business issuer's internal control over financial reporting.


                           PART II - OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

On March 6, 2006,  Ron  Sentchuck  filed an action  against  the  Company in the
Superior  Court of  California  for the County of Los  Angeles.  The Company was
dismissed from this action on August 3, 2006.

On April 19th 2006,  Office Radio Network filed a lawsuit in the District  Court
in Colorado alleging that it has been damaged due to refusal to allow it to sell
its shares under Rule 144. The Company  contends that it has no liability  under
the complaint and intends to vigorously defend the action.

                                       8



Item 1A.  RISK FACTORS


An  investment  in our shares  involves a high degree of risk.  Before making an
investment decision, you should carefully consider all of the risks described on
this Form 10-Q/A and Annual  Reports on Form 10-KSB filed by the Company and any
Current Reports on Form 8-K filed by the Company.  If any of the risks discussed
in these reports actually occur, our business,  financial  condition and results
of  operations  could be  materially  and  adversely  affected.  If this were to
happen, the price of our shares could decline significantly and you may lose all
or a part of your investment.  The risk factors described below are not the only
ones that may affect us. Our  forward-looking  statements in this prospectus are
subject to the  following  risks and  uncertainties.  Our actual  results  could
differ materially from those anticipated by our forward-looking  statements as a
result  of  the  risk  factors  below.   See  "Cautionary  and   Forward-Looking
Statements."


RISKS RELATED TO OUR BUSINESS
-----------------------------

WE  HAVE  NOT  GENERATED  ANY   SIGNIFICANT   REVENUES  AND  MAY  NEVER  ACHIEVE
PROFITABILITY

We are a  development  stage  company  and,  to  date,  have not  generated  any
significant  revenues.  From  inception  through  September  30, 2005, we had an
accumulated  deficit of $6,204,284.  For the years ended  September 30, 2005 and
2004,  we incurred net losses of $1,400,839  and  $1,509,068,  respectively.  We
cannot  assure you that we can achieve or sustain  profitability  in the future.
Our  operations  are  subject  to the  risks  and  competition  inherent  in the
establishment  of a business  enterprise.  There can be no assurance that future
operations  will be profitable.  Revenues and profits,  if any, will depend upon
various factors, including whether our product development can be completed, and
if it will achieve market acceptance. We may not achieve our business objectives
and the failure to achieve such goals would have an adverse  impact on us. These
matters  raise  substantial  doubt  about our  ability  to  continue  as a going
concern.

OUR AUDITORS HAVE INCLUDED A GOING CONCERN  QUALIFICATION IN THEIR OPINION WHICH
MAY MAKE IT MORE DIFFICULT FOR US TO RAISE CAPITAL

Our auditors have qualified their opinion on our financial statements because of
concerns about our ability to continue as a going concern.  These concerns arise
from  the fact  that we have not  generated  sufficient  cash  flows to meet our
obligations and sustain our operations.  If we are unable to continue as a going
concern, you could lose your entire investment in us.

WE MAY NEED TO RAISE ADDITIONAL CAPITAL WHICH MAY NOT BE AVAILABLE ON ACCEPTABLE
TERMS OR AT ALL

Since  July  2005,  we have  received  $5,850,000  in debt  financing  of  which
$1,000,000  remains as  principal  balance  as of August 3,  2006.  We have also
received an  additional  $3,156,250  from the cash  exercise  of  warrants  from
Cornell  Capital  Partners  LP.  In the  future,  we may be  required  to  raise

                                       9


additional  funds,  particularly  if we exhaust  the funds  advanced  under that
agreement,  are  unable  to  generate  positive  cash  flow as a  result  of our
operations and are required to repay the outstanding  convertible debenture as a
result of Cornell  Capital's failure to convert the debenture into common stock.
There can be no  assurance  that  financing  will be  available in amounts or on
terms  acceptable to us, if at all. The inability to obtain  additional  capital
may reduce our  ability to continue to conduct  business  operations.  If we are
unable to obtain additional financing, we will likely be required to curtail our
research and  development  plans.  Any additional  equity  financing may involve
substantial dilution to our then existing shareholders.

