SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                  SCHEDULE 13D
                                 (RULE 13d-101)

                 INFORMATION TO BE INCLUDED IN STATEMENTS FILED
                          PURSUANT TO RULE 13D-1(A) AND
               AMENDMENTS THERETO FILED PURSUANT TO RULE 13D-2(A)
                              (AMENDMENT NO. 8)(1)

                            FORWARD INDUSTRIES, INC.
--------------------------------------------------------------------------------
                                (NAME OF ISSUER)

                                  COMMON STOCK
--------------------------------------------------------------------------------
                         (TITLE OF CLASS OF SECURITIES)

                                    34986210
--------------------------------------------------------------------------------
                                 (CUSIP NUMBER)

                                  ROBERT ELLIN
                              C/O TRINAD CAPITAL LP
                          153 EAST 53RD ST., 48TH FLOOR
                               NEW YORK, NY 10022
                                 (212) 521-5180
 (NAME, ADDRESS AND TELEPHONE NUMBER OF PERSON AUTHORIZED TO RECEIVE NOTICES AND
                                COMMUNICATIONS)

                                  APRIL 5, 2002
--------------------------------------------------------------------------------
             (DATE OF EVENT WHICH REQUIRES FILING OF THIS STATEMENT)


If the filing person has previously filed a statement on Schedule 13G to report
the acquisition that is the subject of this Schedule 13D, and is filing this
schedule because of Rule 13d-1(c), 13d-1(f) or 13d-1(g), check the following
box. |_|

Note. Schedules filed in paper format shall include a signed original and five
copies of the schedule, including all exhibits.

--------
              (1) The remainder of this cover page shall be filled out for a
reporting person's initial filing on this form with respect to the subject class
of securities, and for any subsequent amendment containing information which
would alter the disclosures provided in a prior cover page.

              The information required in the remainder of this cover page shall
not be deemed to be "filed" for the purpose of Section 18 of the Securities
Exchange Act of 1934 or otherwise subject to the liabilities of that section of
the Act but shall be subject to all other provisions of the Act (however, see
the Notes).

See Rule 13d-7(b) for other parties to whom copies are to be sent.

                         (Continued on following pages)


------------------------                              --------------------------
  CUSIP NO. 34986210                  13D
------------------------                              --------------------------

--------- ----------------------------------------------------------------------
   1      NAMES OF REPORTING PERSONS
          I.R.S. IDENTIFICATION NO. OF ABOVE PERSONS (ENTITIES ONLY)

          ROBERT S. ELLIN
--------- ----------------------------------------------------------------------
   2      CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*             (a) |_|
                                                                        (b)  X
--------- ----------------------------------------------------------------------
   3      SEC USE ONLY

--------- ----------------------------------------------------------------------
   4      SOURCE OF FUNDS *  N/A

--------- ----------------------------------------------------------------------
          CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT 
          TO ITEM 2(d) or 2 (e)
                                                                           |_|
--------- ----------------------------------------------------------------------
   6      CITIZENSHIP OR PLACE OF ORGANIZATION  DELAWARE

--------- ----------------------------------------------------------------------
       NUMBER OF          7    SOLE VOTING POWER                         2,500
        SHARES           ----- -------------------------------------------------
     BENEFICIALLY
       OWNED BY           8    SHARED VOTING POWER                     214,600
         EACH            ----- -------------------------------------------------
       REPORTING
      PERSON WITH         9    SOLE DISPOSITIVE POWER                    2,500
                         ----- -------------------------------------------------
                          10   SHARED DISPOSITIVE POWER                214,600
------------------------ ----- -------------------------------------------------
   11     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                                                       217,100
--------- ----------------------------------------------------------------------
   12     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES
          CERTAIN SHARES*                                                   |_|
--------- ----------------------------------------------------------------------
   13     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11            3.50% (1)

--------- ----------------------------------------------------------------------
   14     TYPE OF REPORTING PERSON                                    IN

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

(1)   ON THE BASIS OF 6,210,641 SHARES OF COMMON STOCK REPORTED BY THE COMPANY
      TO BE ISSUED AND OUTSTANDING AS OF JULY 21, 2004 IN THE COMPANY'S LATEST
      QUARTERLY REPORT ON FORM 10-QSB, AS FILED WITH THE SECURITIES AND EXCHANGE
      COMMISSION ON JULY 21, 2004.

