UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

           [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 2002
                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
               For the transition period from ________ to ________

                         Commission File Number 0-16323
                         LASER-PACIFIC MEDIA CORPORATION
             (Exact Name of Registrant as Specified in its Charter)

             Delaware                                       95-3824617
  (State or Other Jurisdiction of                        (I.R.S. Employer
   Incorporation or Organization)                       Identification No.)

               809 N. Cahuenga Blvd., Hollywood, California 90038
               (Address of Principal Executive Offices) (Zip Code)

       Registrant's telephone number, including area code: (323) 462-6266

           Securities registered pursuant to Section 12(b) of the Act:
                                      None

           Securities registered pursuant to section 12(g) of the Act:
                    Common Stock ($.0001 par value per share)
                         Preferred Share Purchase Rights
                                (Title of Class)


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 ___

Indicate by check mark if the disclosure of delinquent  filers  pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [__]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes ___ No _X_

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant  on June 28, 2002 (based upon the closing price per share of $2.51 on
the NASDAQ National Market on that date) was $15,156,000.

Number of shares of Common Stock, $.0001 par value per share,  outstanding as of
February 28, 2003: 7,101,295.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's definitive Proxy Statement for the 2003 Annual Meeting
of Stockholders, which will be filed with the Securities and Exchange Commission
pursuant to Regulation  14A not later than April 30, 2003, are  incorporated  by
reference into Part III hereof.

                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                                Table of Contents






Part I                                                                                                            Page

                                                                                                            
Item 1.      Business                                                                                                3
Item 2.      Properties                                                                                              6
Item 3.      Legal Proceedings                                                                                       6
Item 4.      Submission of Matters to a Vote of Security Holders                                                     6

Part II

Item 5.      Market for Registrant's Common Stock and Related Stockholder Matters                                    7
Item 6.      Selected Financial Data                                                                                 8
Item 7.      Management's Discussion and Analysis of Financial Condition and Results of Operations                  10
Item 7A.     Quantitative and Qualitative Disclosures about Market Risk                                             20
Item 8.      Financial Statements and Supplementary Data                                                            20
Item 9.      Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                   20

Part III

Item 10.     Directors and Executive Officers of the Registrant                                                     45
Item 11.     Executive Compensation                                                                                 45
Item 12.     Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters         45
Item 13.     Certain Relationships and Related Transactions                                                         45
Item 14.     Controls and Procedures                                                                                45

Part IV

Item 15.     Exhibits, Financial Statement Schedules, and Reports on Form 8-K                                       46

             Signatures                                                                                             48

             Certifications                                                                                         49




                                     PART I

ITEM 1.  BUSINESS

     Statements  included  within  this  document,   other  than  statements  of
historical  facts,  that  address   activities,   events  or  developments  that
Laser-Pacific  Media Corporation,  ("Laser-Pacific" or the "Company") expects or
anticipates  will or may occur in the future,  including such things as business
strategy and  measures to  implement  strategy,  competitive  strengths,  goals,
expansion and growth of the Company's business and operations, plans, references
to future success and other such matters, are forward-looking  statements within
the  meaning of  Section  27A of the  Securities  Act of 1933,  as amended  (the
"Securities  Act") and Section 21E of the  Securities  Exchange Act of 1934,  as
amended  (the  "Exchange   Act"),   and  fall  under  the  safe  harbor.   These
forward-looking  statements are usually  preceded by one or a combination of the
following  words:  "believes,"  "anticipates,"  "plans,"  "may," "hopes," "can,"
"will," "expects," "estimates," "continues," "with the intent," and "potential."
However,  if a  forward-looking  statement is not preceded by one of these words
that  does  not  mean  that  it is  not a  forward-looking  statement.  Specific
instances of forward-looking  statements that exist in the below section of this
document  include  the  following:  the  unionization  of some of the  Company's
employees at its Pacific Film Laboratories under Item 1 of this Form 10-K; plans
to  purchase/lease  additional  property in 2003 under Item 2 of this Form 10-K;
and the Company's lack of knowledge concerning any potential lawsuits that could
be filed  against the Company under Item 3 of this Form 10-K. In all cases where
a forward-looking statement is identified,  the actual results of operations and
financial  position  could  differ  materially  in scope and  nature  from those
anticipated  in the  forward-looking  statements  as a  result  of a  number  of
factors.  Examples of risk factors  include:  the terms of the contract that the
Company  negotiates with the new union;  terms of contracts and  availability of
property for lease/purchase;  the amount and nature of any lawsuit that could be
filed  against  the  Company;  the  Company's  ability  to  successfully  expand
capacity;  general economic,  market, or business conditions;  the opportunities
(or  lack  thereof)  that  may be  presented  to  and  pursued  by the  Company;
competitive  actions  by  other  companies;  changes  in  laws  or  regulations;
investments in new technologies; continuation of sales levels; the risks related
to the cost and  availability  of capital;  and other factors,  including  those
disclosed  in this  report  and the  Company's  other  reports  filed  with  the
Securities and Exchange Commission ("SEC"), many of which are beyond the control
of the  Company.  Readers are  cautioned  not to place  undue  reliance on these
forward-looking statements,  which speak only as of the date hereof. The Company
undertakes  no  obligation  to publish  revised  forward-looking  statements  to
reflect  events  or  circumstances  after  the date  hereof  or to  reflect  the
occurrence of unanticipated events.


