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  SEPTEMBER  25,  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  NOVEMBER 1, 2005, AN AGGREGATE OF 10,108,494 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
    ended  September  25,  2005  and  September  26,  2004  (unaudited)       3


  Condensed  Consolidated  Statements  of  Comprehensive Income for the three
    months  ended  September  25, 2005 and September 26, 2004 (unaudited)     3

  Condensed  Consolidated  Balance  Sheets  at September 26, 2005 (unaudited)
    and  June  26,  2005                                                      4

  Condensed  Consolidated Statements of Cash Flows for the three months ended
    September  25,  2005  and  September  26,  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                   13
             ---------------------------------------------

Item 3.     Quantitative and Qualitative Disclosures about Market Risk       24
- ------     ----------------------------------------------------------------

Item  4.     Controls  and  Procedures                                       24
- --------     -------------------------


PART  II.   OTHER  INFORMATION

Item  1.     Legal  Proceedings                                              24
- --------     ------------------
Item  2.     Unregistered Sales of Equity Securities and the Use of Proceeds 27
- --------     ---------------------------------------------------------------

Item  3.     Defaults  Upon  Senior  Securities                              27
- --------     ----------------------------------

Item 4.      Submission  of  Matters  to  a  Vote  of  Security  Holders     27
- ------     -----------------------------------------------------------

Item  5.     Other  Information                                              28
- --------     ------------------
Item  6.     Exhibits                                                        28
- --------     --------

     Signatures                                                              29



                         PART I.  FINANCIAL INFORMATION

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



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


                                                                      THREE MONTHS ENDED
                                                                      --------------------
                                                               SEPTEMBER 25,       SEPTEMBER 26,
REVENUES:                                                           2005               2004
                                                            --------------------  ---------------
                                                                            
  Food and supply sales. . . . . . . . . . . . . . . . . .  $            11,308   $       12,822
  Franchise revenue. . . . . . . . . . . . . . . . . . . .                1,180            1,340
  Restaurant sales . . . . . . . . . . . . . . . . . . . .                  218              255
                                                            --------------------  ---------------
                                                                         12,706           14,417
                                                            --------------------  ---------------

COSTS AND EXPENSES:
  Cost of sales. . . . . . . . . . . . . . . . . . . . . .               11,132           12,192
  Franchise expenses . . . . . . . . . . . . . . . . . . .                  808              626
  General and administrative expenses. . . . . . . . . . .                1,551            1,022
                                                            --------------------  ---------------
                                                                         13,491           13,840
                                                            --------------------  ---------------

OPERATING (LOSS) INCOME. . . . . . . . . . . . . . . . . .                 (785)             577

  Gain on sale of asset. . . . . . . . . . . . . . . . . .                  147                -
  Interest expense . . . . . . . . . . . . . . . . . . . .                 (169)            (136)
                                                            --------------------  ---------------

(LOSS) INCOME BEFORE INCOME TAXES. . . . . . . . . . . . .                 (807)             441

  Provision for income taxes . . . . . . . . . . . . . . .                 (317)             156
                                                            --------------------  ---------------

NET (LOSS) INCOME. . . . . . . . . . . . . . . . . . . . .  $              (490)  $          285
                                                            ====================  ===============

BASIC (LOSS) EARNINGS PER COMMON SHARE . . . . . . . . . .  $             (0.05)  $         0.03
                                                            ====================  ===============

DILUTED (LOSS) EARNINGS PER COMMON SHARE . . . . . . . . .  $             (0.05)  $         0.03
                                                            ====================  ===============

WEIGHTED AVERAGE COMMON SHARES . . . . . . . . . . . . . .               10,108           10,134
                                                            ====================  ===============

WEIGHTED AVERAGE COMMON AND
  POTENTIAL DILUTIVE COMMON SHARES . . . . . . . . . . . .               10,150           10,169
                                                            ====================  ===============

                 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                     (IN THOUSANDS)

                                                                     THREE MONTHS ENDED
                                                                  --------------------------
                                                                  SEPTEMBER 25, .  SEPTEMBER 26,
                                                                           2005             2004
                                                            --------------------  ---------------

  Net (loss) income. . . . . . . . . . . . . . . . . . . .  $              (490)  $          285
  Interest rate swap gain (loss) - (net of tax (expense)
  benefit of $(29) and $20, respectively). . . . . . . . .                   55              (39)
                                                            --------------------  ---------------
  Comprehensive (loss) income. . . . . . . . . . . . . . .  $              (435)  $          246
                                                            ====================  ===============

<FN>

              See accompanying Notes to Condensed Consolidated Financial Statements.




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


                                                                                     
                                                                             SEPTEMBER 25,          JUNE 26,
ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  2005                   2005
                                                                    ---------------------  ---------------------

CURRENT ASSETS
  Cash and cash equivalents. . . . . . . . . . . . . . . . . . . .  $                179   $                173
  Accounts receivable, less allowance for doubtful
      accounts of $362 and $360, respectively. . . . . . . . . . .                 3,086                  3,419
  Accounts receivable - related parties. . . . . . . . . . . . . .                   599                    622
  Notes receivable, current portion, less allowance
      for doubtful accounts of $0 and $11, respectively. . . . . .                     -                      -
  Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . .                 2,286                  1,918
  Property held for sale . . . . . . . . . . . . . . . . . . . . .                     -                    301
  Deferred tax assets, net . . . . . . . . . . . . . . . . . . . .                   394                    193
  Prepaid expenses and other . . . . . . . . . . . . . . . . . . .                   450                    355
                                                                    ---------------------  ---------------------
      Total current assets . . . . . . . . . . . . . . . . . . . .                 6,994                  6,981

LONG-TERM ASSETS
  Property, plant and equipment, net . . . . . . . . . . . . . . .                12,197                 12,148
  Property under capital leases, net . . . . . . . . . . . . . . .                    11                     12
  Long-term receivable  - related party. . . . . . . . . . . . . .                   309                    314
  Deferred tax assets, net . . . . . . . . . . . . . . . . . . . .                    33                      -
  Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . .                   157                      -
  Reacquired development territory . . . . . . . . . . . . . . . .                   575                    623
  Deposits and other . . . . . . . . . . . . . . . . . . . . . . .                   166                    177
                                                                    ---------------------  ---------------------
                                                                    $             20,442   $             20,255
                                                                    =====================  =====================
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable - trade . . . . . . . . . . . . . . . . . . . .  $              2,502   $              1,962
  Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . .                 1,590                  1,374
  Current portion of long-term debt. . . . . . . . . . . . . . . .                 7,558                    406
  Current portion of capital lease obligations . . . . . . . . . .                    11                     11
                                                                    ---------------------  ---------------------
      Total current liabilities. . . . . . . . . . . . . . . . . .                11,661                  3,753

LONG-TERM LIABILITIES
  Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . .                     -                  7,297
  Long-term capital lease obligations. . . . . . . . . . . . . . .                    10                     13
  Deferred tax liability, net. . . . . . . . . . . . . . . . . . .                     -                      3
  Other long-term liabilities. . . . . . . . . . . . . . . . . . .                   175                    283
                                                                    ---------------------  ---------------------
                                                                                  11,846                 11,349
                                                                    ---------------------  ---------------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
  Common Stock, $.01 par value; authorized 26,000,000
    shares; issued 15,060,319 and 15,046,319 shares, respectively;
    outstanding 10,108,494 and 10,094,494 shares, respectively . .                   151                    150
  Additional paid-in capital . . . . . . . . . . . . . . . . . . .                 8,129                  8,005
  Retained earnings. . . . . . . . . . . . . . . . . . . . . . . .                20,092                 20,582
  Accumulated other comprehensive loss . . . . . . . . . . . . . .                  (132)                  (187)
  Treasury stock at cost
    Shares in treasury: 4,951,825 and 4,951,825, respectively. . .               (19,644)               (19,644)
                                                                    ---------------------  ---------------------
      Total shareholders' equity . . . . . . . . . . . . . . . . .                 8,596                  8,906
                                                                    ---------------------  ---------------------
                                                                    $             20,442   $             20,255
                                                                    =====================  =====================
<FN>

                     See accompanying Notes to Condensed Consolidated Financial Statements.