                      *SEE INSTRUCTIONS BEFORE FILLING OUT!



------------------------                              --------------------------
  CUSIP NO. 34986210                  13D
------------------------                              --------------------------

--------- ----------------------------------------------------------------------
   1      NAMES OF REPORTING PERSONS
          I.R.S. IDENTIFICATION NO. OF ABOVE PERSONS (ENTITIES ONLY)

          ROBERT S. ELLIN FAMILY 1997 TRUST
--------- ----------------------------------------------------------------------
   2      CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*             (a) |_|
                                                                        (b)  X
--------- ----------------------------------------------------------------------
   3      SEC USE ONLY

--------- ----------------------------------------------------------------------
   4      SOURCE OF FUNDS *  N/A

--------- ----------------------------------------------------------------------
          CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT 
          TO ITEM 2(d) or 2 (e)
                                                                           |_|
--------- ----------------------------------------------------------------------
   6      CITIZENSHIP OR PLACE OF ORGANIZATION  UNITED STATES

--------- ----------------------------------------------------------------------
       NUMBER OF          7    SOLE VOTING POWER                         2,000
        SHARES           ----- -------------------------------------------------
     BENEFICIALLY
       OWNED BY           8    SHARED VOTING POWER                       2,000
         EACH            ----- -------------------------------------------------
       REPORTING
      PERSON WITH         9    SOLE DISPOSITIVE POWER                    2,000
                         ----- -------------------------------------------------
                          10   SHARED DISPOSITIVE POWER                  2,000
------------------------ ----- -------------------------------------------------
   11     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                                                         2,000
--------- ----------------------------------------------------------------------
   12     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES
          CERTAIN SHARES*                                                   |_|
--------- ----------------------------------------------------------------------
   13     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11            0.03% (1)

--------- ----------------------------------------------------------------------
   14     TYPE OF REPORTING PERSON                                    OO

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

(1)   ON THE BASIS OF 6,210,641 SHARES OF COMMON STOCK REPORTED BY THE COMPANY
      TO BE ISSUED AND OUTSTANDING AS OF JULY 21, 2004 IN THE COMPANY'S LATEST
      QUARTERLY REPORT ON FORM 10-QSB, AS FILED WITH THE SECURITIES AND EXCHANGE
      COMMISSION ON JULY 21, 2004.

                      *SEE INSTRUCTIONS BEFORE FILLING OUT!



------------------------                              --------------------------
  CUSIP NO. 34986210                  13D
------------------------                              --------------------------

--------- ----------------------------------------------------------------------
   1      NAMES OF REPORTING PERSONS
          I.R.S. IDENTIFICATION NO. OF ABOVE PERSONS (ENTITIES ONLY)

          ATLANTIS EQUITIES, INC.    113080809
--------- ----------------------------------------------------------------------
   2      CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*             (a) |_|
                                                                        (b)  X
--------- ----------------------------------------------------------------------
   3      SEC USE ONLY

--------- ----------------------------------------------------------------------
   4      SOURCE OF FUNDS *  N/A

--------- ----------------------------------------------------------------------
          CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT 
          TO ITEM 2(d) or 2 (e)
                                                                           |_|
--------- ----------------------------------------------------------------------
   6      CITIZENSHIP OR PLACE OF ORGANIZATION  UNITED STATES

--------- ----------------------------------------------------------------------
       NUMBER OF          7    SOLE VOTING POWER                         0
        SHARES           ----- -------------------------------------------------
     BENEFICIALLY
       OWNED BY           8    SHARED VOTING POWER                       0
         EACH            ----- -------------------------------------------------
       REPORTING
      PERSON WITH         9    SOLE DISPOSITIVE POWER                    0
                         ----- -------------------------------------------------
                          10   SHARED DISPOSITIVE POWER                  0
------------------------ ----- -------------------------------------------------
   11     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                                                         0
--------- ----------------------------------------------------------------------
   12     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES
          CERTAIN SHARES*                                                   |_|
--------- ----------------------------------------------------------------------
   13     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11            0.00% (1)

--------- ----------------------------------------------------------------------
   14     TYPE OF REPORTING PERSON                                    CO

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

(1)   ON THE BASIS OF 6,210,641 SHARES OF COMMON STOCK REPORTED BY THE COMPANY
      TO BE ISSUED AND OUTSTANDING AS OF JULY 21, 2004 IN THE COMPANY'S LATEST
      QUARTERLY REPORT ON FORM 10-QSB, AS FILED WITH THE SECURITIES AND EXCHANGE
      COMMISSION ON JULY 21, 2004.