General

     Laser-Pacific Media Corporation, a Delaware corporation,  was formed by the
merger of Spectra Image, Inc. and Pacific Video, Inc. in September 1990. Both of
the predecessor companies were organized in 1983.  Additional  information about
the  Company,  its code of  ethics,  and  access to its other  SEC  filings  are
available at the Company's website,  www.laserpacific.com.  This website address
is not an active hyperlink for readers  accessing this Form 10-K  electronically
and none of the  information  contained on the Company's  website is part of, or
incorporated into, this Form 10-K.

     Laser-Pacific is a provider of a broad range of post-production services to
the motion picture and television  industries  from its facilities in Hollywood,
California.  These  post-production  services  include  technical  and  creative
services  provided to the  producers of  primetime  network  television  series,
television  movies,  and  theatrical  motion  pictures.  The  Company's  primary
services include telecine,  editing,  color timing,  digital graphics and visual
effects,  duplication,  and digital compression,  which are described in further
detail  below.  Additionally,  the Company  provides  sound  editing and mixing,
digital  preview  services,  motion picture film  processing,  DVD authoring and
mastering, and numerous additional services as required by our customers. At the
end of the process,  the Company  provides our customers with a completed master
in high definition,  standard  definition,  or data format for television,  home
video, DVD, or film release.

     The Company is  recognized  as an industry  leader in the  development  and
introduction  of new methods and  technology  in service of  television,  motion
pictures and digital multimedia.  The Company led the television industry in the
move from film to  electronic  and digital based  techniques in  post-production
through the introduction of its proprietary  Electronic  Laboratory(TM)  and has
received five Emmy Awards for  Outstanding  Achievement in  Engineering  for its
developments. A few of the awards the Company has received are detailed below:

     - 2001 Emmy  Award for  Engineering  Excellence

     - This award was given in recognition for significant  contributions to the
creation  of the  24P  High  Definition  technology  that  has  become  standard
throughout the industry;

     - 1996 Emmy  Award for  Engineering  Excellence  - This  award was given in
recognition  of  Laser-Pacific's   development  of  the  SuperComputer  Assembly
System(TM);

     - 1989 Emmy  Award for  Engineering  Excellence  - This  award was given in
recognition of Laser-Pacific's development of the Electronic Laboratory(TM);

     - 1999 Winner of the  International  Teleproduction  Society Award for Best
Electronic Visual Effects for "The Journey of Allen Strange";

     - 2001 Video  Excellence  Award  granted by the DVD  Association  for Added
Value and Special Features on "The Cell" (New Line Home Video);  and - 1998 DIVI
Gold  Medal for Best  DVD/Web  Interactivity  in  conjunction  with  InterActual
Technologies  for work  performed  on the movie  "Lost in Space"  (New Line Home
Video).

Services

     The principal categories of services offered by the Company are:

     Motion  Picture  Film  Processing  - The  Company  operates  five  negative
processing  machines  at its  Pacific  Film  Laboratories  facility,  located in
Hollywood,  California.  Pacific  Film  Laboratories  develops  customers'  film
negatives  after  photography,  with the  capacity  to develop  approximately  2
million feet of film per week.

