SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 10-Q

                   Quarterly Report under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


For the Quarterly Period Ended June 30, 2002      Commission file number 0-18761


                           HANSEN NATURAL CORPORATION
             (Exact name of Registrant as specified in its charter)


          Delaware                                  39-1679918
          (State or other jurisdiction of           (I.R.S. Employer
          incorporation or organization             Identification No.)


                              1010 Railroad Street
                            Corona, California 92882
               (Address of principal executive offices) (Zip Code)


               Registrant's telephone number, including area code:
                                (909) 739 - 6200



     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days.


                                Yes X      No




     The registrant had 10,053,003 shares of common stock outstanding as of
                                 July 31, 2002







                   HANSEN NATURAL CORPORATION AND SUBSIDIARIES
                                  June 30, 2002

                                      INDEX



                                                                        Page No.
                                                                        --------

Part I.      FINANCIAL INFORMATION

Item 1.      Consolidated Financial Statements

             Consolidated Balance Sheets as of June 30, 2002 (Unaudited)
                and December 31, 2001                                          3

             Consolidated Statements of Income for the three and
                six-months ended June 30, 2002 and 2001 (Unaudited)            4

             Consolidated Statements of Cash Flows for the
                six-months ended June 30, 2002 and 2001 (Unaudited)            5

             Notes to Consolidated Financial Statements for the
                six-months ended June 30, 2002 (Unaudited) and year
                ended December 31, 2001                                        6

Item 2.      Management's Discussion and Analysis of Financial
                Condition and Results of Operations                            9

Item 3.      Qualitative and Quantitative Disclosures about Market Risk       15


Part II. OTHER INFORMATION

Items 1-5.   Not Applicable                                                   16

Item 6.      Exhibits and Reports on Form 8-K                                 16

             Signatures                                                       16

             Certification                                                    17



HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
JUNE 30, 2002 (Unaudited) AND DECEMBER 31, 2001
- --------------------------------------------------------------------------------

                                                                                                        

                                                                                          June 30,              December 31,
                                                                                            2002                    2001
                                                                                      -----------------       ----------------
                                                                                         (Unaudited)
                                                   ASSETS

CURRENT ASSETS:
Cash and cash equivalents                                                             $        160,626        $       247,657
Accounts receivable (net of allowance for doubtful
    accounts, sales returns and cash discounts of $734,069
    in 2002 and $625,270 in 2001 and promotional allowances
    of $4,086,200 in 2002 and $2,981,556 in 2001)                                            7,699,875              4,412,422
Inventories, net                                                                            11,399,953             11,956,680
Prepaid expenses and other current assets                                                    1,475,985                974,155
Deferred income tax asset                                                                      949,176                949,176
                                                                                      -----------------       ----------------
    Total current assets                                                                    21,685,615             18,540,090

PROPERTY AND EQUIPMENT, net                                                                  1,915,103              1,945,146

INTANGIBLE AND OTHER ASSETS:
Trademark licenses and trademarks (net of accumulated amortization
    of $55,448 in 2002 and $29,772 in 2001)                                                 17,352,212             17,350,221
Deposits and other assets                                                                      497,404                725,825
                                                                                     ------------------      -----------------
    Total intangible and other assets                                                       17,849,616             18,076,046
                                                                                     ------------------      -----------------
                                                                                      $     41,450,334        $    38,561,282
                                                                                     ==================      =================

                        LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
Accounts payable                                                                      $      6,687,509        $     3,919,741
Accrued liabilities                                                                            780,716                871,841
Accrued compensation                                                                           194,800                432,896
Current portion of long-term debt                                                              326,676                337,872
                                                                                     ------------------      -----------------
    Total current liabilities                                                                7,989,701              5,562,350

LONG-TERM DEBT, less current portion                                                         4,623,078              5,851,105

DEFERRED INCOME TAX LIABILITY                                                                1,814,278              1,814,278

SHAREHOLDERS' EQUITY:
Common stock - $.005 par value; 30,000,000 shares
    authorized; 10,259,764 shares issued, 10,053,003 outstanding
    in 2002; 10,251,764 shares issued, 10,045,003 outstanding in 2001.                          51,299                 51,259
Additional paid-in capital                                                                  11,934,564             11,926,604
Retained earnings                                                                           15,851,959             14,170,231
Common stock in treasury; at cost - 206,761 shares
    in 2002 and 2001 respectively                                                             (814,545)              (814,545)
                                                                                     ------------------      -----------------
    Total shareholders' equity                                                              27,023,277             25,333,549
                                                                                     ------------------      -----------------
                                                                                      $     41,450,334        $    38,561,282
                                                                                     ==================      =================

          See accompanying notes to consolidated financial statements.


