SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-Q
(MARK  ONE)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT  OF  1934  FOR  THE  QUARTERLY  PERIOD  ENDED  MARCH  27,  2005.
                                                   ----------------

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF THE SECURITIES
EXCHANGE  ACT  OF  1934.

                        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.)


                               3551 PLANO PARKWAY
                             THE COLONY, TEXAS 75056
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES,
                               INCLUDING ZIP CODE)

                                 (469) 384-5000
                         (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 IS AN ACCELERATED FILER (AS
DEFINED  IN  RULE  12  B-2  OF  THE  EXCHANGE  ACT).  YES [ ]      NO [X]

     AT  MAY  1,  2005,  AN  AGGREGATE  OF 10,091,294 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
- --------     ---------------------                                        ----

     Condensed  Consolidated  Statements  of Operations for the
     three months and nine  months ended  March  27,  2005  and
     March  28,  2004  (unaudited)                                           3


     Condensed  Consolidated  Statements  of  Comprehensive Income
     for the three months and nine months ended March 27, 2005 and
     March 28, 2004 (unaudited)                                              3

     Condensed  Consolidated  Balance  Sheets  at  March  27,  2005
     (unaudited) and  June  27,  2004                                        4

     Condensed  Consolidated  Statements of Cash Flows for the nine
     months ended  March  27,  2005  and  March  28,  2004  (unaudited)      5

     Notes  to  Condensed  Consolidated  Financial  Statements (unaudited)   7


 Item 2.  Management's  Discussion  and  Analysis  of
 -------  -------------------------------------------
          Financial Condition and Results of Operations                     12
          ---------------------------------------------

 Item 3. Quantitative  and  Qualitative  Disclosures  about  Market  Risk   20
  ------- ----------------------------------------------------------------


 Item  4.     Controls  and  Procedures                                     20
- --------     -------------------------


PART  II.   OTHER  INFORMATION

 Item 1.  Legal  Proceedings                                                21
- --------     ------------------
 Item 2.  Unregistered Sales of Equity Securities and the Use of Proceeds   23
- --------  -------------------------------------------------------------------

 Item  3. Defaults  Upon  Senior  Securities                                23
- --------     ----------------------------------

 Item 4.  Submission  of  Matters  to  a  Vote  of  Security  Holders       23
 -------  -----------------------------------------------------------

 Item 5.  Other  Information                                                24
- --------  ------------------
Item  6.  Exhibits                                                          24
- -------- --------

          Signatures                                                        25



                         PART I.  FINANCIAL INFORMATION

ITEM  1.  FINANCIAL  STATEMENTS
- -------------------------------



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


                                                              THREE MONTHS ENDED               NINE MONTHS ENDED
                                                            --------------------               ------------------
                                                             MARCH 27,            MARCH 28,   MARCH 27,    MARCH 28,
REVENUES:                                                       2005                 2004        2005         2004
                                                  --------------------  ------------------  -----------  -----------
                                                                                             
  Food and supply sales. . . . . . . . . . . . .  $            11,859   $           12,774  $   36,981   $   39,304
  Franchise revenue. . . . . . . . . . . . . . .                1,319                1,323       3,884        4,038
  Restaurant sales . . . . . . . . . . . . . . .                  223                  452         721        1,234
                                                  --------------------  ------------------  -----------  -----------
                                                               13,401               14,549      41,586       44,576
                                                  --------------------  ------------------  -----------  -----------

COSTS AND EXPENSES:
  Cost of sales. . . . . . . . . . . . . . . . .               11,241               11,802      35,125       36,380
  Franchise expenses . . . . . . . . . . . . . .                  723                  847       2,044        2,380
  General and administrative expenses. . . . . .                1,311                  814       3,497        2,572
  Interest expense . . . . . . . . . . . . . . .                  157                  150         431          470
                                                  --------------------  ------------------  -----------  -----------
                                                               13,432               13,613      41,097       41,802
                                                  --------------------  ------------------  -----------  -----------

INCOME (LOSS) BEFORE
   INCOME TAXES. . . . . . . . . . . . . . . . .                  (31)                 936         489        2,774

  Provision for income taxes . . . . . . . . . .                  (11)                 319         173        1,095
                                                  --------------------  ------------------  -----------  -----------

NET INCOME (LOSS). . . . . . . . . . . . . . . .  $               (20)  $              617  $      316   $    1,679
                                                  ====================  ==================  ===========  ===========

BASIC EARNINGS PER COMMON SHARE. . . . . . . . .  $                 -   $             0.06  $     0.03   $     0.17
                                                  ====================  ==================  ===========  ===========

DILUTED EARNINGS PER COMMON SHARE. . . . . . . .  $                 -   $             0.06  $     0.03   $     0.17
                                                  ====================  ==================  ===========  ===========

WEIGHTED AVERAGE COMMON SHARES . . . . . . . . .               10,089               10,079      10,109       10,070
                                                  ====================  ==================  ===========  ===========

WEIGHTED AVERAGE COMMON AND
  POTENTIAL DILUTIVE COMMON SHARES . . . . . . .               10,117               10,132      10,142       10,114
                                                  ====================  ==================  ===========  ===========

                                     CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                                        (IN THOUSANDS)

                                                          THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                     ------------------------               ----------------------
                                                           MARCH 27,. .          MARCH 28,     MARCH 27,   MARCH 28,
                                                                 2005                 2004        2005         2004
                                                  --------------------  ------------------  -----------  -----------

Net Income (Loss). . . . . . . . . . . . . . . .  $               (20)  $              617  $      316   $    1,679
Interest rate swap gain (loss) - (net
   of tax benefit (loss) of $56 and ($20)
   and $70 and $75, respectively). . . . . . . .                 (109)                  38        (137)        (145)
                                                  --------------------  ------------------  -----------  -----------
Comprehensive Income (Loss). . . . . . . . . . .  $              (129)  $              655  $      179   $    1,534
                                                  ====================  ==================  ===========  ===========
<FN>

                            See accompanying Notes to Consolidated Financial Statements.




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


                                                                  MARCH 27,     JUNE 27,
                                                                         
                                                                        2005        2004
                                                                 ------------  ----------
ASSETS. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   (UNAUDITED)
CURRENT ASSETS
  Cash and cash equivalents . . . . . . . . . . . . . . . . . .  $       170   $     617
  Accounts receivable, less allowance for doubtful
    accounts of $357 and $310, respectively . . . . . . . . . .        3,488       3,113
  Accounts receivable - related parties . . . . . . . . . . . .          648         577
  Notes receivable, current portion, less allowance
    for doubtful accounts of $14 and $59, respectively. . . . .            1          50
  Notes receivable - related parties. . . . . . . . . . . . . .            -          54
  Inventories . . . . . . . . . . . . . . . . . . . . . . . . .        2,148       1,713
  Deferred taxes, net . . . . . . . . . . . . . . . . . . . . .          194         183
  Prepaid expenses and other. . . . . . . . . . . . . . . . . .          450         415
                                                                 ------------  ----------
      Total current assets. . . . . . . . . . . . . . . . . . .        7,099       6,722

Property, plant and equipment, net. . . . . . . . . . . . . . .       12,649      12,756
Property under capital leases, net. . . . . . . . . . . . . . .           14          18
Deferred taxes, net . . . . . . . . . . . . . . . . . . . . . .           40         105
Long-term notes receivable, less allowance
    for doubtful accounts of $0 and $3, respectively. . . . . .            -           -
Long-term receivable  - related party . . . . . . . . . . . . .          320         335
Re-acquired development territory . . . . . . . . . . . . . . .          671         866
Deposits and other. . . . . . . . . . . . . . . . . . . . . . .          188         104
                                                                 ------------  ----------
                                                                 $    20,981   $  20,906
                                                                 ============  ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable - trade. . . . . . . . . . . . . . . . . . .  $     2,032   $   1,246
  Accrued expenses. . . . . . . . . . . . . . . . . . . . . . .        1,398       2,109
  Current portion of long-term debt . . . . . . . . . . . . . .        1,817         406
  Current portion of capital lease obligations. . . . . . . . .           10          10
                                                                 ------------  ----------
    Total current liabilities . . . . . . . . . . . . . . . . .        5,257       3,771

LONG-TERM LIABILITIES
  Long-term debt. . . . . . . . . . . . . . . . . . . . . . . .        6,432       7,937
  Long-term capital lease obligations . . . . . . . . . . . . .           15          23
  Other long-term liabilities . . . . . . . . . . . . . . . . .          251         458
                                                                 ------------  ----------
                                                                      11,955      12,189
                                                                 ------------  ----------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
  Common Stock, $.01 par value; authorized 26,000,000 shares;
    issued 15,043,119 and 15,031,319 shares, respectively;
    outstanding  10,091,294 and 10,133,674 shares, respectively          150         150
  Additional paid-in capital. . . . . . . . . . . . . . . . . .        7,991       7,975
  Retained earnings . . . . . . . . . . . . . . . . . . . . . .       20,694      20,378
  Accumulated other comprehensive loss. . . . . . . . . . . . .         (165)       (302)
  Treasury stock at cost,
    Shares in treasury: 4,951,825 and 4,897,645, respectively .      (19,644)    (19,484)
                                                                 ------------  ----------
    Total shareholders' equity. . . . . . . . . . . . . . . . .        9,026       8,717
                                                                 ------------  ----------
                                                                 $    20,981   $  20,906
                                                                 ============  ==========

<FN>

          See accompanying Notes to Condensed Consolidated Financial Statements.