                      *SEE INSTRUCTIONS BEFORE FILLING OUT!



------------------------                              --------------------------
  CUSIP NO. 34986210                  13D
------------------------                              --------------------------

--------- ----------------------------------------------------------------------
   1      NAMES OF REPORTING PERSONS
          I.R.S. IDENTIFICATION NO. OF ABOVE PERSONS (ENTITIES ONLY)

          ROBERT ELLIN PROFIT SHARING PLAN
--------- ----------------------------------------------------------------------
   2      CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*             (a) |_|
                                                                        (b)  X
--------- ----------------------------------------------------------------------
   3      SEC USE ONLY

--------- ----------------------------------------------------------------------
   4      SOURCE OF FUNDS *  N/A

--------- ----------------------------------------------------------------------
          CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT 
          TO ITEM 2(d) or 2 (e)
                                                                           |_|
--------- ----------------------------------------------------------------------
   6      CITIZENSHIP OR PLACE OF ORGANIZATION  UNITED STATES

--------- ----------------------------------------------------------------------
       NUMBER OF          7    SOLE VOTING POWER                           0
        SHARES           ----- -------------------------------------------------
     BENEFICIALLY
       OWNED BY           8    SHARED VOTING POWER                   214,600
         EACH            ----- -------------------------------------------------
       REPORTING
      PERSON WITH         9    SOLE DISPOSITIVE POWER                      0
                         ----- -------------------------------------------------
                          10   SHARED DISPOSITIVE POWER              214,600
------------------------ ----- -------------------------------------------------
   11     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                                                     214,600
--------- ----------------------------------------------------------------------
   12     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES
          CERTAIN SHARES*                                                   |_|
--------- ----------------------------------------------------------------------
   13     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11            3.46% (1)

--------- ----------------------------------------------------------------------
   14     TYPE OF REPORTING PERSON                                    CO

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

(1)   ON THE BASIS OF 6,210,641 SHARES OF COMMON STOCK REPORTED BY THE COMPANY
      TO BE ISSUED AND OUTSTANDING AS OF JULY 21, 2004 IN THE COMPANY'S LATEST
      QUARTERLY REPORT ON FORM 10-QSB, AS FILED WITH THE SECURITIES AND EXCHANGE
      COMMISSION ON JULY 21, 2004.

                      *SEE INSTRUCTIONS BEFORE FILLING OUT!



------------------------                              --------------------------
  CUSIP NO. 34986210                  13D
------------------------                              --------------------------

--------- ----------------------------------------------------------------------
   1      NAMES OF REPORTING PERSONS
          I.R.S. IDENTIFICATION NO. OF ABOVE PERSONS (ENTITIES ONLY)

          NANCY J. ELLIN
--------- ----------------------------------------------------------------------
   2      CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*             (a) |_|
                                                                        (b)  X
--------- ----------------------------------------------------------------------
   3      SEC USE ONLY

--------- ----------------------------------------------------------------------
   4      SOURCE OF FUNDS *  N/A

--------- ----------------------------------------------------------------------
          CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT 
          TO ITEM 2(d) or 2 (e)
                                                                           |_|
--------- ----------------------------------------------------------------------
   6      CITIZENSHIP OR PLACE OF ORGANIZATION  UNITED STATES

--------- ----------------------------------------------------------------------
       NUMBER OF          7    SOLE VOTING POWER                      39,450
        SHARES           ----- -------------------------------------------------
     BENEFICIALLY
       OWNED BY           8    SHARED VOTING POWER                         0
         EACH            ----- -------------------------------------------------
       REPORTING
      PERSON WITH         9    SOLE DISPOSITIVE POWER                 39,450
                         ----- -------------------------------------------------
                          10   SHARED DISPOSITIVE POWER                    0
------------------------ ----- -------------------------------------------------
   11     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
                                                                      39,450
--------- ----------------------------------------------------------------------
   12     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES
          CERTAIN SHARES*                                                   |_|
--------- ----------------------------------------------------------------------
   13     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 11            0.64% (1)