                                       3


HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE-MONTHS AND SIX-MONTHS ENDED JUNE 30, 2002 AND 2001 (Unaudited)
- --------------------------------------------------------------------------------



                                                             Three Months Ended                         Six Months Ended
                                                                  June 30,                                  June 30,
                                                    --------------------------------------    --------------------------------------
                                                            2002                2001                 2002                 2001
                                                    ------------------   -----------------    -----------------    -----------------
                                                                                                        

GROSS SALES                                          $     32,666,950     $    27,612,923      $    55,173,560      $    47,935,085

LESS:  Discounts, allowances and
         promotional payments                              (6,402,162)         (5,099,462)         (10,316,378)          (8,513,510)
                                                    ------------------   -----------------    -----------------    -----------------

NET SALES                                                  26,264,788          22,513,461           44,857,182           39,421,575

COST OF SALES                                              16,430,951          14,124,735           28,213,264           24,732,603
                                                    ------------------   -----------------    -----------------    -----------------

GROSS PROFIT                                                9,833,837           8,388,726           16,643,918           14,688,972

OPERATING EXPENSES:
Selling, general and administrative                         7,628,446           6,287,436           13,660,310           11,720,363
Amortization of trademark licenses
         and trademarks                                        12,896             125,969               25,672              249,201
                                                    ------------------   -----------------    -----------------    -----------------

         Total operating expenses                           7,641,342           6,413,405           13,685,982           11,969,564
                                                    ------------------   -----------------    -----------------    -----------------

OPERATING INCOME                                            2,192,495           1,975,321            2,957,936            2,719,408

NONOPERATING EXPENSE (INCOME)
Interest and financing expense                                 56,970             135,347              132,327              338,303
Interest income                                                  (759)             (5,898)                (824)              (7,182)
                                                    ------------------   -----------------    -----------------    -----------------
         Net nonoperating expense                              56,211             129,449              131,503              331,121

INCOME BEFORE PROVISION
         FOR INCOME TAXES                                   2,136,284           1,845,872            2,826,433            2,388,287

PROVISION FOR INCOME TAXES                                    865,201             738,347            1,144,705              955,314
                                                    ------------------   -----------------    -----------------    -----------------


NET INCOME                                           $      1,271,083     $     1,107,525       $    1,681,728     $      1,432,973
                                                    ==================   =================    =================    =================


NET INCOME PER COMMON SHARE:
         Basic                                       $           0.13     $          0.11      $          0.17     $           0.14
                                                    ==================   =================    =================    =================
         Diluted                                     $           0.12     $          0.11      $          0.16     $           0.14
                                                    ==================   =================    =================    =================


NUMBER OF COMMON SHARES USED
      IN PER SHARE COMPUTATIONS:
         Basic                                             10,053,003          10,045,003           10,051,948           10,027,479
                                                    ==================   =================    =================    =================
         Diluted                                           10,337,861          10,292,316           10,338,797           10,298,630
                                                    ==================   =================    =================    =================

          See accompanying notes to consolidated financial statements.

                                       4


HANSEN NATURAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2002 AND 2001 (Unaudited)
- --------------------------------------------------------------------------------

                                                                                                          

                                                                                                  2002                2001
                                                                                           -----------------   -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                                  $     1,681,728     $     1,432,973
Adjustments to reconcile net income to
   net cash provided by (used in) operating activities:
       Amortization of trademark licenses and trademarks                                             25,672             249,201
       Depreciation and other amortization                                                          237,609             207,136
       Gain on disposal of fixed assets                                                                                 (11,410)
       Effect on cash of changes in operating assets and liabilities:
         Accounts receivable                                                                     (3,287,453)         (1,217,967)
         Inventories                                                                                556,727             958,453
         Prepaid expenses and other current assets                                                 (215,189)             18,112
         Accounts payable                                                                         2,767,768           2,875,565
         Accrued liabilities                                                                        (91,125)             88,976
         Accrued compensation                                                                      (238,096)           (105,260)
         Income taxes                                                                              (286,641)           (540,753)
                                                                                           -----------------   -----------------
           Net cash provided by operating activities                                              1,151,000           3,955,026

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                                                                 (207,566)           (290,743)
Proceeds from sale of fixed assets                                                                                       22,752
Increase in trademark license and trademarks                                                        (27,663)            (98,402)
Decrease (increase) in deposits and other assets                                                    228,421             (76,847)
                                                                                           -----------------   -----------------
           Net cash used in investing activities                                                     (6,808)           (443,240)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on long-term debt                                                             (1,239,223)         (3,267,336)
Issuance of common stock                                                                              8,000              28,621
                                                                                           -----------------   -----------------
           Net cash used in financing activities                                                 (1,231,223)         (3,238,715)

                                                                                           -----------------   -----------------
NET (DECREASE) INCREASE IN CASH                                                                     (87,031)            273,071
CASH AND CASH EQUIVALENTS, beginning of the period                                                  247,657             130,665
                                                                                           -----------------   -----------------
CASH AND CASH EQUIVALENTS, end of the period                                                $       160,626     $       403,736
                                                                                           =================   =================


SUPPLEMENTAL INFORMATION
  Cash paid during the period for:
       Interest                                                                             $       137,246     $       373,557
                                                                                           =================   =================
       Income taxes                                                                         $     1,431,346     $     1,496,067
                                                                                           =================   =================

NONCASH TRANSACTIONS:
     During  the six month  period  ended June 30,  2001,  the  Company  assumed
long-term  debt of $750,000 and accrued  liabilities  of $196,677 in  connection
with the acquisition of the Junior Juice trademark.

          See accompanying notes to consolidated financial statements.