WE MAY NOT BE ABLE TO SUCCESSFULLY  DEVELOP AND  COMMERCIALIZE  OUR TECHNOLOGIES
WHICH WOULD  RESULT IN  CONTINUED  LOSSES AND MAY REQUIRE US TO CURTAIL OR CEASE
OPERATIONS

While we have made  progress  in the  development  of our  products,  it has not
generated  any  significant  revenues  and we are unable to project when we will
achieve  profitability,  if at all. As is the case with any new  technology,  we
expect  the  development  process  to  continue.   We  cannot  assure  that  our
engineering  resources  will be able to modify the  product  fast enough to meet
market  requirements.  We can also not assure that our product  will gain market
acceptance  and  that  we  will  be  able  to  successfully   commercialize  the
technologies.   The  failure  to  successfully  develop  and  commercialize  the
technologies  would result in continued  losses and may require us to curtail or
cease operations

OUR REVENUES ARE DEPENDENT  UPON  ACCEPTANCE  OF OUR PRODUCTS BY LICENSEES;  THE
FAILURE OF WHICH WOULD CAUSE TO CURTAIL OR CEASE OPERATIONS

We believe that  virtually  all of our revenues  will come from the licensing of
our  proprietary  technologies  to  major  manufacturers.  We  intend  to  offer
non-exclusive  licensing  rights.  As  a  result,  we  will  continue  to  incur
substantial operating losses until such time as we are able to generate revenues
from  licensing  and service  fees for our  products  through  our  distribution
partners. There can be no assurance that businesses and customers will adopt our
technology and products, or that businesses and prospective customers will agree
to pay the licensing and service fees for our products. In the event that we are
not able to  significantly  increase  the number of  customers  that license our
products,  or if we are  unable  to  charge  the  necessary  license  fees,  our
financial  condition and results of operations  will be materially and adversely
affected.

WE DO NOT MAINTAIN THEFT OR CASUALTY INSURANCE, AND ONLY MAINTAIN MODEST
LIABILITY AND PROPERTY INSURANCE COVERAGE AND THEREFORE WE COULD INCUR LOSSES AS
A RESULT OF AN UNINSURED LOSS.

We do not maintain theft or casualty  insurance and we have modest liability and
property insurance  coverage.  We cannot assure that we will not incur uninsured
liabilities  and  losses as a result of the  conduct of our  business.  Any such
uninsured or insured loss or liability  could have a material  adverse affect on
our results of operations.

                                       10



IF WE LOSE KEY  EMPLOYEES  AND  CONSULTANTS  OR ARE  UNABLE TO ATTRACT OR RETAIN
QUALIFIED PERSONNEL, OUR BUSINESS COULD SUFFER.

Our success is highly  dependent on our ability to attract and retain  qualified
scientific and management personnel.  We are highly dependent on our management,
including  Mr. Tom Djokovich  who has been  critical to the  development  of our
technologies and business.  The loss of the services of Mr. Djokovich could have
a  material  adverse  effect  on our  operations.  We do not have an  employment
agreement  with Mr.  Djokovich.  Accordingly,  there can be no assurance that he
will  remain  associated  with us.  His  efforts  will be  critical  to us as we
continue to develop our technology and as we transition from a development stage
company to a company with  commercialized  products and services.  If we were to
lose Mr. Djokovich, or any other key employees or consultants, we may experience
difficulties   in  competing   effectively,   developing   our   technology  and
implementing our business strategies.

THE LOSS OF STRATEGIC  RELATIONSHIPS USED IN THE DEVELOPMENT OF OUR PRODUCTS AND
TECHNOLOGY  COULD  IMPEDE OUR  ABILITY TO  COMPLETE  OUR PRODUCT AND RESULT IN A
MATERIAL ADVERSE EFFECT CAUSING THE BUSINESS TO SUFFER.

We have  established  a plan of  operations  under  which we rely on a strategic
relationship with MVSystems, Inc, to provide general facilities,  personnel, and
expertise in the research and  development of the  technology and  manufacturing
process underlying the development of two of our key technology  product. A loss
of this relationship for any reason could cause us to experience difficulties in
completing  the  development  of these  products  and further  implementing  our
business  strategy.  There can be no  assurance  that we could  establish  other
relationships of adequate expertise in a timely manner or at all.

