SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-Q
(MARK  ONE)

     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT  OF  1934  FOR  THE  QUARTERLY  PERIOD  ENDED  SEPTEMBER  23,  2001.
                                                   --------------------

     TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF THE SECURITIES
EXCHANGE  ACT  OF  1934  FOR  THE  TRANSITION  PERIOD  FROM  _____________  TO
_______________.

                        COMMISSION FILE NUMBER   0-12919

                                 PIZZA INN, INC.
                    (EXACT NAME OF REGISTRANT IN ITS CHARTER)


                           MISSOURI     47-0654575
              (STATE  OR  OTHER  JURISDICTION  OF     (I.R.S.  EMPLOYER
            INCORPORATION  OR  ORGANIZATION)     IDENTIFICATION  NO.)


                                5050 QUORUM DRIVE
                                    SUITE 500
                              DALLAS, TEXAS  75240
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES,
                               INCLUDING ZIP CODE)

                                 (972) 701-9955
                         (REGISTRANT'S TELEPHONE NUMBER,
                              INCLUDING AREA CODE)

     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 SUCH SHORTER PERIOD THAT THE REGISTRANT
WAS  REQUIRED  TO  FILE  SUCH  REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH FILING
REQUIREMENTS  FOR  THE  PAST  90  DAYS.  YES [X]      NO

     INDICATE  BY  CHECK MARK WHETHER THE REGISTRANT HAS FILED ALL DOCUMENTS AND
REPORTS  REQUIRED  TO  BE  FILED  BY  SECTIONS 12, 13 OR 15(D) OF THE SECURITIES
EXCHANGE  ACT  OF 1934 SUBSEQUENT TO THE DISTRIBUTION OF SECURITIES UNDER A PLAN
CONFIRMED  BY  A  COURT.  YES [X]     NO

     AT  NOVEMBER 2, 2001, AN AGGREGATE OF 10,061,238 SHARES OF THE REGISTRANT'S
COMMON  STOCK,  PAR  VALUE  OF  $.01  EACH (BEING THE REGISTRANT'S ONLY CLASS OF
COMMON  STOCK),  WERE  OUTSTANDING.





                                 PIZZA INN, INC.

                                      Index
                                      -----


PART  I.    FINANCIAL  INFORMATION


Item  1.     Financial  Statements     Page
--------     ---------------------     ----

     Consolidated  Statements  of  Operations  for  the  three  months  ended
     September  23,  2001  and  September  24,  2000                         3

     Consolidated  Balance  Sheets at September 23, 2001 and June 24, 2001   4

     Consolidated  Statements  of  Cash  Flows  for  the  three  months  ended
     September  23,  2001  and  September  24,  2000                         5

     Notes  to  Consolidated  Financial  Statements                          7


     Management's  Discussion  and  Analysis  of
     -------------------------------------------
Item 2.     Financial Condition and Results of Operations                   10
-------     ---------------------------------------------
PART  II.   OTHER  INFORMATION

Item  4.     Submission  of  Matters  to  a  Vote  of  Security  Holders    13
--------     -----------------------------------------------------------


Item  6.     Exhibits  and  Reports  on  Form  8-K                          13
--------     -------------------------------------

     Signatures                                                             14


                         PART 1.  FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  INFORMATION
--------------------------------




                                    PIZZA INN, INC.
                         CONSOLIDATED STATEMENTS OF OPERATIONS
                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                      (UNAUDITED)


                                                   THREE MONTHS ENDED
                                                  --------------------
                                                     SEPTEMBER 23,      SEPTEMBER 24,
REVENUES:                                                 2001               2000
                                                  --------------------  --------------
                                                                  
  Food and supply sales. . . . . . . . . . . . .  $            14,731   $       14,728
  Franchise revenue. . . . . . . . . . . . . . .                1,380            1,401
  Restaurant sales . . . . . . . . . . . . . . .                  574              569
  Other income . . . . . . . . . . . . . . . . .                  155              118
                                                  --------------------  --------------
                                                               16,840           16,816
                                                  --------------------  --------------

COSTS AND EXPENSES:
  Cost of sales. . . . . . . . . . . . . . . . .               14,283           13,925
  Franchise expenses . . . . . . . . . . . . . .                  542              584
  General and administrative expenses. . . . . .                1,002            1,020
  Interest expense . . . . . . . . . . . . . . .                  119              255
                                                  --------------------  --------------
                                                               15,946           15,784
                                                  --------------------  --------------