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


                                                                                  THREE MONTHS ENDED
                                                                                  --------------------
                                                                           SEPTEMBER 25,       SEPTEMBER 26,
                                                                                2005               2004
                                                                        --------------------  ---------------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                        
  Net (loss) income. . . . . . . . . . . . . . . . . . . . . . . . . .  $              (490)  $          285
  Adjustments to reconcile net (loss) income to
    cash provided by operating activities:
    Depreciation and amortization. . . . . . . . . . . . . . . . . . .                  276              287
    Utilization of deferred taxes. . . . . . . . . . . . . . . . . . .                    -              (52)
    Deferred rent expense. . . . . . . . . . . . . . . . . . . . . . .                   31                -
    Stock compensation expense . . . . . . . . . . . . . . . . . . . .                  103                -
    Gain on property held for sale . . . . . . . . . . . . . . . . . .                 (157)               -
    Provision for bad debt . . . . . . . . . . . . . . . . . . . . . .                    -               15
    Tax on stock compensation expense. . . . . . . . . . . . . . . . .                  (35)               -
  Changes in assets and liabilities (net of businesses acquired):
    Notes and accounts receivable. . . . . . . . . . . . . . . . . . .                  342              (50)
    Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . .                 (369)            (199)
    Accounts payable - trade . . . . . . . . . . . . . . . . . . . . .                  540              892
    Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . .                 (125)            (121)
    Prepaid expenses and other . . . . . . . . . . . . . . . . . . . .                 (111)              69
                                                                        --------------------  ---------------
    CASH PROVIDED BY OPERATING ACTIVITIES. . . . . . . . . . . . . . .                    5            1,126
                                                                        --------------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:

  Proceeds from sale of property held for sale . . . . . . . . . . . .                  474                -
  Capital expenditures . . . . . . . . . . . . . . . . . . . . . . . .                 (290)            (307)
  Purchase of new businesses . . . . . . . . . . . . . . . . . . . . .                  (57)               -
                                                                        --------------------  ---------------
    CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES . . . . . . . . .                  127             (307)
                                                                        --------------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:

  Repayments of long-term bank debt and capital lease obligations, net                 (148)          (1,205)
  Proceeds from exercise of stock options. . . . . . . . . . . . . . .                   22                -
                                                                        --------------------  ---------------
    CASH USED FOR FINANCING ACTIVITIES . . . . . . . . . . . . . . . .                 (126)          (1,205)
                                                                        --------------------  ---------------

Net increase (decrease) in cash and cash equivalents . . . . . . . . .                    6             (386)
Cash and cash equivalents, beginning of period . . . . . . . . . . . .                  173              617
                                                                        --------------------  ---------------
Cash and cash equivalents, end of period . . . . . . . . . . . . . . .  $               179   $          231
                                                                        ====================  ===============

<FN>

                    See accompanying Notes to Condensed Consolidated Financial Statements.




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


                                               THREE MONTHS ENDED
                                              -------------------
                                         SEPTEMBER 25,     SEPTEMBER 26,
                                             2005               2004
                                      -------------------  --------------

CASH PAYMENTS FOR:
                                                     
  Interest . . . . . . . . . . . . .  $               165  $          137
  Income taxes . . . . . . . . . . .                    -              50
<FN>

     See accompanying Notes to Condensed 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 26, 2005. 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.

     In December 2004, the Financial Accounting Standards Board issued Statement
of  Financial  Accounting Standards No. 123 (revised 2004), Share-Based Payment,
("FAS  123R").  This  Statement requires companies to expense the estimated fair
value  of  stock options and similar equity instruments issued to employees over
the  requisite  service  period.  FAS 123R eliminates the alternative to use the
intrinsic  method  of  accounting  provided  for  in Accounting Principles Board
Opinion  No.  25,  Accounting  for  Stock  Issued to Employees ("APB 25"), which
generally  resulted  in  no  compensation  expense  recorded  in  the  financial
statements  related  to  the  grant  of  stock  options  to employees if certain
conditions were met.  Additionally, the pro forma impact from recognition of the
estimated fair value of stock options granted to employees has been disclosed in
our  footnotes  as  required  under  previous  accounting  rules.

Effective for the quarter ended September 25, 2005, the Company adopted FAS 123R
using  the modified prospective method, which requires us to record compensation
expense  for all awards granted after the date of adoption, and for the unvested
portion  of  previously  granted  awards  that remain outstanding at the date of
adoption.  Accordingly,  prior  period  amounts  presented  herein have not been
restated  to  reflect  the  adoption  of  FAS  123R.

Prior  to  the  adoption  of  FAS  123R,  the  Company reported all tax benefits
resulting  from  the  exercise  of  stock options as operating cash flows in our
consolidated  statements  of  cash  flows.  In accordance with FAS 123R, for the
period  beginning with first quarter of fiscal 2006, the Company will report the
excess  tax benefits from the exercise of stock options as financing cash flows.
Such  benefits  are presented as a component of operating cash flows for periods
prior  to  the  first  quarter  of  2006.

The  fair value concepts were not changed significantly in FAS 123R; however, in
adopting this Standard, companies must choose among alternative valuation models
and  amortization assumptions.  After assessing alternative valuation models and
amortization assumptions, the Company will continue using both the Black-Scholes
valuation  model and straight-line amortization of compensation expense over the
requisite  service  period for each separately vesting portion of the grant. The
Company  will  reconsider  use  of  this model if additional information becomes
available  in  the future that indicates another model would be more appropriate
for  us,  or if grants issued in future periods have characteristics that cannot
be  reasonably  estimated using this model. The Company had previously estimated
forfeitures  in the expense calculation for pro forma footnote disclosure and no
change  in  that  methodology  was  made  upon  adoption  of  FAS  123R.

Amortization  of  the fair value of the stock option grants has been included in
our  results  since  the  grant  date and totaled approximately $103,000 for the
quarter  ended  September  25,  2005.  The current period expense related to the
unvested  portion  of  previously  granted awards that remain outstanding at the
date  of adoption and one grant of options to a director in the current quarter.
Similar  amounts  for  these  options  are  expected  to  be  expensed in future
quarters.

The  previously  disclosed  pro  forma effects of recognizing the estimated fair
value  of  stock-based  compensation  in  the  first  quarter of fiscal 2005 are
presented  below.





                                                  SEPTEMBER 26,
                                               
                                                            2004
                                                  --------------

  Net income, as reported. . . . . . . . . . . .  $          285
  Compensation expense under FAS 123, net of tax               -
                                                  --------------
  Pro forma net income . . . . . . . . . . . . .  $          285
                                                  ==============

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

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






(2)     The Company entered into an agreement on August 29, 2005, effective June
26,  2005 (the "Revolving Credit Agreement"), with Wells Fargo to provide a $6.0
million  revolving  credit  line  that  will expire October 1, 2007, replacing a
$3.0  million  line  that  was  due  to expire December 23, 2005.  The amendment
provides,  among  other terms, for modifications to certain financial covenants.
Interest  is  provided  for at a rate equal to a range of Prime less an interest
rate  margin  of 0.75% to Prime plus an interest rate margin of 1.75% or, at the
Company's  option,  at  the  LIBOR rate plus an interest rate margin of 1.25% to
3.75%.  The  interest  rate  margin  is based on the Company's performance under
certain  financial  ratio  tests.  An  annual  commitment  fee is payable on any
unused  portion of the revolving credit line at a rate from 0.35% to 0.50% based
on  the  Company's  performance  under  certain  financial  ratio  tests.  As of
September  25,  2005  and  September  26, 2004, the variable interest rates were
7.25%  and  4.50%, using a Prime interest rate basis.  Amounts outstanding under
the  revolving  credit line as of September 25, 2005 and September 26, 2004 were
$923,000  and  $99,000,  respectively.  Property, plant and equipment, inventory
and  accounts  receivable  have  been  pledged  for  the  above  referenced loan
agreement.