--------- ----------------------------------------------------------------------
   14     TYPE OF REPORTING PERSON                                    CO

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

(1)   ON THE BASIS OF 6,210,641 SHARES OF COMMON STOCK REPORTED BY THE COMPANY
      TO BE ISSUED AND OUTSTANDING AS OF JULY 21, 2004 IN THE COMPANY'S LATEST
      QUARTERLY REPORT ON FORM 10-QSB, AS FILED WITH THE SECURITIES AND EXCHANGE
      COMMISSION ON JULY 21, 2004.

                      *SEE INSTRUCTIONS BEFORE FILLING OUT!



INTRODUCTORY STATEMENT

This Amendment No. 8 to Schedule 13D (this "Amendment"), amends the Schedule 13D
filed in September 1998 (the "Schedule  13D"),  as amended by Amendment No. 1 to
Schedule  13D filed in October  1998,  Amendment  No. 2 to Schedule 13D filed in
December 1998,  Amendment No. 3 to Schedule 13D filed in May 1999, Amendment No.
4 to Schedule 13D filed in September 2000, Amendment No. 5 to Schedule 13D filed
in August 2001 and Amendment No. 6 to Schedule 13D,  filed in December 2001, and
Amendment No. 7 filed in April 2002 by Robert S. Ellin, Robert Ellin Family 1997
Trust (the "Trust"),  Atlantis Equities, Inc. ("Atlantis"),  Robert Ellin Profit
Sharing  Plan (the  "Plan")  and Nancy J. Ellin  (collectively,  the  "Reporting
Persons"). This Amendment relates to the common stock, par value $0.01 per share
(the "Common Stock"), of Forward  Industries,  Inc., a New York corporation (the
"Company").  The address of the  principal  executive  offices of the Company is
1801 Green Road, E. Pompano  Beach,  Florida 33064.  This  amendment  amends and
restates  in its  entirety  Item 4 and Item 5 of the  Schedule  13-D.  Except as
provided herein, the Schedule 13-D remains in full force and effect.

The Reporting  Persons  believed that an Amendment No. 8 was previously filed in
connection with the  transactions  set forth in this Amendment,  but there is no
evidence of such filing on the Security and Exchange  Commission's  website. The
Reporting  Persons believe that this prior  amendment was erroneously  filed for
the wrong issuer.  

ITEM 4. PURPOSE OF TRANSACTION 

On each of the  following  dates  and at the  following  prices  per  share  the
Reporting Persons made sales of Common Stock on the open market:


ROBERT ELLIN FAMILY 1997 TRUST


DATE             NUMBER OF SHARES SOLD                     PRICE PER SHARE
03/01/04         400                                       2.232
03/01/04         2,000                                     2.239
03/02/04         6,500                                     2.232
03/02/04         500                                       2.242
04/21/04         400                                       2.283
04/21/04         100                                       2.233
04/21/04         100                                       2.161
09/14/04         10,000                                    2.150
09/14/04         5,000                                     2.155
09/14/04         2,500                                     2.160
09/20/04         3,400                                     2.094
09/21/04         200                                       1.900
09/24/04         300                                       2.026
09/27/04         4,100                                     2.152

ATLANTIS EQUITIES, INC.

DATE             NUMBER OF SHARES SOLD                     PRICE PER SHARE

2/25/02          100                                       0.95
2/27/02          800                                       0.92
2/27/02          1,000                                     0.96
2/27/02          2,200                                     0.93
2/27/02          3,000                                     0.93
2/28/02          100                                       0.93
2/28/02          1,000                                     0.93
2/28/02          1,000                                     0.94
2/28/02          1,000                                     0.94