INCOME BEFORE INCOME TAXES . . . . . . . . . . .                  894            1,032

  Provision for income taxes . . . . . . . . . .                  304              386
                                                  --------------------  --------------

NET INCOME . . . . . . . . . . . . . . . . . . .  $               590   $          646
                                                  ====================  ==============

BASIC EARNINGS PER COMMON SHARE. . . . . . . . .  $              0.06   $         0.06
                                                  ====================  ==============

DILUTED EARNINGS PER COMMON SHARE. . . . . . . .  $              0.06   $         0.06
                                                  ====================  ==============

DIVIDENDS DECLARED PER COMMON SHARE. . . . . . .  $                 -   $         0.06
                                                  ====================  ==============

WEIGHTED AVERAGE COMMON SHARES . . . . . . . . .               10,187           10,733
                                                  ====================  ==============

WEIGHTED AVERAGE COMMON AND
  POTENTIAL DILUTIVE COMMON SHARES . . . . . . .               10,199           10,743
                                                  ====================  ==============

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(IN THOUSANDS)

              THREE MONTHS ENDED
------------------------------------------------
              SEPTEMBER 23,. . . . . . . . . . .  SEPTEMBER 24,
                                                                 2001             2000
                                                  --------------------  --------------

  Net Income . . . . . . . . . . . . . . . . . .  $               590   $          646
  Interest rate swap loss (net of tax of $104) .                 (203)               -
                                                  --------------------  --------------
  Comprehensive Income . . . . . . . . . . . . .  $               387   $          646
                                                  ====================  ==============

<FN>

             See accompanying Notes to Consolidated Financial Statements.







                                       PIZZA INN, INC.
                                 CONSOLIDATED BALANCE SHEETS
                             (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                                                   SEPTEMBER 23,    JUNE 24,
ASSETS                                                                 2001           2001
                                                                  ---------------  ----------
                                                                             
                                                                    (UNAUDITED)
CURRENT ASSETS
  Cash and cash equivalents. . . . . . . . . . . . . . . . . . .  $          436   $     540
  Accounts receivable, less allowance for doubtful
    accounts of $725 and $729, respectively. . . . . . . . . . .           5,051       4,839
  Notes receivable, current portion, less allowance
    for doubtful accounts of $169 and $263, respectively . . . .             918         958
  Inventories. . . . . . . . . . . . . . . . . . . . . . . . . .           2,063       2,063
  Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . .           1,285       1,285
  Prepaid expenses and other . . . . . . . . . . . . . . . . . .             482         578
                                                                  ---------------  ----------
      Total current assets . . . . . . . . . . . . . . . . . . .          10,235      10,263
Property, plant and equipment, net . . . . . . . . . . . . . . .          10,227       6,594
Property under capital leases, net . . . . . . . . . . . . . . .             514         576
Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . . .           1,715       1,897
Long-term notes receivable, less
  allowance for doubtful accounts of $8 and $9,
  respectively . . . . . . . . . . . . . . . . . . . . . . . . .               1           9
Deposits and other . . . . . . . . . . . . . . . . . . . . . . .             467         533
                                                                  ---------------  ----------
                                                                  $       23,159   $  19,872
                                                                  ===============  ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable - trade . . . . . . . . . . . . . . . . . . .  $        4,284   $   3,245
  Accrued expenses . . . . . . . . . . . . . . . . . . . . . . .           2,033       2,000
  Current portion of long-term debt. . . . . . . . . . . . . . .           1,250       1,250
  Current portion of capital lease obligations . . . . . . . . .             397         486
                                                                  ---------------  ----------
    Total current liabilities. . . . . . . . . . . . . . . . . .           7,964       6,981