     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 a range of Prime
less  an  interest rate margin of 0.75% to Prime plus an interest rate margin of
1.75%  or,  at  the  Company's  option,  at the LIBOR rate plus an interest rate
margin  of  1.25%  to 3.75%.  The interest rate margin is based on the Company's
performance  under  certain  financial ratio tests.  The Company, to fulfill the
requirements  of  Wells  Fargo,  fixed  the  interest  rate  on the term loan by
utilizing  an interest rate swap agreement.  The $8.125 million term loan had an
outstanding  balance  of  $6.6 million at September 25, 2005 and $7.0 million at
September  26,  2004.  Property,  plant  and  equipment,  inventory and accounts
receivable  have  been  pledged  for  the  above  referenced  loan  agreement.

On  October  18,  2005 the Company notified Wells Fargo that as of September 25,
2005  the  Company  was in violation of certain financial ratio covenants in the
Third  Amendment  to  the  Third Amended and Restated Loan Agreement between the
Company  and  the  Bank  dated August 29, 2005 but effective as of June 26, 2005
("the Loan Agreement") and that as a result an event of default exists under the
Loan  Agreement.  As  a result of the event of default all outstanding principal
of  the Company's obligations under the Loan Agreement have been reclassified as
a  current  liability on the Company's balance sheet.  The Company has requested
that  Wells  Fargo agree to waive the event of default.  However, Wells Fargo is
not  obligated  under the Loan Agreement to grant such a waiver.  As of November
1, 2005 Wells Fargo has not exercised any of the rights or remedies available to
it  under  the  Loan  Agreement  in  these  circumstances.

(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 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 5.84%, 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.  Statement of
Financial  Accounting  Standards 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.  As  of  September  25,  2005,  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  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. The arbitration hearing is scheduled
to  begin  April  3,  2006.

     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  September  25,  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. Mr.
Clark  has  filed  claims against the Company for breach of the Clark Agreement,
seeking  the  severance payment provided for in the Clark Agreement plus a bonus
payment  for  2003  of  approximately  $12,500.  On November 8, 2005 the parties
approved  entering  into  a  confidential  settlement  agreement  and release of
claims,  which provides, among other things, that the Company will pay Mr. Clark
$150,000,  the  parties  will  dismiss  with prejudice all claims in the pending
arbitration  action  and each party will bear its or his own costs and expenses.


(6)     On  April  22,  2005,  the  Company  provided  PepsiCo, Inc. ("PepsiCo")
written  notice  of  PepsiCo's  breach  of  the beverage marketing agreement the
parties had entered into in May 1998 (the "Beverage Agreement").  In the notice,
the Company alleged that PepsiCo had not complied with the terms of the Beverage
Agreement by failing to (i) provide account and equipment service, (ii) maintain
and repair fountain dispensing equipment, (iii) make timely and accurate account
payments,  and by providing the Company beverage syrup containers that leaked in
storage  and  in  transit.  The  notice provided PepsiCo 90 days within which to
cure  the  instances  of  default.  On  May  18, 2005 the parties entered into a
"standstill"  agreement  under which the parties agreed to a 60-day extension of
the  cure  period  to attempt to renegotiate the terms of the Beverage Agreement
and  for  PepsiCo  to  compete  its  cure.

The  parties  were unable to renegotiate the Beverage Agreement, and the Company
contends that PepsiCo did not cure each of the instances of default set forth in
the  Company's  April  22,  2005  notice of default.  On September 15, 2005, the
Company  provided  PepsiCo  notice of termination of the Beverage Agreement.  On
October  11,  2005,  PepsiCo served the Company with a Petition in the matter of
PepsiCo,  Inc.  v.  Pizza  Inn  Inc.,  filed in District Court in Collin County,
Texas.  In  the Petition, PepsiCo alleges that the Company breached the Beverage
Agreement  by  terminating  it  without  cause.  PepsiCo  seeks  damages  of
approximately  $2.6  million  an amount PepsiCo believes represents the value of
gallons  of beverage products that the Company is required to purchase under the
terms of the Beverage Agreement, plus return of any marketing support funds that
PepsiCo  advanced  to  the  Company  but  that  the  Company  has  not  earned.

The Company believes that it had good reason to terminate the Beverage Agreement
and  that  it  terminated the Beverage Agreement in good faith and in compliance
with  its  terms.  The Company further believes that under such circumstances it
has  no  obligation to purchase additional quantities of beverage products.  The
Company  is  preparing  its  response  to the Petition, which may include claims
against  PepsiCo  for amounts earned by the Company under the Beverage Agreement
but  not  yet paid by PepsiCo.  Due to the preliminary nature of this matter and
the general uncertainty surrounding the outcome of any form of legal proceeding,
it  is  not  possible  for  the  Company  to  provide  any certain or meaningful
analysis,  projection  or expectation at this time regarding the outcome of this
matter.  Although  the  outcome of the legal proceeding cannot be projected with
certainty,  the  Company  believes that PepsiCo's allegations are without merit.
The  Company intends to vigorously defend against such allegations and to 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
operation.  In  the  event  the  Company  is unsuccessful, it could be liable to
PepsiCo for approximately $2.6 million plus costs and fees.  No accrual for such
amounts  has  been  made  as  of  September  25,  2005.

(7)     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 25, 2005
BASIC EPS
Income (Loss) Available to Common Shareholders  $      (490)         10,108  $    (0.05)
Effect of Dilutive Securities - Stock Options.                           42
                                                                  ------------
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions. . . . . . . . . . . . .  $      (490)         10,150  $    (0.05)
                                                ============  =============  ===========

THREE MONTHS ENDED SEPTEMBER 26, 2004
BASIC EPS
Income Available to Common Shareholders. . . .  $       285          10,134  $     0.03
Effect of Dilutive Securities - Stock Options.                           35
                                                                 ------------
DILUTED EPS
Income Available to Common Shareholders
& Assumed Conversions. . . . . . . . . . . . .  $       285          10,169  $     0.03
                                                ============  =============  ===========





The  Company  previously reported on October 25, 2005 a net loss for its quarter
ended September 25, 2005 of a net loss of ($393,000) and a net loss per share of
($0.04).  On  November 8, 2005 the Executive Committee of the board of directors
approved  entering  into  with Mr. Clark a confidential settlement agreement and
release of claims, which provides, among other things, that the Company will pay
Mr.  Clark  $150,000,  the parties will dismiss with prejudice all claims in the
pending  arbitration  action  and  each party will bear its or his own costs and
expenses.  As  a  result of the settlement between the Company and Mr. Clark and
in accordance with generally accepted accounting principles regarding subsequent
events,  the  Company has adjusted its net loss for the quarter ending September
25,  2005  by ($97,000) to ($490,000) from ($393,000) and its net loss per share
for  the  quarter ending September 25, 2005 by ($0.01) to ($0.05) per share from
($0.04)  per  share.





(8)     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  month period ended September 25, 2005 and
September  26,  2004  (in  thousands).







                                       SEPTEMBER 25,    SEPTEMBER 26,
                                                 
                                                2005             2004
                                      ---------------  ---------------
 NET SALES AND OPERATING REVENUES:
 Food and equipment distribution . .  $       11,308   $       12,822
 Franchise and other . . . . . . . .           1,398            1,595
 Intersegment revenues . . . . . . .              20               85
                                      ---------------  ---------------
   combined. . . . . . . . . . . . .          12,726           14,502
 Less intersegment revenues. . . . .             (20)             (85)
                                      ---------------  ---------------
   Consolidated revenues . . . . . .  $       12,706   $       14,417
                                      ===============  ===============

 DEPRECIATION AND AMORTIZATION:
 Food and equipment distribution . .  $          131   $          125
 Franchise and other . . . . . . . .              67               73
                                      ---------------  ---------------
   combined. . . . . . . . . . . . .             198              198
 Corporate administration and other.              78               89
                                      ---------------  ---------------
   Depreciation and amortization . .  $          276   $          287
                                      ===============  ===============

 INTEREST EXPENSE:
 Food and equipment distribution . .  $           94   $           93
 Franchise and other . . . . . . . .               1                1
                                      ---------------  ---------------
   combined. . . . . . . . . . . . .              95               94
 Corporate administration and other.              74               42
                                      ---------------  ---------------
   Interest expense. . . . . . . . .  $          169   $          136
                                      ===============  ===============
 OPERATING (LOSS) INCOME:
 Food and equipment distribution (1)  $         (214)  $          383
 Franchise and other (1) . . . . . .             240              692
 Intersegment profit . . . . . . . .              18               22
                                      ---------------  ---------------
   combined. . . . . . . . . . . . .              44            1,097
 Less intersegment profit. . . . . .             (18)             (22)
 Corporate administration and other.            (811)            (498)
                                      ---------------  ---------------
   Operating (loss) income . . . . .  $         (785)  $          577
                                      ===============  ===============

 GEOGRAPHIC INFORMATION (REVENUES):
 United States . . . . . . . . . . .  $       12,388   $       13,960
 Foreign countries . . . . . . . . .             318              457
                                      ---------------  ---------------
   Consolidated total. . . . . . . .  $       12,706   $       14,417
                                      ===============  ===============
<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 "Risk
Factors."  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.