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


                                                                           NINE MONTHS ENDED
                                                                          -------------------
                                                                        MARCH 27,        MARCH 28,
                                                                          2005             2004
                                                                   -------------------  -----------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                  
  Net income. . . . . . . . . . . . . . . . . . . . . . . . . . .  $              316   $    1,679
  Adjustments to reconcile net income to
    cash provided by operating activities:
    Depreciation and amortization . . . . . . . . . . . . . . . .                 861          827
    Non cash settlement of accounts receivable. . . . . . . . . .                   -         (281)
    Provision for (recovery of) bad debt, net . . . . . . . . . .                  30         (249)
    Utilization of deferred taxes . . . . . . . . . . . . . . . .                 (20)         467
  Changes in assets and liabilities:
    Notes and accounts receivable . . . . . . . . . . . . . . . .                (358)        (236)
    Inventories . . . . . . . . . . . . . . . . . . . . . . . . .                (435)        (300)
    Accounts payable - trade. . . . . . . . . . . . . . . . . . .                 786          923
    Accrued expenses. . . . . . . . . . . . . . . . . . . . . . .                (711)         279
    Prepaid expenses and other. . . . . . . . . . . . . . . . . .                  51          330
                                                                   -------------------  -----------
    CASH PROVIDED BY OPERATING ACTIVITIES . . . . . . . . . . . .                 520        3,439
                                                                   -------------------  -----------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Proceeds from sale of assets. . . . . . . . . . . . . . . . . .                   -           38
  Acquisition of area development territory . . . . . . . . . . .                   -         (682)
  Capital expenditures. . . . . . . . . . . . . . . . . . . . . .                (721)        (554)
                                                                   -------------------  -----------
    CASH USED FOR INVESTING ACTIVITIES. . . . . . . . . . . . . .                (721)      (1,198)
                                                                   -------------------  -----------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Repayments of long-term bank debt and capital lease obligations                (102)      (2,487)
  Officer loan payment. . . . . . . . . . . . . . . . . . . . . .                   -            9
  Stock repurchase. . . . . . . . . . . . . . . . . . . . . . . .                (160)           -
  Proceeds from exercise of stock options . . . . . . . . . . . .                  16           50
                                                                   -------------------  -----------
    CASH USED FOR FINANCING ACTIVITIES. . . . . . . . . . . . . .                (246)      (2,428)
                                                                   -------------------  -----------

Net decrease in cash and cash equivalents . . . . . . . . . . . .                (447)        (187)
Cash and cash equivalents, beginning of period. . . . . . . . . .                 617          399
                                                                   -------------------  -----------
Cash and cash equivalents, end of period. . . . . . . . . . . . .  $              170   $      212
                                                                   -------------------  -----------

<FN>

                    See accompanying Notes to Consolidated Financial Statements.






                                 PIZZA INN, INC.
                SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
                                 (IN THOUSANDS)
                                   (UNAUDITED)


                                                      NINE MONTHS ENDED
                                                      ------------------
                                                  MARCH 27,       MARCH 28,
                                                     2005            2004
                                              ------------------  ----------

CASH PAYMENTS FOR:
                                                            
  Interest . . . . . . . . . . . . . . . . .  $              433  $      478
  Income taxes . . . . . . . . . . . . . . .                 420         309


NON-CASH FINANCING AND INVESTING
ACTIVITIES:

  Non-cash settlement of accounts receivable  $                -  $      281


<FN>

          See accompanying Notes to Consolidated Financial Statements.



                                 PIZZA INN, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)     The  accompanying  condensed  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 condensed consolidated
financial  statements  should  be  read  in  conjunction  with  the notes to the
Company's  audited  condensed consolidated financial statements in its Form 10-K
for  the  fiscal  year ended June 27, 2004. Certain prior year amounts have been
reclassified  to  conform  with  current  year  presentation.

In  the opinion of management, the accompanying unaudited condensed 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.

     The  Company  elected  to follow APB No. 25, and related Interpretations in
accounting  for  employee  stock  options  because  the  alternative  fair value
accounting  provided  for  under  SFAS  No.  123,  "Accounting  for  Stock Based
Compensation,"  requires  use of option valuation models that were not developed
for  use  in  valuing  employee  stock  options.  Under  APB No. 25, because the
exercise price of our employee stock options equals or exceeds the fair value of
the  underlying  stock  on  the  date  of  grant,  no  compensation  expense  is
recognized.

Pro forma information regarding net income and earnings per share is required to
be  determined  as  if  the  Company had accounted for its stock options granted
subsequent to June 25, 1995 under the fair value method of SFAS No. 123.     For
purposes of pro forma disclosures, the estimated fair value of the stock options
is  amortized  over  the  option  vesting  periods.  The  Company's  pro  forma
information  follows  (in thousands, except for earnings per share information):







                                                       NINE MONTHS ENDED
                                                      ------------------
                                                    MARCH 27,        MARCH 28,
                                                              
                                                              2005        2004
                                                ------------------  -----------

  Net income, as reported. . . . . . . . . . .  $              316  $    1,679
  Deduct:  Total stock-based employee
    compensation expense determined under fair
    value based method for all awards, net of
    related tax effects. . . . . . . . . . . .                   -          (1)
                                                ------------------  -----------

  Pro forma net income . . . . . . . . . . . .  $              316  $    1,678
                                                ------------------  -----------

  Earnings per share
    Basic-as reported. . . . . . . . . . . . .  $             0.03  $     0.17
    Basic-pro forma. . . . . . . . . . . . . .  $             0.03  $     0.17

    Diluted-as reported. . . . . . . . . . . .  $             0.03  $     0.17
    Diluted-pro forma. . . . . . . . . . . . .  $             0.03  $     0.17






The  effects  of  applying  SFAS  No.  123  in this pro forma disclosure are not
indicative  of  future amounts as the pro forma amounts above do not include the
impact  of  additional  awards  anticipated  in  future  years.

(2)

The  Company  entered into an agreement on February 11, 2005, effective December
26,  2004 (the "Revolving Credit Agreement"), with Wells Fargo to provide a $3.0
million  revolving  credit  line that will expire December 23, 2005, replacing a
$4.0  million  line  that  was  due  to expire October 1, 2005.  Interest on the
revolving  credit  line  is payable monthly.  Interest is provided for at a rate
equal  to  prime plus 0.50%, or, at the Company's option, at the LIBOR rate plus
2.75%.  A  0.375%  annual commitment fee is payable on any unused portion of the
revolving  credit  line.  As  of March 27, 2005 and March 28, 2004, the variable
interest  rates  were  6.00%  and  2.59%,  using  a  prime and LIBOR rate basis,
respectively.  Amounts  outstanding  under the revolving credit line as of March
27,  2005  and  March 28, 2004 were $1.4 million and $1.3 million, respectively.

The  Company  entered  into an agreement effective December 28, 2000, as amended
(the "Term Loan Agreement"), with Wells Fargo 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 converted to a term
loan  effective  January 31, 2002 with the unpaid principal balance to mature on
December  28,  2007.  The  term loan amortizes over a term of twenty years, with
principal  payments  of  $34,000  due monthly. Interest on the term loan is also
payable  monthly.  Interest  is provided for at a rate equal to prime or, at the
Company's  option,  at  the  LIBOR rate plus 2.25%.  The Company, to fulfill the
requirements  of  Wells  Fargo,  fixed  the  interest  rate  on the term loan by
utilizing  an  interest  rate  swap  agreement  as  discussed below.  The $8.125
million  term  loan had an outstanding balance of $6.8 million at March 27, 2005
and  $7.2  million  at  March  28,  2004.