LONG-TERM LIABILITIES
  Long-term debt . . . . . . . . . . . . . . . . . . . . . . . .          13,079      10,934
  Long-term capital lease obligations. . . . . . . . . . . . . .             199         227
  Other long-term liabilities. . . . . . . . . . . . . . . . . .           1,160         865
                                                                  ---------------  ----------
                                                                          22,402      19,007
                                                                  ---------------  ----------
SHAREHOLDERS' EQUITY
  Common Stock, $.01 par value; authorized 26,000,000 shares;
    issued 14,955,319 and 14,955,119 shares, respectively;
    outstanding  10,093,688 and 10,319,638 shares, respectively.             150         150
  Additional paid-in capital . . . . . . . . . . . . . . . . . .           7,824       7,823
  Loans to officers. . . . . . . . . . . . . . . . . . . . . . .          (2,325)     (2,325)
  Retained earnings. . . . . . . . . . . . . . . . . . . . . . .          14,791      14,201
  Accumulated other comprehensive loss . . . . . . . . . . . . .            (276)        (73)
  Treasury stock at cost
    Shares in treasury: 4,861,631 and 4,635,481 respectively . .         (19,407)    (18,911)
                                                                  ---------------  ----------
    Total shareholders' equity . . . . . . . . . . . . . . . . .             757         865
                                                                  ---------------  ----------
                                                                  $       23,159   $  19,872
                                                                  ===============  ==========

<FN>

                 See accompanying Notes to Consolidated Financial Statements.





                                             PIZZA INN, INC.
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                                             (IN THOUSANDS)
                                               (UNAUDITED)


                                                                    THREE MONTHS ENDED
                                                                   --------------------
                                                                      SEPTEMBER 23,       SEPTEMBER 24,
                                                                           2001               2000
                                                                   --------------------  ---------------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                   
  Net income. . . . . . . . . . . . . . . . . . . . . . . . . . .  $               590   $          646
  Adjustments to reconcile net income to
    cash provided by operating activities:
    Depreciation and amortization . . . . . . . . . . . . . . . .                  336              348
    Provision for bad debt. . . . . . . . . . . . . . . . . . . .                   50               50
    Utilization of pre-reorganization net operating
      loss carryforwards. . . . . . . . . . . . . . . . . . . . .                  182              288
  Changes in assets and liabilities:
    Notes and accounts receivable . . . . . . . . . . . . . . . .                 (214)            (318)
    Inventories . . . . . . . . . . . . . . . . . . . . . . . . .                    -              754
    Accounts payable - trade. . . . . . . . . . . . . . . . . . .                 (318)            (661)
    Accrued expenses. . . . . . . . . . . . . . . . . . . . . . .                 (170)             (80)
    Prepaid expenses and other. . . . . . . . . . . . . . . . . .                  409               54
                                                                   --------------------  ---------------
    CASH PROVIDED BY OPERATING ACTIVITIES . . . . . . . . . . . .                  865            1,081
                                                                   --------------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Capital expenditures. . . . . . . . . . . . . . . . . . . . . .               (2,501)             (51)
                                                                   --------------------  ---------------
    CASH USED FOR INVESTING ACTIVITIES. . . . . . . . . . . . . .               (2,501)             (51)
                                                                   --------------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Borrowings of long-term bank debt . . . . . . . . . . . . . . .                2,784              500
  Repayments of long-term bank debt and capital lease obligations                 (756)            (842)
  Dividends paid. . . . . . . . . . . . . . . . . . . . . . . . .                    -             (603)
  Proceeds from exercise of stock options . . . . . . . . . . . .                    -              298
  Purchases of treasury stock . . . . . . . . . . . . . . . . . .                 (496)            (439)
                                                                   --------------------  ---------------
    CASH USED FOR FINANCING ACTIVITIES. . . . . . . . . . . . . .                1,532           (1,086)
                                                                   --------------------  ---------------

Net decrease in cash and cash equivalents . . . . . . . . . . . .                 (104)             (56)
Cash and cash equivalents, beginning of period. . . . . . . . . .                  540              484
                                                                   --------------------  ---------------
Cash and cash equivalents, end of period. . . . . . . . . . . . .  $               436   $          428
                                                                   ====================  ===============

<FN>

                      See accompanying Notes to Consolidated Financial Statements.







                  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
                                    (IN THOUSANDS)
                                     (UNAUDITED)


                                                  THREE MONTHS ENDED
                                                  -------------------
                                                     SEPTEMBER 23,     SEPTEMBER 24,
                                                         2001               2000
                                                  -------------------  --------------

CASH PAYMENTS FOR:
                                                                 
  Interest . . . . . . . . . . . . . . . . . . .  $               203  $          274
  Income taxes . . . . . . . . . . . . . . . . .                   25              25


NONCASH FINANCING AND INVESTING
ACTIVITIES:

  Stock issued to officers in exchange for loans  $                 -  $          303


<FN>

             See accompanying Notes to Consolidated Financial Statements.