     Telecine  Transfer -  Laser-Pacific  operates nine telecine suites that are
used to transfer images from customers' original film negatives to digital video
suitable for subsequent  post-production  processes.  These telecine  suites are
also used for  transferring  from completed motion pictures to video masters for
electronic distribution,  digital cinema,  videocassette and DVD, and other uses
after  initial  film  release.  Currently,  three  telecine  suites are used for
digital standard definition,  four are used for both digital standard definition
as well as  digital  high  definition,  and two are used for only  digital  high
definition.  Revenues from telecine transfer  accounted for  approximately  24%,
23%,  and  24%  of  the  Company's  total  revenue  in  2002,  2001,  and  2000,
respectively.

     Editing  -  The  Company  operates  eight  editing  suites,  for  preparing
broadcast  quality videotape masters or conformed digital motion picture masters
for its  customers.  These  editing  suites  engage in conforming or assembly of
television  programs and motion pictures,  including creation of visual effects,
titles,  and graphics.  These editing suites are used for assembly of television
programs and motion pictures,  including creation of visual effects, titles, and
graphics. Three of the suites are equipped for standard definition editing only,
three  for high  definition  editing  only,  and two are used for both  standard
definition  and  high  definition.  Additionally,  the  Company's  SuperComputer
Assembly  system  provides  high  definition  and standard  definition  assembly
capability  equivalent to four or five  additional  conventional  editing rooms.
Revenues  from editing  accounted  for  approximately  28%,  25%, and 23% of the
Company's total revenues in 2002, 2001, and 2000 respectively.

     Color Timing - The Company  operates  five timing  suites that are used for
the final color balancing and image enhancement of customers' programs. Three of
these  suites are  equipped  for digital  high  definition  and two for standard
definition.  In January  2003,  the Company  completed  construction  of its new
digital timing theatre  designed  specifically  to perform final color timing of
theatrical motion pictures.

     Digital  Graphics  and  Visual  Effects  -  The  Company's  Visual  Effects
Department is equipped  with a variety of digital video effects  systems used to
create  graphical  elements,  special  effects,  and other  specialized work for
television and motion pictures.

     Sound Editing and Mixing - The Company's  post-production sound department,
Pacific Sound  Services,  includes ten digital sound  editing  systems,  a sound
effects  and  dialogue   recording  studio,   and  a  re-recording   studio  for
accomplishing the final sound mix of customers' programs.


     Digital  Compression  Services  -  Using  an IBM  SuperComputer  and  other
specialized  computer  systems,  the Company  provides  digital  compression and
related  services,  which result in the creation of data  recordings  for use in
CD-ROM, digital file servers and video-on-demand applications.  The Company also
provides digital compression and "authoring"  services for the creation of DVDs.
"Authoring" is the industry term that describes the creation of disc  navigation
and  interactivity  capability in a DVD replication  master,  including DVD menu
design and formatting.

     Digital  Preview - This category of service was added in 2002.  The Company
creates a digital master to be used in previewing new theatrical motion pictures
and providing,  on a rental basis, the equipment and personnel needed to preview
motion pictures in theatres throughout the country.

     Duplication  and  Other  Services  -  The  Company  provides   duplication,
restoration, digital file conversion, screening, and a variety of other services
to fulfill the production and delivery needs of its customers.

     The Company's primary customers are the major motion picture and television
studios and production companies.  The Company's ten largest customers accounted
for  approximately 76% of total revenues in 2002. During 2002, 20th Century Fox,
CBS Productions, Walt Disney and their affiliated companies,  accounted for 12%,
11% and 11%, respectively, of the Company's total revenues.

Revenues from Foreign Sources

     The Company had no material revenues from foreign sources.

Seasonality and Variation of Quarterly Results

     The Company's business is subject to substantial  quarterly variations as a
result of seasonality,  which the Company  believes is typical of the television
post-production  industry.  Since the  majority  of the  Company's  business  is
derived from  programs  aired on primetime  television,  revenues and net income
have been highest during the first and fourth  quarters,  when the production of
television programs and, consequently, the demand for the Company's services are
at their highest. Revenues have historically been substantially lower during the
second and third quarters.