Wells  Fargo notified the Company on February 4, 2005 that it had not been given
proper  notice  of  the  Company's repurchase of shares of its common stock, and
that as a result an event of default existed under the Company's loan agreement.
Such  event of default was waived by Wells Fargo upon execution of the Revolving
Credit  Agreement.

(3)     The  Company  entered  into an interest rate swap effective February 27,
2001,  as amended, designated as a cash flow hedge, to manage interest rate risk
relating  to the financing of the construction of the Company's headquarters and
to  fulfill  bank  requirements.  The  swap  agreement  has a notional principal
amount  of $8.125 million with a fixed pay rate of 5.84% which began November 1,
2001  and will end November 19, 2007.  The swap's notional amount amortizes over
a  term  of  twenty years to parallel the terms of the term loan.  SFAS No. 133,
"Accounting  for  Derivative  Instruments and Hedging Activities", requires that
for  cash  flow  hedges  which  hedge  the  exposure  to variable cash flow 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 March 27,
2005  there  was  no  hedge  ineffectiveness.

(4)     On  December  11, 2004, the Board of Directors of the Company terminated
the Executive Compensation Agreement dated December 16, 2002 between the Company
and  its  then  Chief  Executive Officer, Ronald W. Parker ("Parker Agreement").
Mr.  Parker's employment was terminated following ten days written notice to Mr.
Parker  of  the  Company's  intent  to  discharge  him  for cause as a result of
violations  of  the  Parker  Agreement.  Written  notice  of  termination  was
communicated  to  Mr.  Parker  on  December  13,  2004.  The nature of the cause
alleged  was  set  forth  in  the  notice  of intent to discharge and based upon
Section  2.01(c)  of the Parker Agreement, which provides for discharge for "any
intentional  act of fraud against the Company, any of its subsidiaries or any of
their  employees  or  properties,  which  is not cured, or with respect to which
Executive  is  not  diligently pursuing a cure, within ten (10) business days of
the  Company giving notice to Executive to do so."  Mr. Parker was provided with
an  opportunity  to  cure  as  provided  in  the Parker Agreement as well as the
opportunity  to  be  heard  by  the Board of Directors prior to the termination.

On  January  12,  2005, the Company instituted an arbitration proceeding against
Mr.  Parker  with the American Arbitration Association in Dallas, Texas pursuant
to  the  Parker  Agreement  seeking  declaratory  relief  that Mr. Parker is not
entitled  to  severance  payments  or  any  other  further compensation from the
Company.  In  addition,  the  Company  is  seeking  compensatory  damages,
consequential damages, and disgorgement of compensation paid to Mr. Parker under
the  Parker  Agreement. On January 31, 2005, Mr. Parker filed claims against the
Company  for  breach  of  the  Parker  Agreement,  seeking the severance payment
provided  for  in  the  Parker  Agreement for a termination of Mr. Parker by the
Company  for  reason  other than for cause (as defined in the Parker Agreement),
plus  interest,  attorney's fees and costs. No arbitrator has been appointed and
no  date  for  an  arbitration  hearing  has  been  set.

Due  to  the  preliminary  stages  of the arbitration proceeding and the general
uncertainty  surrounding the outcome of this type of legal proceeding, it is not
possible  for  the  Company  to  provide  any  certain  or  meaningful analysis,
projections,  or expectations at this time regarding the outcome of this matter.
Although  the ultimate outcome of the arbitration proceeding cannot be projected
with  certainty  at  this time, the Company believes that its claims against Mr.
Parker  are well founded and intends to vigorously pursue all relief to which it
may  be  entitled.  An adverse outcome to the proceeding could materially affect
the  Company's  financial  position and results of operations.  In the event the
Company is unsuccessful, it could be liable to Mr. Parker for approximately $5.4
million under the Parker Agreement plus accrued interest and legal expenses.  No
accrual  for  any  amount  has  been  made  as  of  March  27,  2005.

(5)     On June 15, 2004, B. Keith Clark provided the Company with notice of his
intent to resign as Senior Vice President - Corporate Development, Secretary and
General  Counsel  of  the Company effective as of July 7, 2004.  By letter dated
June  24,  2004,  Mr.  Clark  notified the Company that he reserved his right to
assert that the election of Ramon D. Phillips and Robert B. Page to the board of
directors of the Company at the February 11, 2004 annual meeting of shareholders
constituted  a  "change  of  control"  of  the  Company  under  his  executive
compensation  agreement  (the  "Clark  Agreement").  As  a result of the alleged
change  of  control under the Clark Agreement, Clark claims that he was entitled
to  terminate the Clark Agreement within twelve (12) months of February 11, 2004
for  "good  reason"  (as  defined  in  the  Clark  Agreement) and is entitled to
severance.  On  August 6, 2004, the Company instituted an arbitration proceeding
against  Mr.  Clark  with  the American Arbitration Association in Dallas, Texas
pursuant to the Clark Agreement seeking declaratory relief that Mr. Clark is not
entitled  to  severance  payments  or  any  other  further compensation from the
Company.  On  January 18, 2005, the Company amended its claims against Mr. Clark
to  include  claims  for  compensatory  damages,  consequential  damages  and
disgorgement  of  compensation  paid  to Mr. Clark under the Clark Agreement. On
January  18,  2005, Mr. Clark filed claims against the Company for breach of the
Clark  Agreement,  seeking  the  severance  payment  provided  for  in the Clark
Agreement  if  a  termination  occurs following a change of control plus a bonus
payment for 2003 of approximately $12,500.  The arbitration hearing is scheduled
to  begin  on  August  8,  2005.

The  Company  disagrees  with  Mr.  Clark's claim that a "change of control" has
occurred under the Clark Agreement or that he is entitled to terminate the Clark
Agreement  for "good reason".  On May 4, 2004, the board of directors obtained a
written  legal  opinion  that  the  "change  of  control" provision in the Clark
Agreement  was  not  triggered  by  the  results of the February 11, 2004 annual
meeting.  Due  to  the  nature  of  the  preliminary  stages  of the arbitration
proceeding  and  the general uncertainty surrounding the outcome of this type of
legal  proceeding,  it is not possible for the Company to provide any certain or
meaningful  analysis,  projections,  or  expectations at this time regarding the
outcome  of  this  matter.  Although  the  ultimate  outcome  of the arbitration
proceeding  cannot  be  projected  with certainty, the Company believes that its
claims  against  Mr. Clark are well founded and intends to vigorously pursue all
relief  to which it may be entitled.  An adverse outcome to the proceeding could
materially affect the Company's financial position and results of operations. In
the  event  the Company is unsuccessful, it could be liable to Mr. Clark for the
severance  payment  of  approximately  $762,000,  the $12,500 bonus payment, and
costs  and  fees.  No accrual for any such amounts has been made as of March 27,
2005.



(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  MARCH  27,  2005
BASIC  EPS
Income Available to Common Shareholders  $   (20)         10,089        $      -
Effect of Dilutive Securities - Stock Options                 28
                                                              --
DILUTED  EPS
Income  Available  to  Common  Shareholders
& Assumed Conversions                    $   (20)         10,117        $      -
                                        =========       =========       ========

THREE  MONTHS  ENDED  MARCH  28,  2004
BASIC  EPS
Income Available to Common Shareholders  $   617          10,079        $   0.06
Effect of Dilutive Securities - Stock Options                 53
                                                              --
DILUTED  EPS
Income Available to Common Shareholders
& Assumed Conversions                    $   617          10,132        $   0.06
                                        =========       =========       ========




NINE  MONTHS  ENDED  MARCH  27,  2005
BASIC  EPS
Income Available to Common Shareholders  $   316           10,109       $   0.03
Effect of Dilutive Securities - Stock Options                  33
                                                               --
DILUTED  EPS
Income  Available  to  Common  Shareholders
& Assumed Conversions                    $   316           10,142       $   0.03
                                        =========       =========       ========

NINE  MONTHS  ENDED  MARCH  28,  2004
BASIC  EPS
Income Available to Common Shareholders  $ 1,679           10,070       $   0.17
Effect of Dilutive Securities - Stock Options                  44
                                                               --
DILUTED  EPS
Income  Available  to  Common  Shareholders
& Assumed Conversions                    $ 1,679           10,114       $   0.17
                                        =========       =========       ========


(7)     Summarized in the following tables are net sales and operating revenues,
operating  profit  and  geographic  information  (revenues)  for  the  Company's
reportable  segments for the three months and nine month periods ended March 27,
2005  and  March  28,  2004  (in  thousands).