                                 PIZZA INN, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
(1)     The  accompanying  consolidated  financial statements of Pizza Inn, Inc.
(the  "Company")  have  been  prepared  without  audit pursuant to the rules and
regulations  of the Securities and Exchange Commission.  Certain information and
footnote  disclosures  normally  included  in the financial statements have been
omitted  pursuant  to  such  rules  and regulations.  The consolidated financial
statements should be read in conjunction with the notes to the Company's audited
consolidated  financial  statements  in  its Form 10-K for the fiscal year ended
June 24, 2001. Certain prior year amounts have been reclassified to conform with
current  year  presentation.

In  the opinion of management, the accompanying unaudited consolidated financial
statements  contain  all  adjustments  necessary to fairly present the Company's
financial  position  and  results  of  operations  for the interim periods.  All
adjustments  contained  herein  are  of  a  normal  recurring  nature.

(2)     The  Company entered into an agreement effective March 31, 2000 with its
current  lender to extend the term of its existing $9.5 million revolving credit
line  through  March  2002,  to modify certain financial covenants, and to enter
into  a  $5,000,000 term note.  Interest on the revolving credit line is payable
monthly.  Interest  is  provided  for  at a rate equal to prime plus an interest
rate  margin  from  -1.0% to 0.0% or, at the Company's option, at the Eurodollar
rate  plus  1.25%  to 2.25%.  The interest rate margin is based on the Company's
performance  under  certain  financial  ratio  tests.

The $5,000,000 term note had an outstanding balance of $3.2 million at September
23,  2001  and  requires monthly principal payments of $104,000 with the balance
maturing  on March 31, 2004.  Interest on the term loan is also payable monthly.
Interest  is  provided for at a rate equal to prime less an interest rate margin
of  0.75%  or,  at  the  Company's  option,  at  the  Eurodollar rate plus 1.5%.

The  Company  entered into an agreement effective December 28, 2000, as amended,
with  its  current  lender  to provide up to $8.125 million of financing for the
construction of the Company's new headquarters, training center and distribution
facility.  The  construction loan will convert to a term loan upon completion of
the  construction  phase  and  the  then unpaid principal balance will mature on
December  28,  2007.  The  term  loan will amortize over a term of twenty years,
with  principal and interest payments due monthly. Interest is provided for at a
rate  equal  to  prime  less  an  interest  rate  margin  of  .50% prior to loan
conversion  and  .75% following loan conversion, or, at the Company's option, to
the  Eurodollar  rate plus 1.5%.  The Company, to fulfill bank requirements, has
caused  the  outstanding principal amount to be subject to a fixed interest rate
after  the  conversion date.  As of September 23, 2001, the Company had borrowed
$3.2  million  for  the construction in progress of its new headquarters.  As of
November  2,  2001 the Company had borrowed $5.8 million for the construction in
progress  of  its  new  headquarters.

(3)     Effective  February 27, 2001, the Company adopted Statement of Financial
Accounting  Standards (SFAS) No. 133, "Accounting for Derivative Instruments and
Hedging  Activities".  The  Company  entered  into an interest rate swap on that
date,  designated as a cash flow hedge, to manage interest rate risk relating to
the  financing  of  the  construction  of  the Company's new headquarters and to
fulfill  bank  requirements.  The swap agreement has a notional principal amount
of  $8.125 million with a fixed pay rate of 5.80% beginning November 1, 2001 and
ending November 1, 2007.  SFAS No. 133 requires that for cash flow hedges, which
hedge  the  exposure  to  variable  cash  flows of a forecasted transaction, the
effective  portion  of  the derivative's gain or loss be initially reported as a
component  of  other  comprehensive  income in the equity section of the balance
sheet  and  subsequently  reclassified  into  earnings  when  the  forecasted
transaction  affects earnings.  Any ineffective portion of the derivative's gain
or loss is reported in earnings immediately.  At September 23, 2001, the Company
recorded  its  interest  rate  swap  with  a  fair  value  of  $418,000 in other
liabilities,  with  the  offset  recorded  in  the  other  comprehensive  income
component  of  stockholder's  equity and in deferred income taxes.  At September
23, 2001, there was no hedge ineffectiveness.  The Company's expectation is that
the  hedging  relationship  will  be  highly  effective  at achieving offsetting
changes  in  cash  flows.