                                       5


HANSEN NATURAL CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX-MONTHS ENDED
JUNE 30, 2002 (Unaudited) AND YEAR ENDED DECEMBER 31, 2001

1.       BASIS OF PRESENTATION

Reference  is made to the Notes to  Consolidated  Financial  Statements,  in the
Company's Form 10-K for the year ended December 31, 2001,  which is incorporated
by reference,  for a summary of significant  policies utilized by Hansen Natural
Corporation  ("Hansen" or "Company") and its wholly-owned  subsidiaries,  Hansen
Beverage Company ("HBC") and Hard e Beverage Company ("HEB").  Additionally, the
Company's  reporting  on Form  10-Q does not  include  all the  information  and
footnote  disclosures  normally  included in  financial  statements  prepared in
accordance with accounting principles generally accepted in the United States of
America.  HBC owns all of the issued and  outstanding  common  stock of Blue Sky
Natural Beverage Co. and Hansen Junior Juice Company.  The information set forth
in these interim consolidated financial statements for the three- and six-months
ended June 30, 2002 and 2001 is unaudited and may be subject to normal  year-end
adjustments. The information contained in these interim condensed,  consolidated
financial  statements  reflects  all  adjustments,  which  include  only  normal
recurring adjustments,  which in the opinion of management are necessary to make
the  interim  consolidated  financial  statements  not  misleading.  Results  of
operations  covered by this report may not  necessarily be indicative of results
of operations for the full year.

2.       NEW ACCOUNTING PRONOUNCEMENTS

During 2000 and 2001, the Emerging Issues Task Force ("EITF")  addressed various
issues related to the income  statement  classification  of certain  promotional
payments,  including  consideration from a vendor to a reseller or another party
that  purchases  the  vendor's   products.   EITF  No.  01-9,   "Accounting  for
Consideration  Given by a Vendor  to a  Customer  or  Reseller  of the  Vendor's
Products", was issued in November 2001 and codified earlier pronouncements.  The
consensus requires certain sales promotions and customer  allowances  previously
classified as selling, general and administrative expenses to be classified as a
reduction  of net sales or as cost of goods sold.  The Company  adopted EITF No.
01-9 on January 1, 2002.  The effect of the change in accounting  related to the
adoption  of EITF  No.  01-9 for the  three-months  ended  June 30,  2002 was to
decrease  net sales by  $3,767,989,  increase  cost of goods sold by $19,251 and
decrease selling,  general and  administrative  expenses by $3,787,240.  For the
six-months ended June 30, 2002 net sales decreased by $5,958,014,  cost of goods
sold  increased  by $71,848 and  selling,  general and  administrative  expenses
decreased by $6,029,862.  For the three-months  ended June 30, 2001,  $3,291,007
has been  classified  as a reduction  of net sales and $86,457 as an increase in
cost of goods sold and for the  six-months  ended June 30, 2001,  $5,062,292 has
been  classified as a reduction of net sales and $175,854 as an increase in cost
of goods sold,  all of which were  previously  reported as selling,  general and
administrative expense respectively.

Effective  July 1, 2001,  the Company  adopted the  provisions  of  Statement of
Financial  Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible
Assets."  This  statement   discontinued   the   amortization  of  goodwill  and

                                       6


indefinite-lived intangible assets, subject to periodic impairment testing. Upon
adoption of SFAS No. 142, the Company  evaluated the useful lives of its various
trademark  licenses and  trademarks  and concluded that certain of the trademark
licenses and trademarks have indefinite lives.  Unamortized  trademark  licenses
and  trademarks  ceased to be  amortized  effective  January 1, 2002 and will be
subject to periodic impairment analysis.  The effect of the change in accounting
during  the  six-months  ended  June 30,  2002 was to  increase  net  income  by
$134,253, or $0.01 per basic and diluted share.

                                                      For the six-months ended
                                                              June 30,
                                                       2002              2001
                                                   ------------     ------------
Net income, as reported                             $1,681,728       $1,432,973
Add back:  Amortization of trademark licenses
    and trademarks (net of tax effect)                   -              146,578
                                                   ------------     ------------
Adjusted net income                                 $1,681,728       $1,579,551
                                                   ============     ============



Net income per common share - basic, as reported    $     0.17       $     0.14
Amortization of trademark licenses and
    trademarks (net of tax effect)                       -                 0.01
                                                   -------------    ------------
Adjusted net income per common share - basic        $     0.17       $     0.15
                                                   =============    ============



Net income per common share - diluted, as reported  $     0.16       $     0.14
Amortization of trademark licenses and
    trademarks (net of tax effect)                       -                 0.01
                                                   -------------    ------------
Adjusted net income per common share - diluted      $     0.16       $     0.15
                                                   =============    ============

On January 1, 2002,  the  trademark  licenses  and  trademarks  were  tested for
impairment in accordance  with the  provisions of SFAS No. 142. Fair values were
estimated based on the Company's best estimate of the expected  present value of
future cash flows.  No amounts  were  impaired at that time.  In  addition,  the
remaining useful lives of trademark licenses and trademarks being amortized were
reviewed  and  deemed  to be  appropriate.  The  following  provides  additional
information  concerning  the Company's  trademark  licenses and trademarks as of
June 30, 2002:

Amortizing trademark licenses and trademarks                    $  1,125,180
Accumulated amortization                                             (55,444)
                                                               --------------
                                                                   1,069,736
Non-amortizing trademark licenses and trademarks                  16,282,476
                                                               --------------
                                                                $ 17,352,212
                                                               ==============

All amortizing trademark licenses and trademarks have been assigned an estimated
finite useful life, and are amortized on a  straight-line  basis over the number
of years that  approximate  their  respective  useful lives ranging from 1 to 40
years.  The  straight-line  method  of  amortization  allocates  the cost of the
trademark  licenses and  trademarks  to earnings in  proportion to the amount of
economic  benefits  obtained  by  the  Company  in  that  report  period.  Total
amortization  expense  during  the  six-month  period  ended  June 30,  2002 was

                                       7


$25,672. As of June 30, 2002, future estimated  amortization  expense related to
amortizing trademark licenses and trademarks through the year ended December 31,
2007 is:

               2002 - Remainder                      $ 25,975
               2003                                    41,147
               2004                                    37,922
               2005                                    37,922
               2006                                    37,826
               2007                                    32,791

Effective  January 1, 2002,  the Company also adopted the provisions of SFAS No.
141, "Business  Combinations", and SFAS No. 144,  "Accounting for the Impairment
or Disposal of Long-Lived Assets",  respectively.  The initial adoption of these
Statements  did  not  have  a  material  impact  on the  Condensed  Consolidated
Statements of Income.

The Financial  Accounting Standards Board ("FASB") recently issued SFAS No. 143,
"Accounting  for  Asset  Retirement   Obligations",  which  addresses  financial
accounting  and  reporting for  obligations  associated  with the  retirement of
tangible  long-lived  assets and the associated asset retirement costs. SFAS No.
143 is effective  for  financial  statements  issued for fiscal years  beginning
after June 15, 2002.  The Company is currently in the process of evaluating  the
impact of this Statement on its financial condition and results of operations.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities",  which  addresses  financial  accounting and
reporting for costs  associated with exit or disposal  activities and supersedes
EITF No. 94-3, "Liability  Recognition for Certain Employee Termination Benefits
and Other  Costs to Exit an  Activity  (including  Certain  Costs  Incurred in a
Restructuring.)"  The Company will adopt the provisions of SFAS No. 146 for exit
or disposal activities that are initiated after December 31, 2002.

3.         INVENTORIES

Inventories consist of the following at:

                                           June 30,
                                            2002               December 31,
                                         (Unaudited)               2001
                                        --------------        --------------
Raw materials                            $  4,907,943          $  4,742,102
Finished goods                              7,138,449             7,615,345
                                        --------------        --------------
                                           12,046,392            12,357,447
Less inventory reserves                      (646,439)             (400,767)
                                        --------------        --------------
                                         $ 11,399,953          $ 11,956,680
                                        ==============        ==============

                                       8


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

     The following  discussion and analysis of the Company's financial condition
and  results of  operations  should be read in  conjunction  with the  Company's
historical consolidated financial statements and notes thereto.

General

     The increase in gross sales during the second quarter of 2002 was primarily
attributable to sales of E2O Energy WaterTM,  which was introduced in June 2001,
EnergadeTM energy sports drink, which was introduced in July 2001, soy smoothies
which were  introduced in December  2001 and the Company's new MonsterTM  energy
drink which was  introduced in April 2002.  The Company also  benefited  from an
increase in sales of Natural  Sodas in cans,  energy  drinks in 8.3-ounce  cans,
apple juice and children's multi-vitamin drinks including Junior Juice products.
The  increase in sales was  partially  offset by decreased  sales of  smoothies,
Signature Sodas, Hard e and teas, lemonades and juice cocktails.

     Gross profit for the  three-months  ended June 30, 2002, as a percentage of
net  sales,  was  37.4%,  which  was  marginally  higher  than the  37.3% in the
three-months ended June 30, 2001. Gross profit for the six-months ended June 30,
2002, as a percentage of net sales, decreased to 37.1% from 37.3% as compared to
the six-months ended June 30, 2001. The change in gross profit was primarily due
to a change in the Company's product and customer mix.

     The  Company  continues  to  incur  expenditures  in  connection  with  the
development and introduction of new products and flavors.

Results of Operations for the Three-months Ended June 30, 2002 Compared to the
Three-months Ended June 30, 2001

     Gross Sales.  For the  three-months  ended June 30, 2002,  gross sales were
$32.7  million,  an  increase  of $5.1  million or 18.3%  higher  than the $27.6
million gross sales for the  three-months  ended June 30, 2001.  The increase in
gross sales  during the second  quarter of 2002 was  primarily  attributable  to
sales of E2O Energy  WaterTM,  which was  introduced  in June  2001,  EnergadeTM
energy sports drink, which was introduced in July 2001, soy smoothies which were
introduced in December  2001 and the Company's new MonsterTM  energy drink which
was  introduced in April 2002.  The Company also  benefited  from an increase in
sales of Natural Sodas in cans, energy drinks in 8.3-ounce cans, apple juice and
children's multi-vitamin drinks including Junior Juice products. The increase in
sales was partially  offset by decreased  sales of smoothies,  Signature  Sodas,
Hard e and teas, lemonades and juice cocktails.