                                         THREE MONTHS ENDED           NINE MONTHS ENDED
                                        -------------------          ------------------

                                       MARCH 27,    MARCH 28,    MARCH 27,    MARCH 28,
                                                                      
                                            2005         2004         2005         2004
                                      -----------  -----------  -----------  -----------
 NET SALES AND OPERATING REVENUES:
 Food and Equipment Distribution . .  $   11,859   $   12,774   $   36,981   $   39,304
 Franchise and Other . . . . . . . .       1,542        1,775        4,605        5,272
 Intersegment revenues . . . . . . .          80          173          255          537
                                      -----------  -----------  -----------  -----------
   Combined. . . . . . . . . . . . .      13,481       14,722       41,841       45,113
 Less intersegment revenues. . . . .         (80)        (173)        (255)        (537)
                                      -----------  -----------  -----------  -----------
   Consolidated revenues . . . . . .  $   13,401   $   14,549   $   41,586   $   44,576
                                      ===========  ===========  ===========  ===========

 OPERATING PROFIT:
 Food and Equipment Distribution (1)          41          846          576        1,964
 Franchise and Other (1) . . . . . .         563          567        1,754        2,075
 Intersegment profit . . . . . . . .          24           51           70          142
                                      -----------  -----------  -----------  -----------
   Combined. . . . . . . . . . . . .         628        1,464        2,400        4,181
 Less intersegment profit. . . . . .         (24)         (51)         (70)        (142)
 Corporate administration and other.        (635)        (477)      (1,841)      (1,265)
                                      -----------  -----------  -----------  -----------
   Income before taxes . . . . . . .  $      (31)  $      936   $      489   $    2,774
                                      ===========  ===========  ===========  ===========

 GEOGRAPHIC INFORMATION (REVENUES):
 United States . . . . . . . . . . .  $   13,060   $   14,201   $   40,593   $   43,523
 Foreign countries . . . . . . . . .         341          348          993        1,053
                                      -----------  -----------  -----------  -----------
   Consolidated total. . . . . . . .  $   13,401   $   14,549   $   41,586   $   44,576
                                      ===========  ===========  ===========  ===========
<FN>

 (1)             Does  not  include  full  allocation  of  corporate  administration.


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

     The  following  discussion  should  be  read  in  conjunction  with  the
consolidated  financial  statements,  accompanying  notes and selected financial
data appearing elsewhere in this Quarterly Report on Form 10-Q and in our Annual
Report  on Form 10-K and may contain certain forward-looking statements that are
based  on current management expectations.  Generally, verbs in the future tense
and  the  words  "believe,"  "expect,"  "anticipate,"  "estimate,"  "intends,"
"opinion,"  "potential"  and  similar  expressions  identify  forward-looking
statements.  Forward-looking  statements  in  this  report  include,  without
limitation,  statements  relating  to  the  strategies  underlying  our business
objectives,  our  customers  and  our  franchisees,  our  liquidity  and capital
resources, the impact of our historical and potential business strategies on our
business,  financial  condition, and operating results, and the expected effects
of  potentially  adverse  litigation  outcomes.  Our actual results could differ
materially  from our expectations.  Further information concerning our business,
including  additional  risk  factors  and  uncertainties that could cause actual
results  to  differ  materially from the forward-looking statements contained in
this  Quarterly  Report  on  Form  10-Q,  are  set forth below under the heading
"Factors  That May Affect Future Results."  These risks and uncertainties should
be considered in evaluating forward-looking statements and undue reliance should
not  be  placed  on  such  statements.  The forward-looking statements contained
herein  speak  only  as  of  the date of this Quarterly Report on Form 10-Q and,
except as may be required by applicable law and regulation, we do not undertake,
and  specifically  disclaim  any  obligation  to, publicly update or revise such
statements  to reflect events or circumstances after the date of such statements
or  to reflect the occurrence of anticipated or unanticipated events.  Except as
the  context  otherwise  requires,  references  herein to "the Company,""we," or
"our"  refer  to  the  business  of  Pizza  Inn,  Inc.  and  its  consolidated
subsidiaries.

                              RESULTS OF OPERATIONS
OVERVIEW

     We  are  a  franchisor  and  food  and  supply  distributor  to a system of
restaurants  operating  under  the  trade name "Pizza Inn ".  At March 27, 2005,
there  were  410  Pizza  Inn  restaurants,  consisting  of  two  Company-owned
restaurants  and  408 franchised restaurants.  Domestic restaurants are operated
as:  (i)  210 buffet restaurants ("Buffet Units") that offer dine-in, carry-out,
and,  in  most cases, delivery services; (ii) 54 restaurants that offer delivery
and  carry-out  services  only  ("Delco  Units");  and  (iii)  74  express units
("Express  Units")  typically located within a convenience store, college campus
building,  airport  terminal,  or  other  commercial  facility  that offer quick
carry-out  service  from  a  limited menu.  Of these franchised restaurants, 336
were  located  in  18  states predominately situated in the southern half of the
United  States.   Additionally,  we have 72 international restaurants located in
11  foreign  countries.

REVENUES

     Our  revenues are primarily derived from sales of food, paper products, and
equipment  and  supplies  by  our  Norco  division  to  franchisees,  franchise
royalties,  and  area  development  rights.  Management  believes  that  key
performance  indicators in evaluating financial results include chainwide retail
sales,  the  number  and  type  of  operating  restaurants and the percentage of
product  and  supplies  such  restaurants purchase from our Norco Division.  Our
financial results are dependent in large part upon the pricing and cost of these
products  and  supplies to franchisees, and the level of chainwide retail sales,
which  is  driven  by  changes  in  same  store  sales  and  restaurant  count.

FOOD  AND  SUPPLY  SALES

     Food  and  supply  sales  by  the Company's Norco division include food and
paper  products,  equipment, marketing material and other distribution revenues.
Food  and supply sales for the three month period ended March 27, 2005 decreased
7%,  or  $915,000,  to  $11,859,000  from $12,774,000 compared to the comparable
period  last  year.   The  decrease in revenues for the three month period ended
March  27, 2005 compared to the quarter ended March 28, 2004 is primarily due to
a  decline  of 5.3% in overall chainwide retail sales, which negatively impacted
product  sales  at  our  distribution  division  by  approximately  $487,000.
Additionally,  the  Company  lowered  sales  prices  on certain key ingredients,
including dough products and tomato tidbits, for these comparable periods, which
negatively  impacted  revenues  by  approximately  $290,000.  For the nine month
period  ended March 27, 2005, food and supply sales decreased 6%, or $2,323,000,
to  $36,981,000 from $39,304,000 for the comparable period in the previous year.
For  the  nine  month  period ended March 27, 2005, lower prices for certain key
ingredients  negatively  impacted  revenue  by approximately $859,000 and a 3.1%
decline in overall chainwide retail sales negatively impacted non-cheese product
sales  by  approximately  $760,000.  In  addition,  cheese  product  sales  were
approximately  $326,000 lower than the comparable nine month period in the prior
year  due  to  lower  retail  sales which were partially offset by higher cheese
prices.