                              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".  Our distribution
division is Norco Restaurant Services Company ("Norco").  At September 25, 2005,
there  were  385  Pizza  Inn  restaurants,  consisting  of  four  Company-owned
restaurants  and  381 franchised restaurants.  Domestic restaurants are operated
as:  (i)  191 buffet restaurants ("Buffet Units") that offer dine-in, carry-out,
and,  in  many cases, delivery services; (ii) 51 restaurants that offer delivery
and  carry-out  services  only  ("Delco  Units");  and  (iii)  71  express units
("Express  Units")  typically located within a convenience store, college campus
building,  airport  terminal,  or  other  commercial  facility that offers quick
carry-out  service  from  a  limited  menu.  The  313  domestic restaurants were
located  in  18 states predominately situated in the southern half of the United
States.   Additionally,  we  have  72  international  restaurants  located  in 9
foreign  countries.

     Diluted  earnings  per  share  decreased  267% to ($0.05) from $0.03 in the
prior  year.  Net income decreased  $775,000 or 272% to ($490,000) from $285,000
in  the  prior  year,  on  revenues  of  $12,706,000  in  the  current  year and
$14,417,000  in  the  prior  year.  The  decrease in net income is primarily the
result  of  lower  food  and  supply  sales  and  royalties resulting from lower
comparable  chainwide retail sales, fewer net stores and the impact of Hurricane
Katrina.  In  addition  to  lower  revenues,  legal  fees increased $513,000 for
ongoing  litigation and related matters and energy costs increased $156,000, due
to  higher  rates.

REVENUES

     Our  revenues are primarily derived from sales of food, paper products, and
equipment  and  supplies  by  Norco 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  products and supplies such
restaurants  purchase  from Norco.  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 are driven by changes in same
store  sales  and  restaurant  count.
FOOD  AND  SUPPLY  SALES

     Food  and supply sales by Norco include food and paper products, equipment,
marketing  material  and other distribution revenues.  Food and supply sales for
the three month period ended September 25, 2005 decreased 12%, or $1,514,000, to
$11,308,000  from $12,822,000 compared to the comparable period last year.   The
decrease  in  revenues  for  the  three  month  period  ended September 25, 2005
compared  to  the quarter ended September 26, 2004 is primarily due to a decline
of  5.6%  in  overall  domestic chainwide retail sales, fewer net stores and the
impact  of  Hurricane  Katrina, all of which combined, negatively impacted Norco
product  sales  by  approximately  $1,190,000.  In  addition,  equipment  sales
decreased  $240,000  due  to fewer store openings, international sales decreased
$119,000 and the sale of restaurant-level marketing materials decreased $70,000.

FRANCHISE  REVENUE

     Franchise  revenue,  which includes income from royalties, license fees and
area development and foreign master license sales, decreased 12%, or $160,000 to
$1,180,000  from  $1,340,000 for the three month period ended September 25, 2005
compared  to  the  comparable  period last year, primarily due to the decline of
5.6%  in  overall  domestic  chainwide  retail  sales.  Additionally,  domestic
franchise  fees  were  lower  compared to the comparable period last year due to
fewer  store  openings.  The  following chart summarizes the major components of
franchise  revenue  (in  thousands):









                                      Three Months Ended
                                      -------------------
                                             
                              September 25,        September 26,
                                             2005            2004
                              -------------------  --------------
     Domestic royalties. . .  $             1,085  $        1,163
     International royalties                   87             107
     Domestic franchise fees                    8              70
                              -------------------  --------------
     Franchise revenue . . .  $             1,180  $        1,340
                              ===================  ==============




RESTAURANT  SALES

     Restaurant  sales,  which  consist  of  revenue  generated by Company-owned
restaurants,  decreased  15%  or $37,000 to $218,000 from $255,000 for the three
month  period ended September 25, 2005, compared to the comparable period of the
prior  year  due  to  lower  comparable  sales  at  both  stores.






                                   Three Months Ended
                                     -------------------
                           September 25,     September 26,
                                       
                                       2005            2004
                        -------------------  --------------
     Buffet. . . . . .  $               136  $          155
     Delivery/Carryout                   82             100
                        -------------------  --------------
     Restaurant sales.  $               218  $          255
                        ===================  ==============





COSTS  AND  EXPENSES

COST  OF  SALES

Cost of sales decreased 9% or $1,060,000 to $11,132,000 from $12,192,000 for the
three month period ended September 25, 2005 compared to the comparable period in
the  prior year.  This decrease is primarily the result of lower food and supply
sales resulting from lower retail sales as previously discussed.  Cost of sales,
as  a percentage of sales for the three month ended September 25, 2005 increased
to  97% from 93% from the comparable period last year.  This percentage increase
is  primarily  due to higher energy costs and to pre-opening expenses, including
payroll,  rent  and  utilities for the three new Company-owned restaurants under
development.  The  Company  experiences  fluctuations  in commodity prices (most
notably,  block  cheese prices), increases in transportation costs (particularly
in  the  price  of  diesel  fuel)  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  domestic  and
international  franchises.  These  costs increased 29% or $182,000 for the three
month  period  ended  September  25, 2005 compared to the comparable period last
year.  This  increase  is primarily the result of field research study costs and
higher  payroll  due  to  additional  staffing  levels.

GENERAL  AND  ADMINISTRATIVE  EXPENSES

     General and administrative expenses increased 52% or $529,000 to $1,551,000
from  $1,022,000 for the three month period ended September 25, 2005 compared to
the  comparable  period  last  year.  The  following  chart summarizes the major
components  of  general  and  administrative  expenses  (in  thousands):






                                                Three Months Ended
                                                -------------------
                                             September 25,     September 26,
                                                         
                                                         2005            2004
                                          -------------------  --------------
     Payroll . . . . . . . . . . . . . .  $               480  $          587
     Legal fees. . . . . . . . . . . . .                  615             102
     Other . . . . . . . . . . . . . . .                  353             333
     Stock compensation expense. . . . .                  103               -
                                          -------------------  --------------
     General and administrative expenses  $             1,551  $        1,022
                                          ===================  ==============






The  current  year  includes  legal  expenses  related to ongoing litigation and
related  matters described previously.  The Company anticipates that higher than
normal  legal expenses will continue until all such matters are resolved.  Stock
compensation  expense  is  the  result  of  the  implementation  of  FAS 123R as
previously  discussed.

INTEREST  EXPENSE

     Interest expense increased 24% or $33,000 to $169,000 from $136,000 for the
three month period ended September 25, 2005 compared to the comparable period of
the  prior  year due to higher interest rates and higher debt balances under the
Revolving  Credit  Agreement.

PROVISION  FOR  INCOME  TAX

     Provision  for  income taxes decreased 303% or $473,000 for the three month
period  ended  September 25, 2005 compared to the comparable period in the prior
year due to lower income in the current quarter.  The effective tax rate was 40%
compared  to  35% for the comparable period in the previous year.  The change in
the  effective tax rate is primarily due to the effect of permanent differences.