03/01/02         100                                       0.97
03/01/02         3,000                                     0.93
03/05/02         800                                       0.93
03/05/02         1,000                                     0.90
03/11/02         1,500                                     0.94
03/11/02         3,000                                     0.94
03/12/02         500                                       0.94
03/12/02         500                                       0.92
03/12/02         500                                       0.93
03/12/02         500                                       0.91
03/12/02         1,000                                     0.91
03/12/02         3,000                                     0.91
03/15/02         1,500                                     0.91
03/18/02         2,000                                     0.98
03/18/02         3,000                                     0.98
03/19/02         100                                       0.93
03/19/02         400                                       0.96
03/19/02         400                                       0.92
03/19/02         600                                       0.93
03/19/02         900                                       0.93
03/19/02         1,500                                     0.92
03/20/02         1,000                                     0.91
03/20/02         1,200                                     0.90
03/20/02         1,700                                     0.90
03/26/02         1,000                                     0.91
03/26/02         2,600                                     0.91
03/27/02         100                                       0.89
03/27/02         1,500                                     0.90
03/28/02         500                                       0.93
03/28/02         1,200                                     0.93
04/01/02         100                                       0.92
04/02/02         3,000                                     0.88
04/03/02         1,000                                     0.88
04/05/02         1,500                                     0.83
04/05/02         1,500                                     0.83
04/05/02         1,500                                     0.83
04/05/02         1,800                                     0.83
04/08/02         500                                       0.89
04/08/02         500                                       0.87
04/08/02         500                                       0.88
04/08/02         500                                       0.86
04/08/02         500                                       0.85
04/08/02         1,000                                     0.84
04/08/02         500                                       0.83
04/09/02         500                                       0.85
04/09/02         1,500                                     0.85
04/10/02         1,000                                     0.87
04/12/02         100                                       0.83
04/12/02         900                                       0.84
06/26/02         3,000                                     0.74
07/05/02         400                                       0.73
07/05/02         1,000                                     0.72
07/05/02         1,100                                     0.73
07/05/02         1,500                                     0.73
07/05/02         2,000                                     0.74
07/05/02         3,000                                     0.74
07/05/02         3,000                                     0.73
07/08/02         6,000                                     0.76
07/12/02         500                                       0.70
07/12/02         1,500                                     0.68
07/12/02         3,000                                     0.68
07/12/02         9,000                                     0.79
07/22/02         1,000                                     0.81
07/22/02         1,500                                     0.81
07/22/02         1,500                                     0.81
07/22/02         1,500                                     0.81
07/22/02         2,000                                     0.81
07/22/02         2,000                                     0.81



07/25/02         100                                       0.84
07/25/02         100                                       0.83
07/25/02         500                                       0.83
07/25/02         500                                       0.80
07/25/02         500                                       0.80
07/25/02         800                                       0.80
07/25/02         1,000                                     0.80
07/25/02         1,000                                     0.80
07/25/02         1,500                                     0.80
07/25/02         1,500                                     0.80
07/25/02         1,500                                     0.80
07/25/02         2,000                                     0.80
07/25/02         2,000                                     0.81
07/25/02         2,000                                     0.80
07/25/02         3,000                                     0.80
07/25/02         3,000                                     0.80
07/26/02         100                                       0.81
07/26/02         2,000                                     0.81
07/26/02         3,000                                     0.81
07/29/02         1,000                                     0.73
07/29/02         1,000                                     0.78
07/29/02         2,000                                     0.73
07/29/02         3,000                                     0.73
07/31/02         3,000                                     0.77
07/31/02         4,900                                     0.76
08/28/02         10,000                                    0.74
08/29/02         2,000                                     0.75
08/29/02         3,000                                     0.73
08/29/02         3,500                                     0.73
08/29/02         5,000                                     0.73
09/06/02         300                                       0.84
09/06/02         4,700                                     0.84
09/06/02         10,000                                    0.75
09/24/02         10,000                                    0.75
10/02/02         800                                       0.77
10/08/02         500                                       0.73
10/08/02         1,000                                     0.73
10/08/02         1,000                                     0.73
10/09/02         5,000                                     0.77