FRANCHISE  REVENUE

     Franchise  revenue,  which includes income from royalties, license fees and
area  development  and foreign master license (collectively, "Territory") sales,
decreased $4,000 for the three month period ended March 27, 2005 compared to the
comparable  period  last  year  and  decreased 4% or $154,000 for the nine month
period  ended  March  27,  2005  compared  to  the  comparable period last year.
International  royalties were higher for the comparable nine month period in the
previous  year  as  a result of the collection of previously unrecorded past due
royalties,  which  were  partially  offset by lower retail sales.  The following
chart  summarizes  the  major  components  of  franchise revenue (in thousands):





                                                               Three Months Ended            Nine Months Ended
                                                               -------------------           ------------------
                                                                March 27,           March 28,   March 27, March 28,
                                                                                             
                                                                   2005                2004        2005        2004
                                                    -------------------  ------------------  ----------  ----------
     Domestic royalties. . . . . . . . . . . . . .  $             1,208  $            1,172  $    3,475  $    3,396
     International royalties . . . . . . . . . . .                   92                 100         269         284
     Previously unrecorded international royalties                    -                   -           -         173
     Domestic franchise fees . . . . . . . . . . .                   19                  51         140         172
     International development fees. . . . . . . .                    -                   -           -          13
                                                    -------------------  ------------------  ----------  ----------
     Franchise revenue . . . . . . . . . . . . . .  $             1,319  $            1,323  $    3,884  $    4,038
                                                    ===================  ==================  ==========  ==========


RESTAURANT  SALES

     Restaurant  sales,  which  consist  of  revenue  generated by Company-owned
stores,  decreased  51%  or  $229,000 for the three month period ended March 27,
2005,  compared to the comparable period of the prior year.   For the nine month
period ended March 27, 2005, restaurant sales decreased 42% or $513,000 compared
to  the  comparable period in the prior year.  The decreases for both comparable
periods  are  the result of the sale of one buffet unit, which was replaced by a
smaller,  lower sales volume Delco unit, and lower comparable sales at the other
Company-owned  buffet  unit.  The  following  chart  details the revenues at the
respective  Company-owned  restaurants  (in  thousands):





                                                       Three Months Ended                 Nine Months Ended
                                                       -------------------               ------------------
                                                         March 27,           March 28,   March 27,  March 28,
                                                                                       
                                                             2005                2004        2005        2004
                                              -------------------  ------------------  ----------  ----------
     Buffet unit . . . . . . . . . . . . . .  $               140  $              157  $      437  $      484
     Buffet unit - sold end of February 2004                    -                 161           -         616
     Delco unit - opened mid-January 2004. .                   83                 134         284         134
                                              -------------------  ------------------  ----------  ----------
     Restaurant sales. . . . . . . . . . . .  $               223  $              452  $      721  $    1,234
                                              ===================  ==================  ==========  ==========


COSTS  AND  EXPENSES

COST  OF  SALES

Cost  of  sales  decreased 5% or $561,000 for the three month period ended March
27,  2005  and  decreased 3% or $1,255,000 for the nine month period ended March
27,  2005  compared  to  the comparable periods in the prior year, respectively.
These  decreases are the result of lower retail sales and lower payroll costs as
a  result  of earlier staff reductions.  Cost of sales, as a percentage of sales
for  the  three month ended March 27, 2005 and the nine month period ended March
27,  2005,  increased  to  93%  from  89% and increased to 93% from 90% from the
comparable  periods  last  year,  respectively.  These  percentage increases are
primarily  due  to  higher product costs of approximately 5% offset partially by
payroll  savings  of  $72,000  for  the  quarter and $218,000 for the nine month
period  resulting  from earlier staff reductions.  Although the Company does not
currently  intend  to  raise  prices  to compensate for the increases in product
costs referenced, in part, because we do not believe that we would be able to do
so as a result of the competitive environment in which we operate, it may become
necessary  to  increase  prices  in  the  future.  The  Company  experiences
fluctuations  in commodity prices (most notably, block cheese prices), increases
in transportation costs (particularly in the price of diesel fuel), fluctuations
in  interest rates, and net gains or losses in the number of restaurants open in
any  particular period, among other things, all of which have impacted operating
margins  over  the past several quarters to some extent.  Future fluctuations in
these  factors  are  difficult  for the Company to meaningfully predict with any
certainty.

FRANCHISE  EXPENSES

     Franchise  expenses  include  selling,  general and administrative expenses
directly  related  to  the  sale  and  continuing  service  of  franchises  and
Territories.  These  costs  decreased 15% or $124,000 for the three month period
ended  March  27,  2005  and decreased 14% or $336,000 for the nine month period
ended March 27, 2005 compared to the comparable periods last year, respectively.
These  decreases  in  both periods are primarily the result of lower payroll and
related  expenses  resulting  from  earlier  staff  reductions and are partially
offset  by  higher  product  research  expenses.



GENERAL  AND  ADMINISTRATIVE  EXPENSES

     General and administrative expenses increased 61% or $497,000 for the three
month  period ended March 27, 2005 and 36% or $925,000 for the nine month period
ended  March  27,  2005,  compared  to  the  comparable  periods last year.  The
previous  year's  quarter  included  the  reversal of $390,000 in legal reserves
relating  to  the  settlement  of  the fax litigation, partially offset by proxy
solicitation expenses of $190,000.  In addition, the current year includes legal
expenses related to on-going litigation and related matters described previously
which  are partially offset by lower payroll and related expenses resulting from
earlier  staff  reductions.  The  Company  anticipates  a  higher level of legal
expenses  from the on-going litigation and related matters described previously,
until all such matters are resolved.  The following chart summarizes the primary
variances  in  general  and  administrative  expenses  (in  thousands):



                                                    Three Months Ended       Nine Months Ended
                                                   March 27,    March 28,   March 27,   March 28,
                                                                          
                                                       2005        2004         2005        2004
                                                 ----------  -----------  ----------  -----------
     Legal fees . . . . . . . . . . . . . . . .  $      482  $     (298)  $      818  $     (112)
     Proxy solicitation and related filing fees          16         207           53         228
     Executive search fees. . . . . . . . . . .          71           -          117           -
                                                 ----------  -----------  ----------  -----------
     Primary variances in general
         and administrative expenses. . . . . .  $      569  $      (91)  $      988  $      116
                                                 ==========  ===========  ==========  ===========


INTEREST  EXPENSE

     Interest  expense  increased  5% or $7,000 for the three month period ended
March 27, 2005 and decreased 8% or $39,000 for the nine month period three month
period  ended  March  27,  2005, compared to the comparable periods of the prior
year  due  to  lower  debt  balances  offset  by  higher  interest  rates.

PROVISION  FOR  INCOME  TAX

     Provision  for  income taxes decreased 103% or $330,000 for the quarter and
84%  or $922,000 for the nine month period compared to the comparable periods in
the  prior  year.  The  effective  tax rate was 35% for the quarter, 34% for the
comparable  period  in the previous year, 35% for the nine month period, and 39%
for  the  comparable  nine  month  period  in  the  previous  year.



RESTAURANT  OPENINGS  AND  CLOSINGS

     During  the  first  nine  months of fiscal 2005 a total of 22 new Pizza Inn
franchise  units  opened,  including  17  domestic  and  5  international.
Domestically,  17 units were closed by franchisees or terminated by the Company,
typically because of unsatisfactory standards of operation or performance during
this  nine  month  period.  No  international  units were closed during the nine
month  period  ended  March  27,  2005.  The  following  chart  summarizes store
activity  for  the  nine  month  period  ended  March  27,  2005 compared to the
comparable  period  in  the  prior  year:






Nine months ending March 27, 2005

                                    Beginning                  Concept  End of
                                                          
                                    of Period  Opened   Closed  Change   Period
                                    ---------  -------  ------  -------  ------
 Buffet. . . . . . . . . . . . . .        212        7       9       -      210
 Delco . . . . . . . . . . . . . .         53        4       2      (1)      54
 Express . . . . . . . . . . . . .         73        6       6       1       74
 International . . . . . . . . . .         67        5       -       -       72
                                    ---------  -------  ------  -------  ------
 Total . . . . . . . . . . . . . .        405       22      17       -      410
                                    =========  =======  ======  =======  ======


 Nine months ending March 28, 2004

                                    Beginning                  Concept  End of
                                    of Period  Opened   Closed  Change   Period
                                  -----------  ------   ------  ------   ------
 Buffet. . . . . . . . . . . . . .        220        8       9       -      219
 Delco . . . . . . . . . . . . . .         56        2       5       1       54
 Express . . . . . . . . . . . . .         75        3       5      (1)      72
 International . . . . . . . . . .         59        8       -       -       67
                                    ---------  -------  ------  -------  ------
 Total . . . . . . . . . . . . . .        410       21      19       -      412
                                    =========  =======  ======  =======  ======




                         LIQUIDITY AND CAPITAL RESOURCES

     Cash  flows  from  operating  activities  are  generally  the result of net
income,  deferred  taxes,  depreciation and amortization, and changes in working
capital.  In  the  first  nine months of fiscal 2005, the Company generated cash
flows  of  $520,000  from operating activities as compared to $3,439,000 for the
same  period in fiscal 2004.  Cash provided by operations was utilized primarily
to  make  capital expenditures, repurchase shares of the Company's own stock and
pay  down debt.  Reductions in cash flows from operating activities for the nine
month period ended March 27, 2005 as compared to the comparable period last year
resulted  from  lower  net income in the current year and recoveries of bad debt
and  non-cash  settlements  of  accounts  receivable  in  the  prior  year.