RESTAURANT  OPENINGS  AND  CLOSINGS

     A  total  of  six new Pizza Inn franchise restaurants opened, including one
domestic  and  five international, during the three month period ended September
25,  2005.  Domestically,  twelve  restaurants  were  closed  by  franchisees or
terminated  by  the  Company,  typically  because of unsatisfactory standards of
operation  or  performance.  Additionally,  seven international restaurants were
closed.  We  do  not  believe  that  these  closings  had any material impact on
collectibility  of  any  outstanding receivables and royalties due to us because
(i)  these  amounts  have  been  previously  reserved  for by us with respect to
restaurants  that  were  closed  during  fiscal  2005  and  (ii)  these  closed
restaurants were lower volume restaurants whose financial impact on our business
as  a whole was immaterial.  For those restaurants that are anticipated to close
or  are  exhibiting  signs  of  financial  distress,  credit terms are typically
restricted,  weekly  food  orders are required to be paid for on delivery and/or
with  certified  funds and royalty and advertising fees are collected as add-ons
to  the  delivered  price of weekly food orders.  The following chart summarizes
restaurant  activity  for  the  period  ended September 25, 2005 compared to the
comparable  period  in  the  prior  year:





 Three  months  ending  September  25,  2005


                                           Beginning                 Concept  End of
                                                                 
                                           of Period  Opened   Closed  Change   Period
                                           ---------  -------  ------  -------  ------
   Buffet . . . . . . . . . . . . . . . .        199        -       8       -      191
   Delivery/carry-out . . . . . . . . . .         52        1       2       -       51
   Express. . . . . . . . . . . . . . . .         73        -       2       -       71
   International. . . . . . . . . . . . .         74        5       7       -       72
                                         -----------  -------  -----  -------  -------
   Total. . . . . . . . . . . . . . . . .        398        6      19       -      385
                                           =========  =======  ======  =======  ======


 Three months ending September 26, 2004

                                             Beginning. . . .  . .  .  Concept  End of
                                            of Period. Opened  Closed   Change  Period
                                           ----------  ------  ------   ------  ------
   Buffet . . . . . . . . . . . . . . . .        212        3       4       1      212
   Delivery/carry-out . . . . . . . . . .         53        3       -      (2)      54
   Express. . . . . . . . . . . . . . . .         73        1       2       1       73
   International. . . . . . . . . . . . .         67        3       -       -       70
                                         -----------  -------  -----  -------  -------
   Total. . . . . . . . . . . . . . . . .        405       10       6       -      409
                                           =========  =======  ======  =======  ======





                         LIQUIDITY AND CAPITAL RESOURCES

     Cash flows from operating activities are generally the result of net income
adjusted  for  deferred  taxes,  depreciation  and  amortization  and changes in
working  capital.  In  the  three  month  period  ending  September 25, 2005 the
Company  generated cash flows of $5,000 from operating activities as compared to
$1,126,000  in the prior year. Reduction in cash flows from operating activities
for  the quarter ended September 25, 2005 as compared to the prior year resulted
primarily  from  a  decrease  in  net  income  of $775,000 to ($490,000) for the
quarter ended  September 25, 2005 from $285,000 for the quarter ended  September
26,  2004,  with the remaining reduction from normal changes in working capital.

     Cash  flows  from  investing  activities  primarily  reflect  the Company's
capital  expenditure  strategy.  In  the  first  three  months  of  fiscal 2006,
$127,000  cash was provided by investing activities as compared to cash used for
investing  activities  of  $307,000  for  the  comparable period in fiscal 2005.
Proceeds  from  the sale of land in Prosper, Texas were partially offset by cash
used  primarily  for  costs associated with development of the new Company-owned
restaurants  and  purchase  of  warehouse  equipment.

     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 $126,000 in the
first  three  months  of  fiscal  2006  as  compared  to cash used for financing
activities  of  $1,205,000  for  the  comparable  period in  fiscal  2005.

     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 August 29, 2005, effective June
26,  2005 (the "Revolving Credit Agreement"), with Wells Fargo to provide a $6.0
million revolving credit line that will expire October 1, 2007, replacing a $3.0
million  line that was due to expire December 23, 2005.  The amendment provides,
among  other  terms, for modifications to certain financial covenants.  Interest
is provided for at a rate equal to a range of Prime less an interest rate margin
of  0.75%  to  Prime  plus an interest rate margin of 1.75% or, at the Company's
option,  at  the LIBOR rate plus an interest rate margin of 1.25% to 3.75%.  The
interest  rate  margin  is  based  on  the  Company's  performance under certain
financial  ratio  tests.  An  annual  commitment  fee  is  payable on any unused
portion  of the revolving credit line at a rate from 0.35% to 0.50% based on the
Company's  performance under certain financial ratio tests.  As of September 25,
2005  and  September 26, 2004, the variable interest rates were 7.25% and 4.50%,
using  a  Prime  interest  rate  basis.  Amounts outstanding under the revolving
credit  line  as  of September 25, 2005 and September 26, 2004 were $923,000 and
$99,000,  respectively.  Property,  plant  and equipment, inventory and accounts
receivable  have  been  pledged  for  the  above  referenced  loan  agreement.

          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 a range of Prime
less  an  interest rate margin of 0.75% to Prime plus an interest rate margin of
1.75%  or,  at  the  Company's  option,  at the LIBOR rate plus an interest rate
margin  of  1.25%  to 3.75%.  The interest rate margin is based on the Company's
performance  under  certain  financial ratio tests.  The Company, to fulfill the
requirements  of  Wells  Fargo,  fixed  the  interest  rate  on the term loan by
utilizing  an interest rate swap agreement.  The $8.125 million term loan had an
outstanding  balance  of  $6.6 million at September 25, 2005 and $7.0 million at
September  26,  2004.  Property,  plant  and  equipment,  inventory and accounts
receivable  have  been  pledged  for  the  above  referenced  loan  agreement.

     On  October  18, 2005 the Company notified Wells Fargo that as of September
25,  2005  the  Company was in violation of certain financial ratio covenants in
the Third Amendment to the Third Amended and Restated Loan Agreement between the
Company  and  the  Bank  dated August 29, 2005 but effective as of June 26, 2005
("the  Loan  Agreement")  and that as a result an event of default existed under
the  Loan  Agreement.  As  a  result  of  the  event  of default all outstanding
principal  of  the  Company's  obligations  under  the  Loan Agreement have been
reclassified as a current liability on the Company's balance sheet.  The Company
has  requested  that  Wells Fargo agree to waive the event of default.  However,
Wells  Fargo  is  not obligated under the Loan Agreement to grant such a waiver.
As  of  November  1,  2005  Wells  Fargo  has not exercised any of the rights or
remedies  available  to  it  under  the  Loan  Agreement in these circumstances.

          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 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 5.84%, 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.  Statement of
Financial  Accounting  Standards 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.  As  of  September  25,  2005,  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.


          The  Company  is  in  an  arbitration  proceeding  with  Mr. Parker as
previously  described.  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, results of
operations and liquidity.  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.  The Company maintains that it does
not owe Mr. Parker severance payments or any other compensation, but believes it
has  the  ability to make any payments required by an adverse determination.  No
accrual  for  any  amount has been made as of September 25, 2005.  We are also a
party to a lawsuit brought against us by PepsiCo, described earlier.  We believe
that the allegations made against the Company by PepsiCo are unfounded, although
the  ultimate  outcome of the lawsuit cannot be predicted with certainty at this
time.  We intend to vigorously contest all of PepsiCo's claims and to pursue all
relief  to  which  we  may  be  entitled.  However,  in the event the Company is
unsuccessful,  it could be liable to PepsiCo for approximately $2.6 million plus
fees  and  costs.  We  believe  that  we  have  the ability to make any payments
required  by an adverse determination.  No accrual has been made as of September
25,  2005.  The  Company  anticipates  a higher level of legal expenses from the
ongoing  litigation  and  related  matters  described previously, until all such
matters  are  resolved.



     In  July  2005  the  Company  acquired the assets of two existing Pizza Inn
buffet  restaurants  from  Houston, Texas area franchisees.  We are currently in
the  process  of  remodeling  these restaurants and anticipate reopening them in
November or December 2005.  One location has approximately 4,100 square feet and
the  other  has  approximately  2,750  square feet.  Both are leased at rates of
approximately $18.00 per square foot.  The leases expire in 2015 and each has at
least  one  renewal  option.  The  cost  of  acquiring  and  remodeling  these
restaurants  is  expected  to  range  between  $965,000  and  $1,050,000.