Employees

     At  December  31,  2002,  the  Company  had  approximately  226  employees.
Approximately,   twenty-five   of  those   employees  are   represented  by  the
International  Alliance of Theatrical and Stage Employees  (I.A.T.S.E.) pursuant
to a collective  bargaining  agreement put into place on July 15, 2002 that will
expire on July 15, 2005. On January 23, 2003,  eleven of the  Company's  Pacific
Film Laboratory  employees voted to be represented by I.A.T.S.E.  Local 683. The
Company is  currently  in  contract  negotiations  with Local 683.  The  Company
believes that the  unionization  of the  employees at Pacific Film  Laboratories
will not  materially  adversely  affect the  Company's  results of operations or
financial  condition.  The Company has never  experienced  a work  stoppage  and
considers its relations with its employees to be good.

Competition

     The Company  experiences  competition  in all phases of its business from a
number of companies.  Some competitors are also clients of the Company.  Some of
the Company's  competitors  specialize in specific service areas, such as sound,
film laboratory or editing,  and some are fully  integrated and offer a complete
range  of  post-production  services.  Some of the  Company's  competitors  have
financial  resources  that  are  materially  greater  than  the  Company's.  The
Company's  services are, for the most part,  standard  throughout  the industry,
therefore,  customer  service,  price and  relationships  between the  Company's
employees and its clients are key to the Company's ability to retain clients and
obtain  new  business.  Additionally,  due to the nature of the  Company's  core
business, post-production, the majority of the Company's competitors are located
in the Southern  California  area. If a large amount of production were to leave
the  Southern   California   area,  the  Company  would  face  competition  from
competitors in other parts of the country and the world.

Environmental Control Expenditures

     The Company made no material  expenditures in connection with environmental
regulations in 2002.

ITEM 2.  PROPERTIES

     The Company owns two  buildings  with a total of 22,000 square feet located
on lots totaling 39,000 square feet in Hollywood,  California, where it provides
film  processing,  sound editing and mixing services.  In addition,  the Company
leases  approximately  47,000  square  feet  in  five  buildings  in  Hollywood,
California,  which contain executive offices and its post-production facilities.
Three of the larger  facilities are on five-year  leases that extend through the
year 2006. Two of the leases are on a month-to-month basis. The Company plans to
lease additional space in 2003 to support the demand for its services.

     The Company believes that its facilities,  some of which include the use of
chemical products,  substantially  comply with all applicable  environmental and
other laws and regulations.

ITEM 3.  LEGAL PROCEEDINGS

     The Company may have certain contingent  liabilities and claims incident to
the ordinary course of business.  At this time,  management  believes that these
ordinary  course  proceedings  will not have a  material  adverse  effect on the
Company's  results of operations  or financial  position and is not aware of any
material pending legal proceedings.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of 2002.



                                     PART II

     Statements  included  within  this  document,   other  than  statements  of
historical  facts,  that  address   activities,   events  or  developments  that
Laser-Pacific   expects  or  anticipates  will  or  may  occur  in  the  future,
specifically,  the  Company's  plans  to not pay  dividends  in the  foreseeable
future, are forward-looking  statements within the meaning of Section 27A of the
Securities  Act and  Section  21E of the  Exchange  Act and fall  under the safe
harbor.  The decision to pay a dividend could be impacted by large  increases or
decreases in the Company's cash balances; market conditions; lawsuits that could
be filed against the Company;  and other  factors,  many of which are beyond the
control of the Company.

ITEM 5.  MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER
         MATTERS

     The Company's  Common Stock is traded on the NASDAQ  National  Market under
the symbol "LPAC." The following table reflects, for the quarters indicated, the
range of high and low intra-day  selling  prices of the Company's  Common Stock.
This information is based on intra-day  selling prices as reported by the NASDAQ
National Market.


                                                     High             Low
    2002
    First Quarter                                    $3.03            $2.22
    Second Quarter                                   $2.80            $2.24
    Third Quarter                                    $2.55            $1.70
    Fourth Quarter                                   $2.10            $1.42

    2001
    First Quarter                                    $3.31            $1.38
    Second Quarter                                   $3.90            $1.25
    Third Quarter                                    $5.50            $2.63
    Fourth Quarter                                   $5.55            $2.20


     The Company had approximately 3,000 stockholders on March 15, 2003.