ROBERT ELLIN PROFIT SHARING PLAN

DATE             NUMBER OF SHARES SOLD                     PRICE PER SHARE

02/27/03         3,100                                     2.02
03/04/03         3,500                                     1.98
03/06/03         1,150                                     1.92
03/07/03         3,000                                     1.83
03/13/03         3,000                                     1.65
03/26/03         5,000                                     1.97
03/31/03         2,500                                     1.95
04/08/03         5,000                                     1.81
04/09/03         6,850                                     1.81
04/11/03         4,000                                     1.89
04/14/03         3,500                                     1.92
04/16/03         5,000                                     1.87
04/17/03         4,000                                     1.96
04/21/03         3,500                                     1.95
04/22/03         4,000                                     2.05
04/23/03         5,000                                     2.04
04/24/03         11,000                                    2.31
05/02/03         3,500                                     1.89
05/05/03         7,000                                     1.87
05/08/03         12,000                                    1.85
05/12/03         5,000                                     1.88
05/15/03         10,000                                    2.02
05/20/03         5,000                                     1.89
05/21/03         5,000                                     1.87



NANCY J. ELLIN

DATE             NUMBER OF SHARES SOLD                     PRICE PER SHARE

03/12/02         885                                       0.91
03/13/02         2,465                                     0.96
09/24/02         10,000                                    0.75
09/25/02         10,000                                    0.75
09/26/02         20,000                                    0.75
10/02/02         100                                       0.76
10/08/02         100                                       0.73
10/08/02         1,000                                     0.73
10/08/02         1,000                                     0.73
10/08/02         1,400                                     0.73
10/08/02         4,000                                     0.73
10/09/02         600                                       0.78
10/17/02         3,300                                     0.72
01/17/02         7,000                                     0.72
10/01/02         2,700                                     0.72
10/22/02         5,000                                     0.75
10/30/02         5,000                                     0.75
10/31/02         2,300                                     0.76
10/31/02         100                                       0.76
10/31/02         200                                       0.76
10/31/02         300                                       0.76
10/31/02         700                                       0.76
10/31/02         100                                       0.76
10/31/02         1,200                                     0.76
10/31/02         100                                       0.76
10/31/02         100                                       0.76
10/31/02         100                                       0.76
10/31/02         200                                       0.76
10/31/02         200                                       0.76
10/31/02         100                                       0.76
10/31/02         1,200                                     0.76
10/31/02         100                                       0.76


The Reporting Persons currently have no plan or proposal which relates to or
would result in any of the actions or transactions described in paragraphs (a)
through (j) of Item 4 of the instructions to this Report.

ITEM 5.       INTEREST IN SECURITIES OF THE ISSUER.

(a) and (b)

After taking into account the transactions set forth in Item 4 above: (i) Robert
Ellin is deemed to beneficially own an aggregate of 217,100 shares of Common
Stock, representing approximately 3.5% of the number of shares of Common Stock
stated to be outstanding by the Company in its Quarterly Report on Form 10-QSB,
as filed with the Securities and Exchange Commission on July 21, 2004; (ii) The
Trust is deemed to beneficially own an aggregate of 2,000 shares of Common
Stock, representing approximately 0.03% of the number of shares of Common Stock
stated to be outstanding by the Company in its Quarterly Report on Form 10-QSB,
as filed with the Securities and Exchange Commission on July 21, 2004; (iii)
Atlantis is deemed to beneficially own an aggregate of 0 shares of Common Stock,
representing approximately 0.0% of the number of shares of Common Stock stated
to be outstanding by the Company in its Quarterly Report on Form 10-QSB, as
filed with the Securities and Exchange Commission on July 21, 2004; (iv) The
Plan is deemed to beneficially own an aggregate of 214,600 shares of Common
Stock, representing approximately 3.46% of the number of shares of Common Stock
stated to be outstanding by the Company in its Quarterly Report on Form 10-QSB,
as filed with the Securities and Exchange Commission on July 21, 2004; and (v)
Nancy Ellin is deemed to beneficially own an aggregate of 39,450 shares of



Common Stock, representing approximately 0.64% of the number of shares of Common
Stock stated to be outstanding by the Company in its Quarterly Report on Form
10-QSB, as filed with the Securities and Exchange Commission on July 21, 2004.