     Net Sales. For the  three-months  ended June 30, 2002, net sales were $26.3
million,  an increase of $3.8 million or 16.7% higher than the $22.5 million net
sales for the  three-months  ended June 30, 2001.  The increase in net sales was
primarily  attributable to the increase in gross sales of $5.1 million which was
partially offset by increased discounts, allowances and promotional payments and
coupon promotions. However, expenditures for slotting fees were lower.

                                       9


     Gross Profit. Gross profit was $9.8 million for the three-months ended June
30, 2002,  an increase of $1.4 million or 17.2% higher than the gross profit for
the  three-months  ended  June  30,  2001 of $8.4  million.  Gross  profit  as a
percentage of net sales,  increased to 37.4% for the three-months ended June 30,
2002 from 37.3% for the  three-months  ended June 30,  2001 and  increased  from
36.6% for the quarter  ended March 31,  2002.  The  increase in gross profit and
gross  profit as a  percentage  of net sales was  primarily  attributable  to an
increase in net sales and a change in the Company's product and customer mix.

     Total Operating  Expenses.  Total operating  expenses were $7.6 million for
the  three-months  ended June 30,  2002,  an increase  of $1.2  million or 19.1%
higher than total operating  expenses of $6.4 million for the three-months ended
June 30, 2001.  Total operating  expenses as a percentage of net sales increased
to 29.1% for the  three-months  ended June 30, 2002 as compared to 28.5% for the
three-months  ended June 30, 2001. The increase in total operating  expenses was
primarily attributable to increased selling, general and administrative expenses
which was partially offset by decreased  amortization of trademark  licenses and
trademarks  due to the  adoption  of SFAS No.  142 in the first  quarter of 2002
(Note 2 of  financial  statements).  In 2002,  the Company  adopted SFAS No. 142
which   eliminated   amortization   on   indefinite-lived   intangible   assets.
Amortization  of trademark  licenses and trademarks for the  three-months  ended
June 30, 2002 was $13,000,  a decrease of $113,000 from amortization of $126,000
for the three-months ended June 30, 2001.

     Selling,  general and  administrative  expenses  were $7.6  million for the
three-months  ended June 30,  2002,  an increase of $1.3 million or 21.3% higher
than  selling,  general  and  administrative  expenses  of $6.3  million for the
three-months ended June 30, 2001. The increase in selling expenses was primarily
attributable   to  an  increase  in  spending  for  discounts,   allowances  and
promotional  payments  as well as  increased  distribution  and  graphic  design
expense and increased  expenditures for merchandise  displays and  point-of-sale
materials.  The increase in selling expenses was partially offset primarily by a
decrease in expenditures  for in-store  demonstrations.  The increase in general
and  administrative  expenses was primarily  attributable  to increased  payroll
expenses  primarily  for sales,  sales  support and  administrative  activities,
insurance and bad debts although payroll  expenses  decreased as a percentage of
net sales.

     Operating  Income.  Operating  income was $2.2 million for the three-months
ended June 30,  2002,  an increase of  $217,000 or 11.0%  higher than  operating
income of $2.0  million  for the  three-months  ended June 30,  2001.  Operating
income as a percentage of net sales decreased to 8.3% for the three-months ended
June 30, 2002 from 8.8% for the  three-months  ended June 30, 2001. The increase
in operating  income was  attributable to the increase in gross profit which was
partially  offset by the increase in operating  expenses whereas the decrease in
operating  income  as a  percentage  of net  sales  was  attributable  to higher
operating expenses as a percentage of net sales as compared to last year.

     Net  Nonoperating  Expense.  Net  nonoperating  expense was $56,000 for the
three-months  ended June 30, 2002, a decrease of $73,000 over net  non-operating
expense of $129,000 for the  three-months  ended June 30, 2001.  The decrease in
net  non-operating  expense was  primarily  attributable  to decreased  interest
expense incurred on the Company's borrowings,  which was primarily  attributable
to the decrease in  outstanding  loan balances and lower  interest  rates on the
Company's borrowings.

                                       10


     Provision for Income Taxes. Provision for income taxes for the three-months
ended June 30, 2002 was  $865,000 as compared to  provision  for income taxes of
$738,000 for the comparable  period in 2001. The $127,000  increase in provision
for income taxes was primarily  attributable to the increase in operating income
and a decrease in non-operating expense.

     Net Income. Net income was $1.3 million for the three-months ended June 30,
2002,  an increase of $164,000 or 14.8%  higher than net income of $1.1  million
for the  three-months  ended  June 30,  2001.  The  increase  in net  income was
attributable  to the  increase in gross  profit of $1.4  million and decrease in
nonoperating  expense of $73,000 which was  partially  offset by the increase in
operating expenses of $1.2 million.

Results of Operations For the Six-months Ended June 30, 2002 Compared to the
Six-months Ended June 30, 2001

     Gross Sales. For the six-months ended June 30, 2002, gross sales were $55.2
million, an increase of $7.2 million or 15.1% over the $47.9 million gross sales
for the  six-months  ended  June 30,  2001.  The  increase  in gross  sales  was
primarily  attributable to gross sales of EnergadeTM energy sports drink,  which
was  introduced in July 2001, E2O Energy  WaterTM,  which was introduced in June
2001 and Junior Juice 100% juices,  which business was acquired in May 2001. The
increase in gross sales was also  attributable  to an increase in gross sales of
Natural Sodas in cans,  apple juice and children's  multi-vitamin  juice drinks.
The  increase was  attributable  to a lesser  extent to sales of soy  smoothies,
which were  introduced  in December  2001,  MonsterTM  energy  drink,  which was
introduced in April 2002 and increased sales of energy drinks in 8.3-ounce cans.
The increase in gross sales was partially offset by primarily decreased sales of
smoothies, Signature Sodas and Hard e.