(4)      On April 30, 1998, Mid-South Pizza Development, Inc., an area developer
of the Company ("Mid-South") entered into a promissory note whereby, among other
things,  Mid-South  borrowed  $1,330,000 from a third party lender (the "Loan").
The  proceeds  of  the  Loan,  less transaction costs, were used by Mid-South to
purchase area developer rights from the Company for certain counties in Kentucky
and Tennessee.  As part of the terms and conditions of the Loan, the Company was
required  to guaranty the obligations of Mid-South under the Loan.  In the event
such  guaranty  ever  required payment, the Company has personal guarantees from
certain  Mid-South  principals  and  a  security  interest  in  certain personal
property.

(5)     The  Company  capitalizes  interest  on  borrowings  during  the  active
construction period of major capital projects.  Capitalized interest is added to
the  cost  of the underlying asset and will be amortized over the useful life of
the  asset.  For  the  quarter  ended September 23, 2001 interest of $73,000 was
capitalized  in  connection  with  the  construction  of  the  Company's  new
headquarters,  training  center,  and  distribution  facility.

(6)     The  following  table  shows  the  reconciliation  of  the numerator and
denominator of the basic EPS calculation to the numerator and denominator of the
diluted  EPS  calculation  (in  thousands,  except  per  share  amounts).





                                                  INCOME        SHARES      PER SHARE
                                               (NUMERATOR)   (DENOMINATOR)    AMOUNT
                                               ------------  -------------  ----------
                                                                   
THREE MONTHS ENDED SEPTEMBER 23,  2001
BASIC EPS
Income Available to Common Shareholders . . .  $        590         10,187  $     0.06
Effect of Dilutive Securities - Stock Options                           12
                                                              ------------
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions . . . . . . . . . . . .  $        590         10,199  $     0.06
                                               ============  =============  ==========

THREE MONTHS ENDED SEPTEMBER 24,  2000
BASIC EPS
Income Available to Common Shareholders . . .  $        646         10,733  $     0.06
Effect of Dilutive Securities - Stock Option                            10
                                                               ------------
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions . . . . . . . . . . . .  $        646         10,743  $     0.06
                                               ============  =============  ==========



(2)     Summarized in the following tables are net sales and operating revenues,
operating profit (loss), and geographic information (revenues) for the Company's
reportable  segments  for  the three month periods ended September 23, 2001, and
September  24,  2000.





                                            SEPTEMBER 23,              SEPTEMBER 24,
                                                2001                       2000
                                      -------------------------  -------------------------
                                                           
                                                        (In thousands)
 NET SALES AND OPERATING REVENUES:
 Food and Equipment Distribution . .  $                 14,731   $                 14,728
 Franchise and Other . . . . . . . .                     1,954                      1,970
 Intersegment revenues . . . . . . .                       224                        206
                                      -------------------------  -------------------------
   Combined. . . . . . . . . . . . .                    16,909                     16,904
 Other revenues. . . . . . . . . . .                       155                        118
 Less intersegment revenues. . . . .                      (224)                      (206)
                                      -------------------------  -------------------------
   Consolidated revenues . . . . . .                 16,840                     16,816
                                      =========================  =========================

 OPERATING PROFIT:
 Food and Equipment Distribution (1)  $                    483   $                    807
 Franchise and Other (1) . . . . . .                       810                        692
 Intersegment profit . . . . . . . .                        59                         61
                                      -------------------------  -------------------------
   Combined. . . . . . . . . . . . .                     1,352                      1,560
 Other profit or loss. . . . . . . .                       155                        118
 Less intersegment profit. . . . . .                       (59)                       (61)
 Corporate administration and other.                      (554)                      (585)
                                      -------------------------  -------------------------
   Income before taxes . . . . . . .                      894                     1,032
                                      =========================  =========================

 GEOGRAPHIC INFORMATION (REVENUES):
 United States . . . . . . . . . . .  $                 16,727   $                 16,591
 Foreign countries . . . . . . . . .                       113                        225
                                      -------------------------  -------------------------
   Consolidated total. . . . . . . .                 16,840                     16,816
                                      =========================  =========================
<FN>

 (1)           Does  not  include  full  allocation  of  corporate  administration



ITEM  2.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION AND
--------------------------------------------------------------------------------
RESULTS  OF  OPERATIONS
-----------------------

Quarter  ended  September  23,  2001 compared to the quarter ended September 24,
2000.