WE CANNOT  GUARANTEE  YOU THAT OUR  PATENTS  ARE BROAD  ENOUGH  TO  PROVIDE  ANY
MEANINGFUL  PROTECTION NOR CAN WE ASSURE YOU THAT ONE OF OUR COMPETITORS MAY NOT
DEVELOP MORE EFFECTIVE  TECHNOLOGIES,  DESIGNS OR METHODS WITHOUT INFRINGING OUR
INTELLECTUAL  PROPERTY  RIGHTS OR THAT ONE OF OUR  COMPETITORS  MIGHT NOT DESIGN
AROUND OUR PROPRIETARY TECHNOLOGIES.

We have been granted,  and exclusively own, three patents from the United States
Patent and Trademark Office. We have also been granted a license to a patent and
technology portfolio relating to photovoltaic  technology design,  manufacturing
processes, and the development of technology. These patents and licenses may not
protect us against our competitors,  and patent litigation is very expensive. We
may not have  sufficient  cash available to pursue any patent  litigation to its
conclusion because currently we do not generate revenues.

                                       11



We cannot rely solely on our current  patents to be  successful.  The  standards
that the U.S.  Patent and  Trademark  Office and foreign  patent  offices use to
grant  patents,  and the standards that U.S. and foreign courts use to interpret
patents,  are not the same and are not always  applied  predictably or uniformly
and can change, particularly as new technologies develop. As such, the degree of
patent  protection  obtained  in the U.S.  may  differ  substantially  from that
obtained in various  foreign  countries.  In some  instances,  patents have been
issued in the U.S. while  substantially  less or no protection has been obtained
in Europe or other countries.

We cannot be certain of the level of  protection,  if any, that will be provided
by our patents.  If we attempt to enforce them and they are  challenged in court
where our competitors may raise defenses such as invalidity, unenforceability or
possession of a valid  license.  In addition,  the type and extent of any patent
claims that may be issued to us in the future are uncertain. Our patents may not
contain  claims  that will  permit us to stop  competitors  from  using  similar
technology.

RISKS RELATING TO OUR CURRENT FINANCING ARRANGEMENT:

THERE ARE A LARGE NUMBER OF SHARES UNDERLYING OUR CONVERTIBLE NOTE THAT HAS BEEN
REGISTERED  AND THE SALE OF THESE  SHARES MAY  DEPRESS  THE MARKET  PRICE OF OUR
COMMON STOCK.

As of June 30,  2006,  we had  151,267,317  shares of common  stock  issued  and
outstanding.  In connection with the financing  arrangement that we entered into
in June 2005 and December  2005,  we also had  outstanding  secured  convertible
debentures in the  principal  amount of  $5,850,000  that may be converted  into
shares of common stock.  As of August 3, 2006 the Company had issued  19,026,316
shares  for the  conversion  of  $4,850,000  of the  principal  balance of these
debentures.

The  debenture  issued in June 2005 has been fully  converted by the holder into
shares of the Company.  There is no remaining  principal or interest  balance on
this debenture.

The  debenture  issued in  December  is  convertible  at $0.38 or if the current
market  price for our  shares is below  $.38 then the  holder  may  convert at a
floating  conversion  price of 95% of the lowest daily volume  weighted  average
price of our common stock for the 30 trading days immediately preceding the date
of conversion. The debentures issued in December 2005 limit the principal amount
to be  converted at the  floating  conversion  price during any 30 day period to
$350,000.  Nevertheless,  the  number of shares of common  stock  issuable  upon
conversion of the outstanding secured convertible  debentures issued in December
2005 may increase if the market price of our stock declines below $.38. The sale
of these shares may adversely affect the market price of our common stock.

The variable price feature of our convertible debentures issued in December 2005
could require us to issue a substantially  greater number of shares,  which will

                                       12


cause  dilution to our  existing  stockholders.  The number of shares we will be
required to issue upon  conversion of the debentures will increase if the market
price  of our  stock  decreases.  This  will  cause  dilution  to  our  existing
stockholders.

THE LOWER THE STOCK PRICE,  THE GREATER THE NUMBER OF SHARES  ISSUABLE UNDER THE
CONVERTIBLE DEBENTURE

The  number  of shares  issuable  upon  conversion  of the  debenture  issued in
December 2005 is  determined by the market price of our common stock  prevailing
at the time of each conversion. The debentures issued in December 2005 limit the
principal  amount to be converted at the  floating  conversion  price during any
30-day period to $350,000.  Nevertheless, the lower the market price the greater
the number of shares issuable under the debenture.  Upon issuance of the shares,
to the extent that  holders of those shares will attempt to sell the shares into
the market, these sales may further reduce the market price of our common stock.
This in turn will increase the number of shares  issuable  under the  debenture.
This may lead to an escalation  of lower market prices and an increasing  number
of shares to be issued.  A larger  number of shares  issuable at a discount to a
continuously  declining  stock  price will  expose our  shareholders  to greater
dilution and a reduction of the value of their investment.