     Net Sales.  For the  six-months  ended June 30, 2002,  net sales were $44.9
million,  an  increase of $5.4  million or 13.8%  higher than net sales of $39.4
million for the  six-months  ended June 30, 2001.  The increase in net sales was
primarily  related to the increase in gross sales which was partially  offset by
increased discounts,  allowances and promotional payments and coupon promotions.
However, expenditures for slotting fees were lower.

     Gross Profit.  Gross profit was $16.6 million for the six-months ended June
30,  2002,  an increase of $1.9  million or 13.3% over the $14.7  million  gross
profit for the six-months  ended June 30, 2001.  Gross profit as a percentage of
net sales  decreased to 37.1% for the six-months  ended June 30, 2002 from 37.3%
for the  six-months  ended  June 30,  2001.  The  increase  in gross  profit was
primarily attributable to increased net sales. The decrease in gross profit as a
percentage of net sales was  primarily  attributable  to slightly  lower margins
achieved as a result of a change in the Company's product mix.

     Total Operating  Expenses.  Total operating expenses were $13.7 million for
the  six-months  ended June 30, 2002,  an increase of $1.7 million or 14.3% over
total  operating  expenses of $12.0  million for the  six-months  ended June 30,
2001.  Total operating  expenses as a percentage of net sales increased to 30.5%
for the six-months  ended June 30, 2002 from 30.4% for the six-months ended June
30, 2001. The increase in total operating  expenses and operating  expenses as a
percentage of net sales was primarily attributable to increased selling, general
and administrative expenses which was partially offset by decreased amortization
of trademark  licenses and trademarks due to the adoption of SFAS No. 142 in the
first  quarter of 2002 (Note 2 of financial  statements).  In 2002,  the Company
adopted  SFAS  No.  142  which  eliminated   amortization  on   indefinite-lived
intangible  assets.  Amortization  of trademark  licenses and trademarks for the
six-months  ended  June 30,  2002 was  $26,000,  a  decrease  of  $223,000  from
amortization of $249,000 for the six-months ended June 30, 2001.

                                       11


     Selling,  general and  administrative  expenses  were $13.7 million for the
six-months  ended  June 30,  2002,  an  increase  of $2.0  million or 16.6% over
selling, general and administrative expenses of $11.7 million for the six-months
ended  June  30,  2001.  Selling,  general  and  administrative  expenses  as  a
percentage  of net sales  increased to 30.5% for the  six-months  ended June 30,
2002 as compared to 29.7% for the  six-months  ended June 30, 2001. The increase
in selling  expenses  and  selling  expenses  as a  percentage  of net sales was
primarily attributable to an increase in spending for discounts,  allowances and
promotional  payments  as well as  increased  distribution  and  graphic  design
expense and expenditures  for point of sale materials and merchandise  displays.
The increase in selling expenses was partially offset by decreased  expenditures
for in-store demonstrations. The increase in general and administrative expenses
was primarily  attributable to increased  payroll expenses  primarily for sales,
sales  support and  administrative  activities,  insurance,  bad debts and other
operating expenses.

     Operating  Income.  Operating  income was $3.0  million for the  six-months
ended June 30,  2002,  an increase  of  $239,000  or 8.8% higher than  operating
income of $2.7 million for the six-months ended June 30, 2001.  Operating income
as a percentage of net sales decreased to 6.6% for the six-months ended June 30,
2002 from 6.9% in the  comparable  period in 2001.  The  increase  in  operating
income  was  primarily  attributable  to the  increase  in gross  profit and the
decrease  in  amortization  of  trademark  licenses  and  trademarks  which  was
partially  offset  by  the  increase  in  selling,  general  and  administrative
expenses.  The  decrease in operating  income as a  percentage  of net sales was
primarily due to an increase in selling,  general and administrative expenses as
a percentage  of net sales and a decrease in gross profit as a percentage of net
sales.

     Net Nonoperating  Expense.  Net  nonoperating  expense was $132,000 for the
six-months  ended June 30,  2002, a decrease of $199,000  from net  nonoperating
expense of $331,000 for the six-months  ended June 30, 2001. The decrease in net
nonoperating  expense was primarily  attributable to decreased  interest expense
incurred on the Company's  borrowings,  which was primarily  attributable to the
decrease in outstanding  loan balances and lower interest rates on the Company's
borrowings for the six-months  ended June 30, 2002 as compared to the six-months
ended June 30, 2001.

     Provision for Income Taxes. Provision for income taxes was $1.1 million for
the  six-months  ended June 30, 2002, an increase of $189,000 over the provision
for income taxes of $955,000 for the  comparable  period in 2001.  The effective
tax rate for the  six-months  ended June 30, 2002 was 40.5%  which was  slightly
higher than the 40.0% effective tax rate for the six-months ended June 30, 2001.
The increase in provision for income taxes was  attributable  to the increase in
income before provision for income taxes.