     Diluted  earnings per share for the quarter were $0.06 versus $0.06 for the
same period last year.  Net income for the quarter decreased 9% to $590,000 from
$646,000  for  the  same  quarter  last  year.

     Food  and  supply sales for the quarter of $14.7 million were flat compared
to  the  same period last year. Lower chainwide retail sales and lower equipment
sales due to fewer unit openings were offset by higher cheese prices as compared
to  the  same  period  last  year.

     Franchise  revenue,  which includes income from royalties, license fees and
area  development  and foreign master license (collectively, "Territory") sales,
decreased  1%  or $21,000 for the quarter compared to the same period last year.
This  decrease  is  primarily  the  result  of  lower domestic and international
royalties,  which  were  offset  by  higher  foreign  master  license  fees.

     Restaurant  sales,  which  consists  of  revenue generated by Company-owned
training  stores  increased  1%  or $5,000 for the quarter, compared to the same
period  of  the prior year.   This is a result of higher comparable sales at the
two  full service units offset by the temporary closing of the delco unit during
the  first  week  of  September.

     Other  income  consists  primarily  of  interest  income  and non-recurring
revenue  items.  Other  income  increased  31%  or  $37,000 due to higher vendor
incentives,  which  were  offset  by  lower  interest  income.

     Cost of sales increased 3% or $358,000 for the quarter. Cost of sales, as a
percentage  of  sales, increased to 93% from 91% for the same quarter last year.
The  increase  is  due primarily to higher cheese prices as compared to the same
period  last  year.

     Franchise  expenses  include  selling,  general and administrative expenses
directly  related  to  the  sale  and  continuing  service  of  franchises  and
Territories.  These  costs  decreased  7% or $42,000 for the quarter compared to
the  same  period  last  year  primarily  due  to  lower  marketing  expenses.

     General and administrative expenses decreased 2% or $18,000 for the quarter
compared to the same period last year.  This is a result of lower IT programming
and  consulting  expenses  as  compared  to  the  same  quarter  last  year.

     Interest  expense decreased 53% or $136,000 for the quarter compared to the
same period of the prior year.  Lower interest rates and capitalized interest on
funds  used  in  construction  of  the new corporate headquarters were partially
offset  by  higher  debt  levels  in  the  current  quarter.

                         LIQUIDITY AND CAPITAL RESOURCES

     Cash  provided by operations totaled $865,000 during the first three months
of  fiscal  2002  and  was  utilized, in conjunction with additional borrowings,
primarily  to  fund  capital expenditures and to reacquire 226,100 shares of its
own  common  stock  for  $496,000.

     Capital  expenditures  of  $2,501,000 during the first three months consist
primarily  of  development  and  construction  costs  for  the  new  corporate
headquarters.

          The  Company  continues  to  realize  substantial  benefit  from  the
utilization  of its net operating loss carryforwards (which currently total $2.8
million  and  expire  in  2005  and  2006)  to  reduce its federal tax liability
from  the  34%  tax  rate  reflected on its statement of operations to an actual
payment  of approximately 2% of taxable income.  Management believes that future
operations  will  generate sufficient taxable income, along with the reversal of
temporary differences, to fully realize its net deferred tax asset balance ($3.0
million  as  of  September  23,  2001) without reliance on material, non-routine
income.  Taxable income in future years at the current level would be sufficient
for  full  realization  of  the  net  tax  asset.

          The  Company  entered  into an agreement effective March 31, 2000 with
its  current  lender  to  extend the term of its existing $9.5 million revolving
credit  line  through  March 2002 and to modify certain financial covenants.  In
addition, the Company entered into a $5,000,000 term note with monthly principal
payments  of  $104,000 maturing on March 31, 2004.  Interest on the term loan is
payable  monthly.  Interest  is  provided  for  at a rate equal to prime less an
interest  rate  margin  of  .75%, or, at the Company's option, to the Eurodollar
rate  plus  1.5%.  The  Company  entered  into  an  amendment to this agreement,
effective  December 28, 2000, modifying certain financial covenants, as a result
of  a  new  construction  loan  as  noted  below.