A LOWER STOCK PRICE WILL PROVIDE AN INCENTIVE TO CORNELL TO SELL ADDITIONAL
SHARES INTO THE MARKET

The  number of shares  that  Cornell,  our  financier,  will  receive  under the
convertible  debentures  is  determined  by dividing  the amount of a conversion
notice by either $.38 or if the current  market price for the Company  shares is
below $.38 the holder may convert at a floating  conversion  price of 95% of the
lowest  daily  volume  weighted  average  price of our  common  stock for the 30
trading days  immediately  preceding the date of  conversion.  In the event of a
floating price conversion, the lower the market price, the greater the number of
shares issuable under the debenture. As a result, Cornell will have an incentive
to sell as large a number  of shares as  possible  to obtain a lower  conversion
price.  This  will  lead to  greater  dilution  of  exiting  shareholders  and a
reduction of the value of their investment

THE ISSUANCE OF OUR STOCK UPON  CONVERSION  OF THE  DEBENTURES  COULD  ENCOURAGE
SHORT SALES BY THIRD  PARTIES,  WHICH COULD  CONTRIBUTE TO THE FUTURE DECLINE OF
OUR STOCK PRICE AND MATERIALLY DILUTE EXISTING  STOCKHOLDERS'  EQUITY AND VOTING
RIGHTS.

The debentures have the potential to cause significant  downward pressure on the
price of our common  stock.  This is  particularly  the case if the shares being
placed  into the market  exceed  the  market's  ability to absorb the  increased
number of shares of stock.  Such an event could place further downward  pressure
on the price of our common stock, which presents an opportunity to short sellers
and others to contribute to the future decline of our stock price.  If there are
significant  short sales of our stock,  the price decline that would result from
this activity will cause the share price to decline more so, which, in turn, may
cause long holders of the stock to sell their  shares  thereby  contributing  to
sales of stock in the market.  If there is an  imbalance on the sell side of the
market for the stock, our stock price will decline.  If this occurs,  the number
of shares of our common stock that is issuable upon conversion of the debentures
issued in December 2005 will increase,  which will  materially  dilute  existing
stockholders' equity and voting rights.

IF WE ARE REQUIRED FOR ANY REASON TO REPAY OUR OUTSTANDING  SECURED  CONVERTIBLE
DEBENTURES,  WE WOULD BE REQUIRED TO DEPLETE OUR WORKING CAPITAL,  IF AVAILABLE,
OR RAISE  ADDITIONAL  FUNDS.  OUR  FAILURE  TO  REPAY  THE  SECURED  CONVERTIBLE
DEBENTURES,  IF REQUIRED,  COULD RESULT IN LEGAL ACTION  AGAINST US, WHICH COULD
REQUIRE THE SALE OF SUBSTANTIAL ASSETS.

In December 2005, we entered into a Securities  Purchase Agreements for the sale
of an aggregate of $5,000,000 principal amount of secured convertible debentures
of which to date $5,000,000 has been funded. The principal  remaining balance of
these  debentures as of August 3, 2006 was $1,000,000.  These debentures are due
and payable, with interest, three years from their respective dates of issuance,
unless sooner  converted  into shares of our common stock.  Any event of default
such as our failure to repay the  principal or interest when due, our failure to

                                       13


issue shares of common stock upon  conversion  by the holder,  or our failure to
maintain the  effectiveness  of the  registration  statement,  could require the
early  repayment of the  convertible  debentures.  We  anticipate  that the full
amount of the convertible debentures will be converted into shares of our common
stock, in accordance with the terms of these debentures.  If we were required to
repay  the  convertible  debentures,  we would be  required  to use our  limited
working  capital  and raise  additional  funds.  If we were  unable to repay the
debentures when required, the holders could commence legal action against us and
foreclose on all of our assets to recover the amounts due. Any such action would
require us to curtail or cease operations.