     In July 2005 the Company leased approximately 4,100 square feet of space in
a retail development in Dallas, Texas for the operation of a buffet concept at a
rate of approximately $30.00 per square foot.  The restaurant opened October 28,
2005  and  we  are  currently in the process of completing the finish out of the
space.  The lease has a five-year term with multiple renewal options.   The cost
of  finishing  out the space is expected to range between $450,000 and $525,000.

          We  also owned property in Prosper, Texas that was purchased in August
2004  with  the intention of constructing and operating a buffet restaurant.  We
decided  not  to  pursue development at that location and sold the property to a
third  party  on  September  23,  2005.

                     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  September  25,  2005  (in  thousands):








                                              Fiscal Year    Fiscal Years  Fiscal Years After Fiscal
                                                                                 
                                      Total .       2006      2007 - 2008  2009 - 2010     Year 2010
                                    ------------  ---------   -----------  ------------  -----------
Long-term debt. . . . . . . . . . .  $ 7,558      $   7,558      $      -      $      -       $    -
Operating lease obligations . . . .    3,991          1,102         1,099           663        1,127
Employment agreement. . . . . . . .      615            240           375             -            -
Capital lease obligations (1) . . .       21             11            10             -            -
                                    ------------  ---------   -----------  ------------  -----------
Total contractual cash obligations.  $12,185      $   8,911      $  1,484      $    663       $1,127
                                     ========     =========   ============  =============  =========




(1)     Does  not  include  amounts  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.

     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 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.

                                  RISK FACTORS

     Investing  in  our  common stock involves a high degree of risk. You should
carefully consider the following factors, as well as other information contained
in  this report, before deciding to invest in shares of our common stock.  These
risks  could  materially  adversely  affect our business, financial condition or
results  of  operations.  The  trading  price  of our common stock could also be
materially  adversely  affected  by  any  of  these  risks.

IF  WE  ARE  NOT  ABLE  TO COMPETE EFFECTIVELY, OUR BUSINESS, SALES AND EARNINGS
COULD  BE  MATERIALLY  ADVERSELY  AFFECTED.

     The  restaurant  industry  in  general, as well as the pizza segment of the
industry,  is intensely competitive, both internationally and domestically, with
respect  to  price, service, location and food quality.  We compete against many
regional and local businesses.  There are many well-established competitors with
substantially  greater brand awareness and financial and other resources than we
have.  Some of these competitors have been in existence for a longer period than
we have and may be better established in markets where we operate restaurants or
that  are operated by our franchisees, or where they may be located.  Experience
has  shown  that  a  change  in  the  pricing  or other marketing or promotional
strategies,  including  new  product and concept developments, of one or more of
our  major  competitors can have an adverse impact on sales and earnings and our
systemwide  restaurant  operations.

     We  could  also  experience  increased  competition  from  existing  or new
companies  in the pizza segment of the restaurant industry.  If we are unable to
compete,  we  could experience downward pressure on prices, lower demand for our
products,  reduced  margins,  the  inability  to  take advantage of new business
opportunities  and  the loss of market share, all of which would have a material
adverse  effect  on  our  operating  results.

     We  also  compete  on  a  broader  scale  with  quick  service  and  other
international,  national,  regional  and  local  restaurants.  The  overall food
service market and the quick service restaurant sector are intensely competitive
with  respect  to  food  quality,  price,  service,  convenience  and  concept.

     We  compete  within the food service market and the restaurant industry not
only  for customers, but also for management and hourly employees, suitable real
estate  sites  and  qualified franchisees.  Norco is also subject to competition
from  outside  suppliers.  If  other  suppliers,  who  meet  our  qualification
standards,  offer  lower  prices  or better service to our franchisees for their
ingredients  and  supplies  and,  as  a  result,  our  franchisees choose not to
purchase from Norco, our financial condition, business and results of operations
would  be  adversely  affected.

     IF  WE  ARE  NOT  ABLE TO IMPLEMENT OUR GROWTH STRATEGY SUCCESSFULLY, WHICH
INCLUDES  OPENING  NEW  DOMESTIC  AND  INTERNATIONAL  RESTAURANTS  AND REIMAGING
EXISTING RESTAURANTS, OUR ABILITY TO INCREASE OUR REVENUES AND OPERATING PROFITS
COULD  BE  MATERIALLY  ADVERSELY  AFFECTED.

     A  significant component of our growth strategy is opening new domestic and
international  franchise  restaurants.  We  and  our  franchisees  face  many
challenges  in opening new restaurants, including, among other things, selection
and  availability  of  suitable  restaurant locations and qualified franchisees,
increases  in  food, paper, labor, utilities, fuel, employee benefits, insurance
and similar costs, negotiation of suitable lease or financing terms, constraints
on  permitting  and  construction  of  restaurants,  higher  than  anticipated
construction  costs,  the hiring, training and retention of management and other
personnel  and  securing  required  domestic or foreign governmental permits and
approvals.

The  opening  of additional franchise restaurants and our reimaging program also
depends,  in part, upon the availability of prospective franchisees who meet our
criteria.  Our  reimaging  program  may  require considerable management time as
well as start-up expenses for market development before any significant revenues
and  earnings  are  generated.

Accordingly,  there  can  be  no  assurance that we will be able to meet planned
growth  targets,  open  restaurants  in  markets  now  targeted for expansion or
operate  in  existing  markets  profitably.  In addition, even if we are able to
continue  to  open  new restaurants, we may not be able to keep restaurants from
closing  at  a  faster  rate  than  we  are  able  to  open  restaurants.

AN  INCREASE  IN  THE  COST  OF  CHEESE OR OTHER COMMODITIES, INCLUDING FUEL AND
LABOR,  COULD  ADVERSELY  AFFECT  OUR  PROFITABILITY  AND  OPERATING  RESULTS.

     An  increase  in  our  operating  costs  could  adversely  affect  our
profitability.  Factors such as inflation, increased food costs, increased labor
and  employee  benefit costs and increased energy costs may adversely affect our
operating  results.  Most  of the factors affecting costs are beyond our control
and,  in  many  cases, we may not be able to pass along these increased costs to
our  customers  or  franchisees even if we attempted to do so.  Most ingredients
used  in  our  pizza,  particularly  cheese,  are  subject  to significant price
fluctuations as a result of seasonality, weather, availability, demand and other
factors.  Sustained  increases  in fuel and utility costs could adversely affect
the  profitability  of  our restaurant and distribution businesses.  Labor costs
are  largely a function of the minimum wage for a majority of our restaurant and
distribution center personnel and, generally, are a function of the availability
of  labor.

     SHORTAGES OR INTERRUPTIONS IN THE SUPPLY OR DELIVERY OF FOOD PRODUCTS COULD
ADVERSELY  AFFECT  OUR  OPERATING  RESULTS.

     We  and  our  franchisees  are  dependent  on  frequent  deliveries of food
products that meet our specifications.  Shortages or interruptions in the supply
of  food  products  caused  by  unanticipated  demand, problems in production or
distribution  by Norco or otherwise, inclement weather (including hurricanes and
other  natural  disasters)  or  other  conditions  could  adversely  affect  the
availability,  quality and cost of ingredients, which would adversely affect our
operating  results.

CHANGES  IN  CONSUMER  PREFERENCES AND PERCEPTIONS COULD DECREASE THE DEMAND FOR
OUR  PRODUCTS,  WHICH  WOULD  REDUCE  SALES  AND  HARM  OUR  BUSINESS.

     Restaurant businesses are affected by changes in consumer tastes, national,
regional  and  local  economic  conditions,  demographic  trends,  disposable
purchasing  power,  traffic  patterns  and  the  type,  number  and  location of
competing restaurants.  For example, if prevailing health or dietary preferences
cause  consumers  to  avoid  pizza and other products we offer in favor of foods
that  are perceived as more healthy, our business and operating results would be
harmed.  Moreover,  because  we  are primarily dependent on a single product, if
consumer  demand  for pizza should decrease, our business would suffer more than
if  we  had  a  more diversified menu, as many other food service businesses do.