     Cash  flows  from  investing  activities  primarily  reflect  the Company's
capital  expenditure  strategy.  In  the  first  nine months of fiscal 2005, the
Company used cash of $721,000 for investing activities as compared to $1,198,000
for  the  comparable  period in fiscal 2004. The cash used during the first nine
months  of  fiscal 2005 consisted primarily of costs associated with development
of  a  new Company-owned store, purchase of warehouse equipment, construction of
additional  parking for the warehouse and purchase of new software. In the prior
year,  the  Company  used  $682,000 to re-acquire an area development territory.

     Cash  flows  from  financing  activities  generally  reflect changes in the
Company's borrowings during the period, treasury stock transactions and exercise
of  stock  options.  Net  cash used for financing activities was $246,000 in the
first  nine  months  of  fiscal  2005  as  compared  to  cash used for financing
activities  of  $2,428,000  for  the  comparable  period in  fiscal  2004.

     Management believes that future operations will generate sufficient taxable
income,  along  with the reversal of temporary differences, to fully realize the
deferred  tax  asset, net of a valuation allowance of $137,000 primarily related
to  the  potential  expiration  of  certain  foreign  tax  credit carryforwards.
Additionally,  management  believes  that  taxable income based on the Company's
existing  franchise base should be more than sufficient to enable the Company to
realize  its  net  deferred  tax  asset without reliance on material non-routine
income.  The  Company's  prior  net operating loss carryforwards and alternative
minimum  tax  carryforwards  have  now been fully utilized and the Company began
making  estimated  quarterly  tax  payments  in  January  2004.

     The  Company  entered  into  an  agreement  on February 11, 2005, effective
December  26,  2004  (the  "Revolving  Credit  Agreement"),  with Wells Fargo to
provide a $3.0 million revolving credit line that will expire December 23, 2005,
replacing  a $4.0 million line that was due to expire October 1, 2005.  Interest
on  the revolving credit line is payable monthly.  Interest is provided for at a
rate  equal  to prime plus 0.50%, or, at the Company's option, at the LIBOR rate
plus  2.75%.  A 0.375% annual commitment fee is payable on any unused portion of
the  revolving  credit  line.  As  of  March  27,  2005  and March 28, 2004, the
variable  interest  rates  were  6.00%  and  2.59%, using a prime and LIBOR rate
basis,  respectively.  Amounts outstanding under the revolving credit line as of
March  27,  2005  and  March  28,  2004  were  $1.4  million  and  $1.3 million,
respectively.

          The  Company entered into an agreement effective December 28, 2000, as
amended  (the  "Term  Loan Agreement"), with Wells Fargo 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 converted to a
term loan effective January 31, 2002 with the unpaid principal balance to mature
on  December 28, 2007. The term loan amortizes over a term of twenty years, with
principal  payments  of  $34,000  due monthly. Interest on the term loan is also
payable  monthly.  Interest  is provided for at a rate equal to prime or, at the
Company's  option,  at  the  LIBOR rate plus 2.25%.  The Company, to fulfill the
requirements  of  Wells  Fargo,  fixed  the  interest  rate  on the term loan by
utilizing  an  interest  rate  swap  agreement  as  discussed below.  The $8.125
million  term  loan had an outstanding balance of $6.8 million at March 27, 2005
and  $7.2  million  at  March  28,  2004.

          Wells  Fargo  notified the Company on February 4, 2005 that it had not
been  given  proper  notice  of the Company's repurchase of shares of its common
stock, and that as a result an event of default existed under the Company's loan
agreement.  Such  event  of  default was waived by Wells Fargo upon execution of
the  Revolving  Credit  Agreement.

     The Company entered into an interest rate swap effective February 27, 2001,
as  amended,  designated  as  a  cash  flow  hedge, to manage interest rate risk
relating  to the financing of the construction of the Company's headquarters and
to  fulfill  bank  requirements.  The  swap  agreement  has a notional principal
amount  of $8.125 million with a fixed pay rate of 5.84% which began November 1,
2001  and will end November 19, 2007.  The swap's notional amount amortizes over
a  term  of  twenty  years to parallel the terms of the term loan. SFAS No. 133,
"Accounting  for  Derivative  Instruments and Hedging Activities", requires that
for  cash  flow  hedges  which  hedge  the  exposure  to variable cash flow 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 March 27,
2005  there  was  no  hedge  ineffectiveness.

          The  Company  is  in  arbitration  proceedings with Messrs. Parker and
Clark,  as  previously  described.  Although  the  ultimate  outcome  of  the
arbitration  proceedings  cannot  be  projected with certainty at this time, the
Company  believes  that  its  claims  against  Messrs. Parker and Clark are well
founded and intends to vigorously pursue all relief to which it may be entitled.
An  adverse  outcome  to  the  proceedings could materially affect the Company's
financial  position,  results  of  operations  and  liquidity.  In the event the
Company  is  unsuccessful,  it  could  be liable to Messrs. Parker and Clark for
approximately  $6.2  million  under the Parker Agreement and the Clark Agreement
plus  accrued  interest  and legal expenses.  The Company maintains that it does
not  owe  Messrs. Parker and Clark severance payments or any other compensation,
but  it  believes it has the ability to make any payments required by an adverse
determination.  No  accrual  for  any amount has been made as of March 27, 2005.
The  Company  anticipates  a  higher  level  of legal expenses from the on-going
litigation  and related matters described previously, until all such matters are
resolved.

                     CONTRACTUAL OBLIGATIONS AND COMMITMENTS

     The  following  chart  summarizes all of the Company's material obligations
and  commitments  to make future payments under contracts such as debt and lease
agreements  as  of  March  27,  2005  (in  thousands):






                                                                                              After
                                                                                             Fiscal
                                                    Fiscal Year   Fiscal Years   Fiscal Years  Year
                                                                                 
                                           Total .       2005     2006 - 2007    2008 - 2009   2009
                                    ------------  ------------  -------------     ----------  -----
Bank debt (1) . . . . . . . . . .  $      8,249  $       1,817  $         812  $       5,620    $ -
Operating lease obligations . . .         1,992            897            893            180     22
Capital lease obligations (1) . .            25             10             15              -      -
                                   ------------  -------------  -------------  -------------    ---
Total contractual cash obligations.$     10,266  $       2,724  $       1,720  $       5,800    $22
                                     ============  =============  =============  =============  ===


(1)     Does  not  include  amount  representing  interest.

                   CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The  preparation  of  financial  statements  in  conformity  with generally
accepted  accounting  principles  requires  our management to make estimates and
assumptions  that  affect our reported amounts of assets, liabilities, revenues,
expenses  and  related  disclosure  of  contingent  liabilities.  We  base  our
estimates on historical experience and various other assumptions that we believe
are  reasonable under the circumstances.  Estimates and assumptions are reviewed
periodically.  Actual  results  could  differ  materially  from  estimates.

     The  Company  believes  the  following critical accounting policies require
estimates  about  the  effect  of  matters  that  are  inherently uncertain, are
susceptible  to  change, and therefore require subjective judgments.  Changes in
the estimates and judgments could significantly impact our results of operations
and  financial  conditions  in  future  periods.

     Accounts  receivable  consist  primarily of receivables generated from food
and  supply sales to franchisees and franchise royalties.  The Company records a
provision  for  doubtful  receivables  to  allow  for  any  amounts which may be
unrecoverable  and  is  based upon an analysis of the Company's prior collection
experience,  general  customer creditworthiness, and the franchisee's ability to
pay, based upon the franchisee's sales, operating results, and other general and
local economic trends and conditions that may affect the franchisee's ability to
pay.  Actual  realization of amounts receivable could differ materially from our
estimates.

     Notes  receivable  primarily  consist  of  notes from franchisees for trade
receivables, franchise fees and equipment purchases.  These notes generally have
terms  ranging  from  one  to  five  years  and interest rates of 6% to 12%. The
Company  records  a  provision for doubtful receivables to allow for any amounts
which  may be unrecoverable and is based upon an analysis of the Company's prior
collection  experience,  general  customer  creditworthiness, and a franchisee's
ability  to pay, based upon the franchisee's sales, operating results, and other
general  and  local  economic  trends  and  conditions  that  may  affect  the
franchisee's  ability  to  pay.  Actual  realization of amounts receivable could
differ  materially  from  our  estimates.