          The  Company entered into an agreement effective December 28, 2000, as
amended,  with  its  current lender to provide up to $8.125 million of financing
for  the  construction  of  the  Company's new headquarters, training center and
distribution  facility.  The  construction loan will convert to a term loan upon
completion  of the construction phase and the then unpaid principal balance will
mature  on December 28, 2007.  The term loan will amortize over a term of twenty
years,  with  principal  and interest payments due monthly. Interest is provided
for  at a rate equal to prime less an interest rate margin of .50% prior to loan
conversion  and  .75% following loan conversion, or, at the Company's option, to
the  Eurodollar  rate plus 1.5%.  The Company, to fulfill bank requirements, has
caused  the  outstanding principal amount to be subject to a fixed interest rate
after  the  conversion date.  As of September 23, 2001, The Company had borrowed
$3.2  million  for  the  construction  in  progress  of  its  new  headquarters.
As  of  November  2,  2001  the  Company  had  borrowed  $5.8  million  for  the
construction  in  progress  of  its  new  headquarters.

          Effective February 27, 2001, the Company entered into an interest rate
swap  designated  as a cash flow hedge, to manage interest rate risk relating to
the  financing  of  the  construction  of  the Company's new headquarters and to
fulfill  bank  requirements.  The swap agreement has a notional principal amount
of  $8.125 million with a fixed pay rate of 5.80% beginning November 1, 2001 and
ending  November  1,  2007.  The  Company's  expectation  is  that  the  hedging
relationship  will  be  highly effective at achieving offsetting changes in cash
flows.

                                   MARKET RISK

     The  Company  has  market  risk  exposure  arising from changes in interest
rates.  The  Company's  earnings  are affected by changes in short-term interest
rates  as a result of borrowings under its credit facilities which bear interest
based  on  floating  rates.

     At  September  23,  2001  the  Company  has  approximately $14.3 million of
variable rate debt obligations outstanding with a weighted average interest rate
of  5.10%.  A  hypothetical  10% change in the effective interest rate for these
borrowings,  assuming  debt  levels  at September 23, 2001 would change interest
expense  by  approximately  $17,000.

                            FORWARD-LOOKING STATEMENT

          This  report contains certain forward-looking statements (as such term
is  defined in the Private Securities Litigation Reform Act of 1995) relating to
the  Company  that are based on the beliefs of the management of the Company, as
well as assumptions and estimates made by and information currently available to
the  Company's  management.  When  used  in this report, the words "anticipate,"
"believe,"  "estimate,"  "expect,"  "intend"  and  similar  expressions, as they
relate  to  the  Company  or  the Company's management, identify forward-looking
statements.  Such  statements  reflect  the  current  views  of the Company with
respect  to  future  events  and are subject to certain risks, uncertainties and
assumptions  relating to the operations and results of operations of the Company
as  well  as  its  customers and suppliers, including as a result of competitive
factors  and  pricing  pressures,  shifts  in  market  demand,  general economic
conditions and other factors including but not limited to, changes in demand for
Pizza Inn products or franchises, the impact of competitors' actions, changes in
prices  or supplies of food ingredients, and restrictions on international trade
and  business.  Should  one or more of these risks or uncertainties materialize,
or  should  underlying  assumptions or estimates prove incorrect, actual results
may  vary  materially  from  those  described  herein  as anticipated, believed,
estimated,  expected  or  intended.


PART  II.  OTHER  INFORMATION


ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS
---------------------------------------------------------------------

     None


ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K
-----------------------------------------------

     Exhibits:

10.1     First Letter Modification Agreement between the Company and Wells Fargo
Bank  (Texas),  N.A.  dated  October  19,  2001.

     No  reports  on form 8-k were filed in the quarter for which this report is
filed.


                                     ------
                                   SIGNATURES
                                   ----------




     Pursuant  to  the  requirements 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.


                                   PIZZA  INN,  INC.
                                   Registrant




                                   By:     /s/Ronald  W.  Parker
                                           ---------------------
                                        Ronald  W.  Parker
                                        President  and
                                        Principal  Financial  Officer





                                   By:     /s/Shawn  Preator
                                           -----------------
                                        Shawn  Preator
                                        Vice  President  of  Finance,  and
                                        Principal  Accounting  Officer







Dated:  November  6,  2001