     HEALTH  CONCERNS  OR  DISEASE-RELATED DISRUPTIONS ABOUT COMMODITIES THAT WE
USE TO MAKE PIZZA COULD MATERIALLY ADVERSELY AFFECT THE AVAILABILITY AND COST OF
SUCH  COMMODITIES.

     Health-  or  disease-related  disruptions  or  consumer  concerns about the
commodity  supply could materially adversely impact the availability and/or cost
of  such  commodities,  thereby  materially  adversely  impacting  restaurant
operations  and  our  financial  results.

WE  ARE  SUBJECT  TO  EXTENSIVE GOVERNMENT REGULATION, AND ANY FAILURE TO COMPLY
WITH  EXISTING  OR INCREASED REGULATIONS COULD ADVERSELY AFFECT OUR BUSINESS AND
OPERATING  RESULTS.

     We  are  subject  to  numerous  federal,  state, local and foreign laws and
regulations,  including  those  relating  to  the  preparation and sale of food;
building  and  zoning  requirements;  environmental  protection;  minimum  wage,
citizenship,  overtime  and  other  labor  requirements;  compliance  with  the
Americans  with  Disabilities  Act;  and  working  and  safety  conditions.

A  significant  number of hourly personnel employed by our franchisees and by us
are  paid  at  rates  related to the federal minimum wage.  Accordingly, further
increases  in  the  federal minimum wage or the enactment of additional state or
local  wage  proposals  may  increase labor costs for our systemwide operations.
Additionally, labor shortages in various markets could result in higher required
wage  rates.

     If  we  fail to comply with existing or future laws and regulations, we may
be  subject  to  governmental  or judicial fines or sanctions.  In addition, our
capital  expenditures  could  increase  due  to remediation measures that may be
required  if  we  are  found  to  be  noncompliant  with  any  of  these laws or
regulations.

     We are also subject to a Federal Trade Commission rule and to various state
and  foreign  laws  that govern the offer and sale of franchises.  Additionally,
these  laws  regulate  various  aspects of the franchise relationship, including
terminations  and  the  refusal to renew franchises.  The failure to comply with
these  laws and regulations in any jurisdiction or to obtain required government
approvals  could  result  in  a  ban or temporary suspension on future franchise
sales,  fines  or  other penalties or require us to make offers of rescission or
restitution,  any  of  which  could  adversely affect our business and operating
results.

IF  WE  ARE  NOT ABLE TO CONTINUE TO PURCHASE OUR KEY PIZZA INGREDIENTS FROM OUR
CURRENT  SUPPLIERS  OR FIND SUITABLE REPLACEMENT SUPPLIERS OUR FINANCIAL RESULTS
COULD  BE  MATERIALLY  ADVERSELY  AFFECTED.

We  are  dependent on a few suppliers for our key ingredients.  Domestically, we
rely  upon  sole  suppliers  for our cheese, flour mixture and certain other key
ingredients.  Alternative  sources for these ingredients may not be available on
a  timely  basis  to  supply  these  key ingredients or be available on terms as
favorable  to  us  as  under our current arrangements.  Our domestic restaurants
purchase  substantially  all  food  and  related  products from our distribution
division.  Accordingly,  both  our  Company-operated  and franchised restaurants
could  be  harmed  by  any  prolonged  disruption in the supply of products from
Norco.  Additionally,  domestic  franchisees  are  only required to purchase the
flour  mixture,  spice  blend  and certain other items from Norco and changes in
purchasing  practices  by  domestic  franchisees  could  adversely  affect  the
financial  results  of  our  distribution  operation.

     OUR  INTERNATIONAL  AND  DOMESTIC  OPERATIONS COULD BE MATERIALLY ADVERSELY
AFFECTED  BY  SIGNIFICANT  CHANGES IN INTERNATIONAL, REGIONAL AND LOCAL ECONOMIC
AND  POLITICAL  CONDITIONS.

     Our  international  and  domestic  operations  are subject to many factors,
including  currency  regulations  and  fluctuations,  culture  and  consumer
preferences, diverse government regulations and structures, availability and the
cost  of  land  and  construction,  ability  to  source  ingredients  and  other
commodities  in  a  cost-effective  manner  and  differing interpretation of the
obligations  established in franchise agreements with international franchisees.
Accordingly,  there  can  be  no  assurance  that our operations will achieve or
maintain  profitability  or  meet  planned  growth  rates.

     EACH  OF  THE  FOREGOING RISK FACTORS THAT COULD AFFECT RESTAURANT SALES OR
COSTS  COULD  DISPROPORTIONATELY  AFFECT THE FINANCIAL VIABILITY OF NEWLY OPENED
RESTAURANTS  AND  FRANCHISEES  IN  UNDER-PENETRATED  OR  EMERGING  MARKETS  AND,
CONSEQUENTLY,  OUR  OVERALL  RESULTS  OF  OPERATIONS.

A  decline  in  or  failure  to  improve financial performance for this group of
restaurants  or  franchisees  could lead to an inability to successfully recruit
new  franchisees  and  open  new  restaurants and lead to restaurant closings at
greater  than anticipated levels and therefore impact contributions to marketing
funds,  our  royalty  stream,  our  distribution operations and support services
efficiencies  and  other  system-wide  results  of  operations.

WE FACE RISKS OF LITIGATION FROM CUSTOMERS, FRANCHISEES, EMPLOYEES AND OTHERS IN
THE  ORDINARY  COURSE  OF  BUSINESS,  WHICH DIVERTS OUR FINANCIAL AND MANAGEMENT
RESOURCES.  ANY  ADVERSE  LITIGATION  OR  PUBLICITY  MAY  NEGATIVELY  IMPACT OUR
FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS.

     Claims  of  illness or injury relating to food quality or food handling are
common  in  the  food  service industry. In addition to decreasing our sales and
profitability  and  diverting  our  management resources, adverse publicity or a
substantial judgment against us could negatively impact our financial condition,
results of operations and brand reputation, hindering our ability to attract and
retain  franchisees  and  grow  our  business.

     Further,  we may be subject to employee, franchisee and other claims in the
future  based  on,  among  other  things,  discrimination,  harassment, wrongful
termination and wage, rest break and meal break issues, including those relating
to  overtime compensation.  If one or more of these claims were to be successful
or  if  there  is  a  significant  increase  in  the number of these claims, our
business,  financial  condition  and  operating  results  could  be  harmed.

     For  example,  an  adverse  outcome  to the proceedings involving Ronald W.
Parker, the Company's former Chief Executive Officer or PepsiCo 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  his  employment  agreement plus accrued interest and legal
expenses.  We  could  also  be  liable to PepsiCo for approximately $2.6 million
plus  costs  and  legal expenses.  No accrual for any amount has been made as of
September  25,  2005.  See  the  discussion  under  "Legal  Proceedings" in this
report.

     OUR  EARNINGS  AND  BUSINESS  GROWTH STRATEGY DEPENDS ON THE SUCCESS OF OUR
FRANCHISEES,  AND  WE MAY BE HARMED BY ACTIONS TAKEN BY OUR FRANCHISEES THAT ARE
OUTSIDE  OF  OUR  CONTROL.

     A significant portion of our earnings comes from royalties generated by our
franchised  restaurants.  Franchisees  are  independent  operators,  and  their
employees  are  not  our  employees.  We provide limited training and support to
franchisees,  but  the  quality  of  franchised  restaurant  operations  may  be
diminished  by  any  number  of  factors  beyond  our  control.  Consequently,
franchisees may not successfully operate restaurants in a manner consistent with
our standards and requirements, or may not hire and train qualified managers and
other  restaurant  personnel.  If  they  do  not,  our  image and reputation may
suffer, and revenues could decline.  While we try to ensure that our franchisees
maintain the quality of our brand and branded products, our franchisees may take
actions  that  adversely  affect  the  value  of  our  intellectual  property or
reputation.  Our  domestic  and  international franchisees may not operate their
franchises  successfully.  If  one or more of our key franchisees were to become
insolvent  or were unable or unwilling to pay us our royalties, our business and
results  of  operations  would  be  adversely  affected.