     Net Income.  Net income was $1.7 million for the six-months  ended June 30,
2002  compared to net income of $1.4 million for the  six-months  ended June 30,
2001.  The  $249,000  increase in net income is  attributable  to an increase in
operating income of $239,000 and a decrease in nonoperating  expense of $199,000
which was partially offset by a $189,000 increase in provision for income taxes.

                                       12


Liquidity and Capital Resources

     As of June 30, 2002, the Company had working  capital of $13.7 million,  as
compared  to working  capital of $13.0  million as of  December  31,  2001.  The
increase in working capital is primarily attributable to net income earned after
adjustment  for  certain  noncash  expenses,  primarily  depreciation  and other
amortization,  an increase in deposits and other  assets and  receipts  from the
issuance of common  stock which was  partially  offset by the  repayment  by the
Company of a portion of the  Company's  long-term  debt and the  acquisition  of
property and equipment and trademarks.

     Net  cash  provided  by  operating  activities  was  $1.2  million  for the
six-months  ended June 30, 2002 as compared  to net cash  provided by  operating
activities of $4.0 million in the comparable  period in 2001. For the six-months
ended June 30, 2002, cash provided by operating  activities was  attributable to
net income plus amortization of trademark  license and trademarks,  depreciation
and other amortization,  as well as increases in accounts payable and a decrease
in inventories.  For the six-months  ended June 30, 2002, cash used in operating
activities  was  attributable  to an increase in  accounts  receivable,  prepaid
expenses and prepaid  income  taxes and other  current  assets and  decreases in
accrued compensation and accrued liabilities.

     Net  cash  used  in  investing  activities  decreased  to  $7,000  for  the
six-months  ended  June  30,  2002 as  compared  to net cash  used in  investing
activities of $443,000 for the  comparable  period in 2001. The decrease in cash
used  in  investing   activities   was  primarily   attributable   to  decreased
acquisitions  of property and equipment and  trademarks as well as cash provided
by deposits  and other  assets.  Management,  from time to time,  considers  the
acquisition  of capital  equipment,  particularly  manufacturing  equipment  and
coolers,   merchandise  display  racks,  vans  and  promotional  vehicles,   and
businesses  compatible with the image of the  Hansen's(R)  brand, as well as the
development  and  introduction  of new  product  lines.  The Company may require
additional  capital  resources  for or as a  result  of any such  activities  or
transactions,  depending upon the cash requirements  relating thereto.  Any such
activities or transactions will also be subject to the terms and restrictions of
HBC's credit facilities.

     Net cash used in  financing  activities  decreased  to $1.2 million for the
six-months  ended  June  30,  2002 as  compared  to net cash  used in  financing
activities of $3.2 million for the  comparable  period in 2001.  The decrease in
net  cash  used in  financing  activities  as  compared  to the  prior  year was
primarily attributable to decreased principal payments of long-term debt.

     HBC's  revolving  line of credit was  renewed  by its bank until  September
2005. The rate of interest  payable by the Company on advances under the line of
credit is based on the bank's base (prime) rate,  plus an additional  percentage
of up to 0.5% or the LIBOR rate,  plus an  additional  percentage  of up to 2.5%
depending upon certain  financial ratios of the Company from time to time. As of
June 30, 2002,  approximately  $3.9 million was outstanding  under the revolving
line of credit.

     The credit facility contains financial covenants, which require the Company
to  maintain  certain  financial  ratios and  achieve  certain  levels of annual
income. The facility also contains certain non-financial  covenants.  As of June
30, 2002, the Company was in compliance with all covenants.

                                       13


     Management  believes that cash  available from  operations,  including cash
resources and the revolving  line of credit,  will be sufficient for its working
capital needs, including purchase commitments for raw materials, payments of tax
liabilities,  debt  servicing,  expansion and  development  needs,  purchases of
shares of common  stock of the  Company,  as well as any  purchases  of  capital
assets or equipment over the current year.

Forward Looking Statements

     The Private Security  Litigation  Reform Act of 1995 (the "Act") provides a
safe harbor for forward-looking  statements made by or on behalf of the Company.
The Company and its  representatives  may from time to time make written or oral
forward looking statements,  including  statements  contained in this report and
other  filings with the  Securities  and Exchange  Commission  and in reports to
shareholders  and  announcements.   Certain  statements  made  in  this  report,
including certain statements made in management's  discussion and analysis,  may
constitute forward looking statements (within the meaning of Section 27.A of the
Securities Act 1933 as amended and Section 21.E of the  Securities  Exchange Act
of 1934, as amended)  regarding the  expectations  of management with respect to
revenues,  profitability,  adequacy of funds from  operations  and the Company's
existing  credit  facility,  among other things.  All  statements  which address
operating  performance,  events  or  developments  that  management  expects  or
anticipates will or may occur in the future including  statements related to new
products,  volume  growth,  revenues,  profitability,  adequacy  of  funds  from
operations,  and/or the Company's  existing credit facility,  earnings per share
growth,  statements  expressing  general optimism about future operating results
and non-historical Year 2002 information,  are forward looking statements within
the meaning of the Act.