         Robert Ellin has sole power to vote and dispose of the 2,500 shares of
Common Stock owned by him. Robert Ellin shares the power to vote and dispose of
the 214,600 shares of Common Stock owned by the Plan. Marvin Ellin has sole
power to vote and dispose of the 2,000 shares of Common Stock owned by the
Trust. Nancy Ellin has sole power to vote and dispose of the 39,450 shares of
Common Stock owned by her. Robert Ellin disclaims beneficial ownership of the
Common Stock owned by Nancy Ellin and the Trust and this statement shall not be
construed as an admission that he is, for the purposes of Section 13(d) or 13(g)
of the Securities Exchange Act of 1934 or for any other purpose, the beneficial
owner of such securities. Nancy Ellin disclaims beneficial ownership of the
Common Stock owned by Robert Ellin, the Plan and the Trust and this statement
shall not be construed as an admission that she is, for the purposes of Section
13(d) or 13(g) of the Securities Exchange Act of 1934 or for any other purpose,
the beneficial owner of such securities.

(c)

Other than as set forth in this Amendment, the Reporting Persons and the
executive officers and directors listed in Item 2 of the Schedule 13-D have not
effected any transactions in the shares of the Company's equity securities
within the past 60 days.

(d)

Not applicable.

(e)

After taking into account the transactions set forth in Item 4 above: (i) as of
April 21, 2003 Robert Ellin beneficially owned less than 5.0% of the number of
shares of Common Stock stated to be outstanding by the Company in its Quarterly
Report on Form 10-QSB, as filed with the Securities and Exchange Commission on
January 21, 2003; (ii) as of April 17, 2003 the Plan beneficially owned less
than 5.0% of the number of shares of Common Stock stated to be outstanding by
the Company in its Quarterly Report on Form 10-QSB, as filed with the Securities
and Exchange Commission on January 21, 2003; and (iii) as of March 12, 2002
Nancy Ellin beneficially owned less than 5.0% of the number of shares of Common
Stock stated to be outstanding by the Company in its Quarterly Report on Form
10-QSB, as filed with the Securities and Exchange Commission on January 25,
2002. Neither the Trust nor Atlantis have ever beneficially owned more than 5.0%
of the number of shares of Common Stock stated to be outstanding by the Company.

         After taking into account the transactions set forth in Item 4 above
(i) as a group, the Reporting Persons are deemed to beneficially own an
aggregate of 258,550 shares of Common Stock, representing approximately 4.16% of
the number of shares of Common Stock stated to be outstanding by the Company in
its Quarterly Report on Form 10-QSB, as filed with the Securities and Exchange
Commission on July 21, 2004;(ii) as of July 22, 2002, as a group, the Reporting
Persons beneficially owned less than 10.0% of the number of shares of Common
Stock stated to be outstanding by the Company in its Quarterly Report on Form
10-QSB, as filed with the Securities and Exchange Commission on May 6, 2002; and
(iii) as of November 14, 2003, as a group, the Reporting Persons beneficially
owned less than 5.0% of the number of shares of Common Stock stated to be
outstanding by the Company in its Quarterly Report on Form 10-KSB, as filed with
the Securities and Exchange Commission on November 14, 2003.



                                    SIGNATURE

After reasonable inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

Dated: November 26, 2004

                                            /s/ Robert S. Ellin
                                            --------------------------------
                                            Robert S. Ellin

                                            ROBERT ELLIN FAMILY 1997 TRUST

                                            By: /s/ Marvin Ellin, Trustee
                                            --------------------------------
                                            Marvin Ellin, Trustee

                                            ATLANTIS EQUITIES, INC.

                                            By: /s/ Nancy J. Ellin
                                            --------------------------------
                                            Nancy J. Ellin, President

                                            ROBERT ELLIN PROFIT SHARING PLAN

                                            By: /s/ Robert S. Ellin, Trustee
                                            --------------------------------
                                            Robert S. Ellin, Trustee

                                            /s/ Nancy J. Ellin
                                            --------------------------------
                                            Nancy J. Ellin


The  original  statement  shall be signed by each  person  on whose  behalf  the
statement is filed or his authorized representative.  If the statement is signed
on behalf of a person by his authorized  representative (other than an executive
officer  or  general   partner  of  the   filing   person),   evidence   of  the
representative's  authority to sign on behalf of such person shall be filed with
the  statement,  provided,  however,  that a power of attorney  for this purpose
which is already on file with the Commission may be  incorporated  by reference.
The name and any title of each person who signs the statement  shall be typed or
printed beneath his signature.

Attention.  Intentional  misstatements  or omissions of fact constitute  Federal
criminal violations (See 18 U.S.C. 1001).