     Inventory,  which  consists primarily of food, paper products, supplies and
equipment  located at the Company's distribution center, are stated at the lower
of  FIFO  (first-in,  first-out)  cost  or  market.  The  valuation of inventory
requires  us  to  estimate  the  amount  of  obsolete and excess inventory.  The
determination  of  obsolete  and  excess  inventory  requires us to estimate the
future  demand  for  our  products  within specific time horizons, generally six
months  or  less.  If  the  Company's  demand  forecast for specific products is
greater  than  actual  demand  and  the  Company  fails  to  reduce  purchasing
accordingly,  the  Company could be required to write down additional inventory,
which  would  have  a  negative  impact  on  our  gross  margin.

     The  Company  has  recorded  a valuation allowance to reflect the estimated
amount  of deferred tax assets that may not be realized based upon the Company's
analysis  of  existing  tax  credits  by  jurisdiction  and  expectations of the
Company's  ability to utilize these tax attributes through a review of estimated
future  taxable  income  and  establishment  of tax strategies.  These estimates
could be materially impacted by changes in future taxable income and the results
of  tax  strategies.

     The  Company  assesses  its exposures to loss contingencies including legal
and  income  tax  matters  based  upon factors such as the current status of the
cases  and  consultations  with external counsel and provides for an exposure by
accruing  an  amount  if  it  is  judged  to  be  probable and can be reasonably
estimated.  If  the  actual  loss  from  a contingency differs from management's
estimate,  operating  results  could  be  impacted.

                     FACTORS THAT MAY AFFECT FUTURE RESULTS

          This Quarterly Report on Form 10-Q contains forward-looking statements
within  the meaning of the Private Securities Litigation Reform Act of 1995 (the
"1995  Act"),  including information within Management's Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations.  The  forward-looking
statements  are  based  upon  management's  current expectations and assumptions
about  future  events.  The  following  cautionary  statements  are  being  made
pursuant  to  the provisions of the 1995 Act and with the intention of obtaining
the  benefits  of  the  "safe  harbor"  provisions of the 1995 Act.  Although we
believe  that  our  expectations  are  based  on  reasonable assumptions, actual
results  may differ materially from those in the forward looking statements as a
result  of  various  factors,  including  but  not  limited  to,  the following:

- -     Our  ability  to  maintain  good  relationships  with  our  franchisees;

- -     Our  ability  to compete domestically and internationally in our intensely
competitive  industry;

- -     Our  ability  to  successfully  implement  cost-saving  strategies;

- -     Increases  in  our  operating  costs,  including  cheese,  fuel  and other
commodity  costs  and  the  minimum  wage;

- -     Adverse  legal  judgments  or  settlements;

- -     The  ability  to  obtain ingredients from alternative suppliers if needed;

- -     Increased  advertising promotions and discounting by competitors which may
adversely  affect  sales;

- -     New  product  and  concept  developments  by  food  industry  competitors;

- -     Our  ability  to  retain  or  replace our executive officers and other key
members  of  management  and  our  ability  to  adequately  staff our stores and
distribution  center  with  qualified  personnel;

- -     Our  ability  to  pay  principal  and  interest  on  our  debt;

- -     Our  ability  to  borrow  in  the  future;

- -     Adverse  legislation  or  regulation;

- -     Changes  in  consumer  taste,  demographic  trends  and  traffic patterns;

- -     Health-  or  disease-related  disruptions  or  consumer concerns about the
commodity  supply;

- -     Continuation  of  certain  trends  and  general economic conditions in the
industry;  and

- -     Adequacy  of  insurance  coverage.

     We  do  not  undertake  to  publicly  update  or revise any forward-looking
statements,  whether as a result of new information, future events or otherwise.

ITEM  3.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  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  March  27, 2005, the Company has approximately $6.9 million of variable
rate  debt  obligations  outstanding  with  a  weighted average interest rate of
3.63%.  A  hypothetical  10%  increase  in the effective interest rate for these
borrowings,  assuming  debt  levels  at  March  27,  2005,  would have increased
interest  expense by approximately $19,000 for the nine month period ended March
27,  2005.  As  discussed  previously,  the Company has entered into an interest
rate  swap designed to manage the interest rate risk relating to $6.9 million of
the  variable  rate  debt.

ITEM  4.   CONTROLS  AND  PROCEDURES
- ------------------------------------

     The  Company's  management,  including  the  Company's  principal executive
officer  and principal financial officer, has evaluated the Company's disclosure
controls  and  procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities  Exchange  Act  of  1934) as of the end of the period covered By this
Quarterly  Report  on  Form  10-Q.Based  upon  that  evaluation,  the  Company's
principal  executive officer and principal financial officer have concluded that
the  disclosure  controls  and  procedures  were  effective as of the end of the
period  covered  by  this  Quarterly  Report  on  Form  10-Q.

     There  were  no  changes  in  the Company's internal control over financial
reporting  that  occurred  during  the  Company's  last  fiscal quarter that has
materially affected, or is reasonably likely to materially affect, the Company's
internal  control  over  financial  reporting.





PART  II.  OTHER  INFORMATION

ITEM  1.  LEGAL  PROCEEDINGS
- ----------------------------

          On December 11, 2004, the Board of Directors of the Company terminated
the Executive Compensation Agreement dated December 16, 2002 between the Company
and  its  then  Chief  Executive Officer, Ronald W. Parker ("Parker Agreement").
Mr.  Parker's employment was terminated following ten days written notice to Mr.
Parker  of  the  Company's  intent  to  discharge  him  for cause as a result of
violations  of  the  Parker  Agreement.  Written  notice  of  termination  was
communicated  to  Mr.  Parker  on  December  13,  2004.  The nature of the cause
alleged  was  set  forth  in  the  notice  of intent to discharge and based upon
Section  2.01(c)  of the Parker Agreement, which provides for discharge for "any
intentional  act of fraud against the Company, any of its subsidiaries or any of
their  employees  or  properties,  which  is not cured, or with respect to which
Executive  is  not  diligently pursuing a cure, within ten (10) business days of
the  Company giving notice to Executive to do so."  Mr. Parker was provided with
an  opportunity  to  cure  as  provided  in  the Parker Agreement as well as the
opportunity  to  be  heard  by  the Board of Directors prior to the termination.

          On  January 12, 2005, the Company instituted an arbitration proceeding
against  Mr.  Parker  with the American Arbitration Association in Dallas, Texas
pursuant  to  the Parker Agreement seeking declaratory relief that Mr. Parker is
not  entitled  to  severance payments or any other further compensation from the
Company.  In  addition,  the  Company  is  seeking  compensatory  damages,
consequential damages, and disgorgement of compensation paid to Mr. Parker under
the  Parker  Agreement. On January 31, 2005, Mr. Parker filed claims against the
Company  for  breach  of  the  Parker  Agreement,  seeking the severance payment
provided  for  in  the  Parker  Agreement for a termination of Mr. Parker by the
Company  for  reason  other than for cause (as defined in the Parker Agreement),
plus  interest,  attorney's fees and costs. No arbitrator has been appointed and
no  date  for  an  arbitration  hearing  has  been  set.

          Due  to  the  preliminary stages of the arbitration proceeding and the
general uncertainty surrounding the outcome of this type of legal proceeding, it
is  not  possible for the Company to provide any certain or meaningful analysis,
projections,  or expectations at this time regarding the outcome of this matter.
Although  the ultimate outcome of the arbitration proceeding cannot be projected
with  certainty  at  this time, the Company believes that its claims against Mr.
Parker  are well founded and intends to vigorously pursue all relief to which it
may  be  entitled.  An adverse outcome to the proceeding could materially affect
the  Company's  financial  position and results of operations.  In the event the
Company is unsuccessful, it could be liable to Mr. Parker for approximately $5.4
million under the Parker Agreement plus accrued interest and legal expenses.  No
accrual  for  any  amount  has  been  made  as  of  March  27,  2005.

     On  October  5, 2004 the Company filed a lawsuit against the law firm Akin,
Gump,  Strauss, Hauer & Feld, and J. Kenneth Menges, one of the firm's partners.
Akin  Gump  served  as the Company's principal outside lawyers from 1997 through
May  2004,  when  the  Company terminated the relationship.  The lawsuit alleges
that  during  the  course  of  representation  of  the Company, the firm and Mr.
Menges,  as  the  partner  in  charge  of  the  firm's services for the Company,
breached  certain fiduciary responsibilities to the Company by giving advice and
taking  action  to  further  the  personal interests of certain of the Company's
executive  officers  to  the  detriment  of  the  Company  and its shareholders.
Specifically,  the  lawsuit alleges that the firm and Mr. Menges assisted in the
creation  and  implementation of so-called "golden parachute" agreements, which,
in  the  opinion  of  the  Company's  current  counsel,  provided  for potential
severance  payments  to  those executives in amounts greatly disproportionate to
the  Company's  ability  to  pay,  and that if paid, could expose the Company to
significant  financial  liability  which could have a material adverse effect on
the  Company's financial position. This matter is in its preliminary stages, and
the  Company  is  unable  to  provide  any  meaningful analysis, projections, or
expectations  at  this  time  regarding  the  outcome  of  this  matter.