     LOSS  OF KEY PERSONNEL OR OUR INABILITY TO ATTRACT AND RETAIN NEW QUALIFIED
PERSONNEL  COULD  HURT  OUR BUSINESS AND INHIBIT OUR ABILITY TO OPERATE AND GROW
SUCCESSFULLY.

     Our  success will depend to a significant extent on our leadership team and
other  key  management  personnel.  We  may  not be able to retain our executive
officers  and  key  personnel  or  attract additional qualified management.  Our
success also depends on our ability to attract and retain qualified personnel to
operate  our restaurants, distribution center and international operations.  The
loss  of  these  employees  or  our  inability  to  recruit and retain qualified
personnel  could  have  a  material  adverse  effect  on  our operating results.

     OUR  CURRENT INSURANCE COVERAGE MAY NOT BE ADEQUATE, AND INSURANCE PREMIUMS
FOR  SUCH  COVERAGE  MAY  INCREASE AND WE MAY NOT BE ABLE TO OBTAIN INSURANCE AT
ACCEPTABLE  RATES,  OR  AT  ALL.

     Our  insurance  policies may not be adequate to protect us from liabilities
that  we  incur  in  our  business.  In  addition,  in  the future our insurance
premiums  may  increase  and  we  may  not  be  able to obtain similar levels of
insurance  on reasonable terms, or at all.  Any such inadequacy of, or inability
to  obtain,  insurance  coverage  could  have  a  material adverse effect on our
business,  financial  condition  and  results  of  operations.

     Our  annual  and  quarterly  financial  results  are subject to significant
fluctuations depending on various factors, many of which are beyond our control,
and if we fail to meet the expectations of securities analysts or investors, our
share  price  may  decline  significantly.

     Our  sales  and  operating  results  can  vary  significantly  from
quarter-to-quarter  and year to year depending on various factors, many of which
are  beyond  our  control.  These  factors  include variations in the timing and
volume  of  our  sales and our franchisees' sales; the timing of expenditures in
anticipation  of  future  sales;  sales  promotions  by  us and our competitors;
changes  in  competitive  and  economic conditions generally; and changes in the
cost or availability of our ingredients (including cheese), fuel or labor.  As a
result,  our  results  of  operations  may  decline quickly and significantly in
response  to  changes  in  order  patterns  or rapid decreases in demand for our
products.  We anticipate that fluctuations in operating results will continue in
the  future.



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  September  25,  2005,  the  Company  had  approximately $7.6 million of
variable rate debt obligations outstanding with a weighted average interest rate
of 6.43%.   A hypothetical 10% increase in the effective interest rate for these
borrowings,  assuming  debt  levels  at September 25, 2005, would have increased
interest  expense  by  approximately  $12,000  for the three month period ending
September  25,  2005.  As  discussed previously, the Company has entered into an
interest  rate  swap  designed to manage the interest rate risk relating to $6.6
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. The arbitration hearing is scheduled
to  begin  April  3,  2006.

          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  September  25,  2005.

     On  October  5, 2004 the Company filed a lawsuit against the law firm Akin,
Gump,  Strauss,  Hauer  &  Feld, ("Akin Gump") 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
petition  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  petition 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.  However, the Company believes that its claims against Akin Gump and Mr.
Menges  are well founded and intends to vigorously pursue all relief to which it
may  be  entitled.  On January 25, 2005, Akin Gump filed a motion with the court
asking  for  this  matter  to be abated pending a determination in the Clark and
Parker  arbitrations.  The  court  denied the motion but ruled that it would not
set  a  trial  date  until  after completion of the Clark and Parker arbitration
hearings.

          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. Mr. Clark has filed claims against the Company for breach
of  the Clark Agreement, seeking the severance payment provided for in the Clark
Agreement  plus  a bonus payment for 2003 of approximately $12,500.  On November
8,  2005  the parties approved entering into a confidential settlement agreement
and release of claims, which provides, among other things, that the Company will
pay  Mr.  Clark  $150,000, the parties will dismiss with prejudice all claims in
the pending arbitration action and each party will bear its or his own costs and
expenses.


     On  April  22,  2005,  the  Company provided PepsiCo, Inc. ("PepsiCo") with
written  notice  of  PepsiCo's  breach  of  the beverage marketing agreement the
parties had entered into in May 1998 (the "Beverage agreement").  In the notice,
the Company alleged that PepsiCo had not complied with the terms of the Beverage
Agreement by failing to (i) provide account and equipment service, (ii) maintain
and repair fountain dispensing equipment, (iii) make timely and accurate account
payments,  and  by  providing  the  Company  with beverage syrup containers that
leaked  in  storage  and  in  transit.  The notice provided PepsiCo 90 days with
which  to  cure  the  instances of default.  On May 18, 2005 the parties entered
into  a  "standstill"  agreement  under  which  the  parties  agreed to a 60-day
extension of the cure period to attempt to renegotiate the terms of the Beverage
Agreement  and  for  PepsiCo  to  compete  its  cure.

     The  parties  did  not  reach  an  agreement regarding renegotiation of the
Beverage  Agreement  and  the Company contends that PepsiCo did not cure each of
the  instances of default set forth in the Company's original notice of default.
On September 15, 2005 the Company provided PepsiCo with notice of termination of
the  Beverage  Agreement  effective  immediately.  On  October  11, 2005 PepsiCo
served  the Company with a Petition in the matter of PepsiCo, Inc. v. Pizza Inn,
Inc.  filed in District Court in Collin County, Texas.  In the Petition, PepsiCo
alleges  that  the  Company  breached  the  Beverage Agreement by terminating it
without  cause.  PepsiCo seeks damages of $2,651,582, an amount PepsiCo believes
represents  the  value  of  gallons  of  beverage  products  that the Company is
required  to  purchase under the terms of the Beverage Agreement, plus return of
any  marketing  support  funds that PepsiCo advanced to the Company but that the
Company  has  not  earned.

     The  Company  believes  that  it  had good reason to terminate the Beverage
Agreement  and  that  it  terminated the Beverage Agreement in good faith and in
compliance  with  its  terms.  The  Company  further  believes  that  under such
circumstances it has no obligation to purchase additional quantities of beverage
products.  The  Company  is  preparing  its  response to the Petition, which may
include  claims  against  PepsiCo  for  amounts  earned by the Company under the
Beverage  Agreement  but not yet paid by PepsiCo.  Due to the preliminary nature
of  this  matter and the general uncertainty surrounding the outcome of any form
of  legal  proceeding, it is not possible for the Company to provide any certain
or  meaningful  analysis,  projection, or expectation at this time regarding the
outcome  of this matter.  Although the outcome of the legal proceeding cannot be
projected  with  certainty, the Company believes that its actions in terminating
the  Beverage  Agreement  were proper and that PepsiCo's allegations are without
merit.  The Company intends to vigorously defend against such allegations and to
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  operation.  In  the event the Company is unsuccessful, it could be liable to
PepsiCo  for  gallons  of beverage products valued at approximately $2.6 million
plus  costs and fees.  No accrual for such amounts has been made as of September
25,  2005.



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

     The  Company  did  not make any 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
June 27, 2005 -
July 31, 2005. . .                  -  $              -                 -        1,051,659

Month #2
August 1, 2005 -
August 28, 2005. .                  -                 -                 -        1,051,659

Month #3
August 29, 2005 -.                  -  $              -                 -        1,051,659
September 25, 2005
                    -----------------  ----------------  ----------------  ---------------
Total. . . . . . .                  -  $              -                 -        1,051,659
                    =================  ================  ================  ===============




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

     On  October  18, 2005 the Company notified Wells Fargo that as of September
25,  2005  the  Company was in violation of certain financial ratio covenants in
the  Loan  Agreement  and that as a result an event of default existed under the
Loan  Agreement.

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

     None


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

     None

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

     3.1     Restated  Articles  of  Incorporation as filed on September 5, 1990
and  amended  on  June  23,  2005  (filed as exhibit 3.6 to the Company's Annual
Report  on  Form  10-K  for the fiscal year ended June 26, 2005 and incorporated
herein  by  reference).

3.2     Amended  and  Restated  By-laws  as adopted by the Board of Directors on
February  11,  2004  (file  as  Item  5  on  Form  8-K  on February 11, 2004 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:  November  9,  2005