THE FOLLOWING RISKS RELATE PRINCIPALLY TO OUR COMMON STOCK AND ITS MARKET VALUE:

THERE IS A LIMITED  MARKET FOR OUR COMMON STOCK WHICH MAY MAKE IT MORE DIFFICULT
FOR YOU TO DISPOSE OF YOUR STOCK

Our common  stock is quoted on the OTC Bulletin  Board under the symbol  "XSNX."
There is a limited trading market for our common stock.  Accordingly,  there can
be no  assurance  as to the  liquidity  of any markets  that may develop for our
common  stock,  the  ability of  holders of our common  stock to sell our common
stock, or the prices at which holders may be able to sell our common stock.

OUR STOCK PRICE MAY BE VOLATILE

The market price of our common  stock is likely to be highly  volatile and could
fluctuate  widely in price in  response  to various  factors,  many of which are
beyond our control, including:

o     technological innovations or new products and services by us or our
      competitors;
o     additions or departures of key personnel;
o     sales of our common stock;
o     our ability to integrate operations, technology, products and services;
o     our ability to execute our business plan;
o     operating results below expectations;
o     loss of any strategic relationship;
o     industry developments;
o     economic and other external factors; and
o     period-to-period fluctuations in our financial results.

Because we have a limited  operating  history with limited revenues to date, you
may  consider  any one of these  factors  to be  material.  Our stock  price may
fluctuate widely as a result of any of the above listed factors.

In  addition,  the  securities  markets  have  from  time  to  time  experienced
significant  price and volume  fluctuations  that are unrelated to the operating
performance  of  particular  companies.   These  market  fluctuations  may  also
materially and adversely affect the market price of our common stock.

WE HAVE NOT PAID DIVIDENDS IN THE PAST AND DO NOT EXPECT TO PAY DIVIDENDS IN THE
FUTURE. ANY RETURN ON INVESTMENT MAY BE LIMITED TO THE VALUE OF OUR COMMON STOCK

We have never paid cash  dividends  on our  common  stock and do not  anticipate
paying cash dividends in the foreseeable future. The payment of dividends on our
common stock will depend on earnings, financial condition and other business and
economic  factors  affecting  it at such  time as the  board  of  directors  may
consider  relevant.  If we do not pay  dividends,  our common  stock may be less
valuable  because a return on your investment will only occur if its stock price
appreciates.

OUR COMMON STOCK IS DEEMED TO BE PENNY STOCK WITH A LIMITED TRADING MARKET

Our common stock is currently listed for trading on the OTC Bulletin Board which
is  generally  considered  to be a less  efficient  market than  markets such as
NASDAQ or other national exchanges, and which may cause difficulty in conducting
trades and difficulty in obtaining future financing. Further, our securities are
subject to the "penny  stock  rules"  adopted  pursuant to Section 15 (g) of the
Securities  Exchange Act of 1934,  as amended,  or Exchange Act. The penny stock

                                       14


rules apply to non-NASDAQ companies whose common stock trades at less than $5.00
per share or which have tangible net worth of less than  $5,000,000  ($2,000,000
if the company has been operating for three or more years).  Such rules require,
among other  things,  that brokers who trade "penny stock" to persons other than
"established   customers"  complete  certain  documentation,   make  suitability
inquiries of investors and provide investors with certain information concerning
trading  in  the  security,  including  a risk  disclosure  document  and  quote
information under certain circumstances.  Many brokers have decided not to trade
"penny  stock"  because of the  requirements  of the penny stock rules and, as a
result,  the number of  broker-dealers  willing to act as market  makers in such
securities is limited.  In the event that we remain  subject to the "penny stock
rules" for any  significant  period,  there may develop an adverse impact on the
market,  if any, for our  securities.  Because our securities are subject to the
"penny stock  rules,"  investors  will find it more  difficult to dispose of our
securities.  Further,  for  companies  whose  securities  are  traded in the OTC
Bulletin Board, it is more difficult: (i) to obtain accurate quotations, (ii) to
obtain coverage for significant news events because major wire services, such as
the Dow Jones News Service,  generally do not publish press  releases about such
companies, and (iii) to obtain needed capital.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Employment Incentive Warrants
-----------------------------

         In connection  with the issuance of an  employment  agreement to Joseph
Grimes in April 2006, the Company  granted  500,000  warrants at the then market
price of $1.69.  On July 20, 2006 the Company and Mr. Grimes  mutually agreed to
the  cancellation of the remaining  388,000 unvested balance of this warrant and
to the grant of a new warrant agreement in the amount of 500,000 warrants at the
then market price of $.51. The warrant will expire five (5) years after the date
of the grant and is subject to the following vesting provisions:

        (1)    This Option shall become exercisable at the rate of 28,000 Shares
               per month up to and through  the first nine months of  employment
               of Optionee by the Company.