          On  June  15, 2004, B. Keith Clark provided the Company with notice of
his intent to resign as Senior Vice President - Corporate Development, Secretary
and  General  Counsel  of  the  Company effective as of July 7, 2004.  By letter
dated  June  24, 2004, Mr. Clark notified the Company that he reserved his right
to assert that the election of Ramon D. Phillips and Robert B. Page to the board
of  directors  of  the  Company  at  the  February  11,  2004  annual meeting of
shareholders  constituted  a  "change  of  control"  of  the  Company  under his
executive  compensation  agreement  (the "Clark Agreement").  As a result of the
alleged  change  of  control under the Clark Agreement, Clark claims that he was
entitled  to terminate the Clark Agreement within twelve (12) months of February
11,  2004  for "good reason" (as defined in the Clark Agreement) and is entitled
to  severance.  On  August  6,  2004,  the  Company  instituted  an  arbitration
proceeding  against  Mr.  Clark  with  the  American  Arbitration Association in
Dallas,  Texas  pursuant  to the Clark Agreement seeking declaratory relief that
Mr.  Clark  is  not  entitled  to  severance  payments  or  any  other  further
compensation  from  the  Company.  On  January 18, 2005, the Company amended its
claims  against  Mr.  Clark  to  include  claims  for  compensatory  damages,
consequential  damages  and disgorgement of compensation paid to Mr. Clark under
the  Clark  Agreement.  On  January 18, 2005, Mr. Clark filed claims against the
Company  for  breach  of  the  Clark  Agreement,  seeking  the severance payment
provided  for  in the Clark Agreement if a termination occurs following a change
of  control  plus  a  bonus  payment  for  2003  of  approximately $12,500.  The
arbitration  hearing  is  scheduled  to  begin  on  August  8,  2005.

     The Company disagrees with Mr. Clark's claim that a "change of control" has
occurred under the Clark Agreement or that he is entitled to terminate the Clark
Agreement  for "good reason".  On May 4, 2004, the board of directors obtained a
written  legal  opinion  that  the  "change  of  control" provision in the Clark
Agreement  was  not  triggered  by  the  results of the February 11, 2004 annual
meeting.  Due  to  the  nature  of  the  preliminary  stages  of the arbitration
proceeding  and  the general uncertainty surrounding the outcome of this type of
legal  proceeding,  it is not possible for the Company to provide any certain or
meaningful  analysis,  projections,  or  expectations at this time regarding the
outcome  of  this  matter.  Although  the  ultimate  outcome  of the arbitration
proceeding  cannot  be  projected  with certainty, the Company believes that its
claims  against  Mr. Clark are well founded and intends to vigorously pursue all
relief  to which it may be entitled.  An adverse outcome to the proceeding could
materially affect the Company's financial position and results of operations. In
the  event  the Company is unsuccessful, it could be liable to Mr. Clark for the
severance  payment  of  approximately  $762,000,  the $12,500 bonus payment, and
costs  and  fees.  No accrual for any such amounts has been made as of March 27,
2005.



- ------
ITEM  2.  UNREGISTERED  SALES  OF  EQUITY  SECURITIES  AND  THE  USE OF PROCEEDS
- --------------------------------------------------------------------------------

     The  Company made the following share repurchases in the quarter covered by
this  report:





                                                            Total Number         Maximum
                                                               Of Shares         Number Of
                                                        Purchased As Part  Shares That May
                                            Average         Of Publicly     Yet Be Purchased
                     Total Number  Of      Price Paid     Announced Plans   Under The Plans
Period               Shares Purchased      Per Share        Or Programs       Or Programs
- -------------------  -----------------  ----------------  ----------------  ---------------
                                                                
Month #1
December 27, 2004 -
January 30, 2005. .             14,745  $           2.90            14,745        1,051,659

Month #2
January 31, 2005 -
February 27, 2005 .                  -                 -                 -        1,051,659

Month #3
March 1, 2005 - . .                  -  $              -                 -        1,051,659
March 27, 2005
                     -----------------  ----------------  ----------------  ---------------
Total . . . . . . .             14,745  $           2.90            14,745        1,051,659
                     =================  ================  ================  ===============



     The  Company  purchased  2,200  shares  of its common stock on December 27,
2004,  5,945  shares on December 29, 2004, 2,200 shares on December 30, 2004 and
4,400  shares  on  December  31,  2004  as part of plan approved by the board of
directors of the Company on August 15, 2001 and publicly announced on August 16,
2001.  The  Company  was  approved to purchase up to 1,500,000 shares of its own
common  stock  as  part of the plan and a predecessor plan.  There are 1,051,659
shares  that  may  yet be purchased as part of these plans.  These plans have no
expiration  date.

ITEM  3.  DEFAULTS  UPON  SENIOR  SECURITIES
- --------------------------------------------

     None

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

     None


- ------
ITEM  5.  OTHER  INFORMATION
- ----------------------------

     Wells  Fargo  notified the Company on February 4, 2005 that Wells Fargo had
not  been  given proper notice of the Company's purchase of shares of its common
stock, and that as a result an event of default existed under the Company's loan
agreement.  Such  event  of  default was waived by Wells Fargo upon execution of
the  Revolving  Credit  Agreement.

ITEM  6.  EXHIBITS
- ------------------

3.1     Restated  Articles  of  Incorporation

3.2     Amended  and  Restated  By-laws

10.1     Letter  Agreement  dated February 9, 2005 between the Company and Wells
Fargo  Bank,  N.A.  (filed  as  item  10.1 on Form 10-Q for the quarterly period
ended  December  26,  2004  and  incorporated  herein  by  reference)

10.2     Second  Amendment to Third Amended and Restated Loan Agreement and
Amendment  to  Real  Estate  Note  dated  February  11, 2005 but effective as of
December 26, 2004, between the Company and Wells Fargo Bank, N.A. (filed as Item
1.01  on  Form  8-K  on  February 15, 2005 and incorporated herein by reference)

10.3     Eighth  Amended  and  Restated  Revolving  Credit  Note Agreement dated
February 11, 2005 but effective as of December 26, 2004, between the Company and
Wells  Fargo Bank, N.A. (filed as Item 1.01 on Form 8-K on February 15, 2005 and
incorporated  herein  by  reference)

10.4     Employment  Agreement dated March 31, 2005 between the Company and
Timothy  P.  Taft  (filed  as  Item  1.01  on  Form  8-K  on  April  5, 2005 and
incorporated  herein  by  reference)

10.5     Non-Qualified  Stock Option Agreement dated March 31, 2005 between
the  Company  and  Timothy  P.  Taft.

10.6     Executive  Compensation Agreement dated April 22, 2005 between the
Company  and  Ward  T. Olgreen (filed as item 1.01 on Form 8-K on April 26, 2005
and  incorporated  herein  by  reference)

10.7     Executive  Compensation Agreement dated April 22, 2005 between the
Company  and  Shawn M. Preator (filed as item 1.01 on Form 8-K on April 26, 2005
and  incorporated  herein  by  reference)

31.1     Certification  of  Chief  Executive Officer as Adopted Pursuant to
Section  302  of  the  Sarbanes-Oxley  Act  of  2002.

31.2     Certification of Chief Financial Officer as Adopted Pursuant to Section
302  of  the  Sarbanes-Oxley  Act  of  2002.

32.1     Certification of Chief Executive Officer as Adopted Pursuant to Section
906  of  the  Sarbanes-Oxley  Act  of  2002.

32.2     Certification of Chief Financial Officer as Adopted Pursuant to Section
906  of  the  Sarbanes-Oxley  Act  of  2002.


                                     ------
                                   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/Timothy  P.  Taft
                                           --------------------
                                        Timothy  P.  Taft
                                        Chief  Executive  Officer






                                   By:     /s/Shawn  M.  Preator
                                           ---------------------
                                        Shawn  M.  Preator
                                        Chief  Financial  Officer






Dated:  May  6,  2005