     Management  cautions  that these  statements  are  qualified by their terms
and/or important  factors,  many of which are outside the control of the Company
that  could  cause  actual  results  and  events to differ  materially  from the
statements made including, but not limited to, the following:

o    Company's  ability to  generate  sufficient  cash flows to support  capital
     expansion plans and general operating activities;
o    Changes in consumer preferences;
o    Changes in demand that are weather related,  particular in areas outside of
     California;
o    Competitive  products and pricing  pressures and the  Company's  ability to
     gain or maintain  share of sales in the  marketplace as a result of actions
     by competitors;
o    The introduction of new products;
o    Laws and  regulations,  and/or any changes  therein,  including  changes in
     accounting standards,  taxation  requirements  (including tax rate changes,
     new tax laws and revised tax law interpretations) and environmental laws as
     well as the Federal  Food Drug and  Cosmetic  Act,  the Dietary  Supplement
     Health and Education Act, and regulations  made thereunder or in connection
     therewith,  especially those that may affect the way in which the Company's
     products are marketed and/or labeled,  including the contents  thereof,  as
     well as laws and regulations or rules made or enforced by the Food and Drug
     Administration  and/or the Bureau of Alcohol,  Tobacco and Firearms  and/or
     Federal Trade Commission and/or certain state regulatory agencies;
o    Changes in the cost and  availability  of raw  materials and the ability to
     maintain favorable supply arrangements and relationships and procure timely
     and/or adequate production of all or any of the Company's products;
o    The Company's ability to achieve earnings forecasts,  which may be based on
     projected  volumes and sales of many  product  types  and/or new  products,
     certain of which are more profitable than others. There can be no assurance
     that the Company will achieve projected levels or mixes of product sales;

                                       14


o    The Company's ability to penetrate new markets;
o    The marketing  efforts of distributors of the Company's  products,  most of
     which  distribute  products that are  competitive  with the products of the
     Company;
o    Unilateral  decisions by  distributors,  grocery  chains,  specialty  chain
     stores, club stores and other customers to discontinue  carrying all or any
     of the Company's products that they are carrying at any time;
o    The terms and/or  availability of the Company's  credit  facilities and the
     actions of its creditors;
o    The effectiveness of the Company's  advertising,  marketing and promotional
     programs;
o    Adverse  weather  conditions,  which could reduce  demand for the Company's
     products;
o    The Company's  ability to make suitable  arrangements for the co-packing of
     any of its products.

     The foregoing list of important factors is not exhaustive.

Inflation

     The Company does not believe that inflation has a significant impact on the
Company's results of operations for the periods presented.


ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISKS

     The  principal  market risks  (i.e.,  the risk of loss arising from adverse
changes  in market  rates and  prices)  to which the  Company  is  exposed,  are
fluctuations  in commodity  prices,  affecting  the cost of raw  materials,  and
changes  in  interest  rates on the  Company's  long term debt.  The  Company is
subject to market  risk with  respect  to the cost of  commodities  because  its
ability to recover  increased costs through higher pricing may be limited by the
competitive environment in which it operates.

     At June 30, 2002,  the majority of the Company's debt consisted of variable
rate debt. The amount of variable rate debt fluctuates  during the year based on
the Company's cash requirements.  If average interest rates were to increase one
percent for the six-months  ended June 30, 2002, the net impact on the Company's
pre-tax earnings would have been approximately $22,000.

                                       15


                           PART II - OTHER INFORMATION


         Items 1 - 5.     Not Applicable

         Item 6.          Exhibits and Reports on Form 8-K

                          (a)      Exhibits - See Exhibit Index

                          (b)      Reports on Form 8-K - None


                                   SIGNATURES

                                        HANSEN NATURAL CORPORATION
                                        Registrant


Date:   August 14, 2002                 /s/ RODNEY C. SACKS
                                        ----------------------------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer



Date:   August 14, 2002                 /s/ HILTON H. SCHLOSBERG
                                        ----------------------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer



                                       16



                           CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection with the Quarterly Report of Hansen Natural  Corporation (the
"Company")  on Form 10-Q for the period  ended  June 30,  2002 as filed with the
Securities  and  Exchange  Commission  on the date  hereof (the  "Report"),  the
undersigned,  Rodney C.  Sacks,  Chairman  of the Board of  Directors  and Chief
Executive Officer of the Company, and Hilton H. Schlosberg, Vice Chairman of the
Board of  Directors,  President  and Chief  Financial  Officer  of the  Company,
certify,  pursuant to 18 U.S.C.  1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

(1)  The Report fully complies with the requirements of Section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

(2)  The information contained in the Report fairly presents, in all material
     respects, the financial condition and results of operations of the Company.


                                   SIGNATURES

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

                                        HANSEN NATURAL CORPORATION
                                        Registrant


Date:   August 14, 2002                 /s/ RODNEY C. SACKS
                                        ----------------------------------------
                                        Rodney C. Sacks
                                        Chairman of the Board of Directors
                                        and Chief Executive Officer



Date:   August 14, 2002                 /s/ HILTON H. SCHLOSBERG
                                        ----------------------------------------
                                        Hilton H. Schlosberg
                                        Vice Chairman of the Board of Directors,
                                        President and Chief Financial Officer



                                       17