        (2)    One Hundred Thousand  (100,000)  Shares shall become  exercisable
               upon the  completion and delivery of a marketing plan by Optionee
               to the Board of Directors.

        (3)    One Hundred Forty Eight  Thousand  (148,000)  Shares shall become
               exercisable  upon the first sale or licensure  of an XsunX,  Inc.
               technology under the marketing plan.

Sale of Shares
--------------

Debenture  Conversion  - On  February  8, 2006  Cornell  Capital  Partners,  LLP
converted  $350,000 of the principal balance of an $850,000  debenture issued to
Cornel in July 2005. On March 1, 2006 Cornell converted the remaining  principal
and accrued interest balance totaling  $510,550.  Upon conversion of these notes
XsunX issued 8,605,500 shares of common stock to Cornell.  The remaining balance
of the debenture is $0.

                                       15




Warrant  Conversion - In February  2006, a consultant  exercised  100,000 of the
available 1,000,000 available $.15 cents warrants. The amount of $15,000 dollars
was paid to XsunX by the consultant.

Warrant  Conversion  - In March 2006 Cornell  Capital  Partners,  LLP  exercised
3,125,000  of  the  available  3,125,000  $.45  warrants  and  1,250,000  of the
available  1,250,000  $.55 cent  warrants.  The  aggregate  amount of $2,093,750
dollars was paid to XsunX by Cornell.  The Company  issued  4,375,000  shares of
common stock in association with the exercise of these warrants.

Warrant  Conversion  - In April 2006 Cornell  Capital  Partners,  LLP  exercised
4,250,000  of  the  available  4,250,000  $.15  warrants  and  2,125,000  of the
available  2,125,000  $.20 cent  warrants.  The  aggregate  amount of $1,062,500
dollars was paid to XsunX by Cornell.  The Company  issued  6,375,000  shares of
common stock in association with the exercise of these warrants.

Debenture Conversions - On May 10, 2006 Cornell Capital Partners,  LLP converted
$2,000,000  of the  principal  balance  of the  $5,000,000  debenture  issued to
Cornell in December 2005 and the Company issued 5,263,158 shares of common stock
to Cornell.  Subsequently,  on June 12 Cornell converted another  $1,000,000 and
the Company issued 2,631,579 shares of common stock to Cornell,  and on July 17,
2006 another  $1,000,000  was converted by Cornell for which the Company  issued
2,631,579 shares of common stock to Cornell. The conversion price for all of the
above issued shares was $.38 each. The remaining  un-paid  principal  balance of
the Debenture as of August 3, 2006 is $1,000,000.

Issuance of Shares For Services
-------------------------------

XSUNX has accounted for $18,000 dollars in services rendered in accounts payable
to the Company in the  nine-months  ended June 30, 2006,  and for which XSUNX is
required to issue  non-registered  shares in the aggregate value of $18,000. The
shares may be issued  based on the then current  market price for the  Company's
common stock at the end of each month of services.  Upon issuance  approximately
23,058 shares may be issued to this service provider.


                                       16



Item 3. DEFAULTS UPON SENIOR SECURITIES

         None.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

Item 5. OTHER INFORMATION

         None.

Item 6. EXHIBITS

                  31       Section 302 Sarbanes-Oxley Certification
                  32       Section 906 Sarbanes-Oxley Certification


                                       17




                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, as amended, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.


Dated: August 4, 2006                       XSUNX, INC.

                                            By:  /s/ Tom M. Djokovich
                                            ------------------------------------
                                            Tom M. Djokovich, Chief Executive
                                            Officer, President, and acting Chief
                                            Financial Officer



Pursuant to the  requirements  of Section 12 of the  Securities  Exchange Act of
1934,  the  registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.




By:  /s/ Tom M. Djokovich                           Dated: August 7, 2006
---------------------------
Director, President, CEO and acting CFO












                                       18