     The  Company has never paid a cash  dividend on its shares of Common  Stock
and currently intends to retain its earnings,  if any, for use in its operations
and the expansion of its business.  Consequently,  it does not anticipate paying
any cash dividends in the foreseeable future.

     The Company's equity compensation plan information is detailed below.

     Equity Compensation Plan Information



     --------------------------- ---------------------------- ----------------------------- ------------------------------
                                                                                                Number of securities
                                                                                               remaining available for
                                 Number of securities to be                                 future issuance under equity
                                   issued upon exercise of     Weighted-average exercise         compensation plans
                                    outstanding options,          price of outstanding          (excluding securities
                                     warrants and rights      options, warrants and rights    reflected in column (a))
     Plan Category                           (a)                          (b)                            (c)
     --------------------------- ---------------------------- ----------------------------- ------------------------------
                                                                                              
     Equity Compensation plans             528,400                       $3.23                         34,600
     approved by security
     holders
     --------------------------- ---------------------------- ----------------------------- ------------------------------
     Equity Compensation plans
     not approved by security
     holders                                 --                           --                             --
     --------------------------- ---------------------------- ----------------------------- ------------------------------
               Total                       528,400                       $3.23                         34,600
     --------------------------- ---------------------------- ----------------------------- ------------------------------



ITEM 6.  SELECTED FINANCIAL DATA

     The following table summarizes  selected  financial data of the Company and
its consolidated subsidiaries for each of the last five fiscal years:



                                                                         (In thousands except for per share data.)

                                                                        Fiscal Year Ended December 31,
                                                           2002          2001           2000             1999            1998
                                                                                                       
Statement of Operations Data:
  Revenues.......................................       $31,752       $33,647        $33,058          $30,991         $30,699

  Operating expenses:
    Direct.......................................        19,306        20,513         19,721           19,753          19,183
    Depreciation.................................         4,699         4,305          4,161            3,258           3,572
                                                 ---------------  ------------  -------------   --------------  --------------
                                                         24,005        24,818         23,882           23,012          22,755
                                                 ---------------  ------------  -------------   --------------  --------------
Gross profit.....................................         7,747         8,829          9,176            7,980           7,944
Selling, general and administrative expenses.....         5,076         5,039          4,648            4,570           4,616
                                                 ---------------   ------------  -------------   --------------  --------------

Income from operations...........................         2,671         3,790          4,528            3,410           3,328
Interest expense.................................         (784)       (1,164)        (1,241)          (1,241)         (1,288)
Gain on sale of subsidiary.......................           ---           ---            ---              ---             875
Other income.....................................           112           543            253            2,382             114
Income tax expense(benefit)......................           820           588             30            (285)             109
                                                 ---------------  ------------  -------------   --------------  --------------
Net income.......................................        $1,179        $2,581         $3,510           $4,836          $2,920
                                                 ===============  ============  =============   ==============  ==============


Net income per share (basic).....................         $0.17         $0.35          $0.45            $0.65           $0.41
                                                 ---------------  ------------  -------------   --------------  --------------

Net income per share (diluted)...................         $0.17         $0.35          $0.44            $0.62           $0.39
                                                 ---------------  ------------  -------------   --------------  --------------

Weighted average shares outstanding (basic)......         7,102         7,384          7,726            7,491           7,163
                                                 ===============  ============  =============   ==============  ==============

Weighted average shares outstanding (diluted)....         7,121         7,419          8,003            7,838           7,510
                                                 ===============  ============  =============   ==============  ==============

                                                                               At December 31,
                                                           2002          2001           2000             1999            1998
Balance Sheet Data:

  Working capital................................        $6,676        $6,478         $5,547           $2,923          $2,461
  Total assets...................................        34,300        31,897         30,594           29,668          20,397
  Current installments of notes payable bank
     and long-term debt..........................         3,528         3,739          3,490            3,718           2,462
  Notes payable to bank and long-term debt,
     less current installments...................         8,415         7,878          7,934           10,303           7,629
  Net stockholders' equity.......................       $18,808       $17,636        $16,894          $13,368          $8,405





Quarterly Financial Information

     The following table  summarizes  unaudited  selected  financial data of the
Company and its  consolidated  subsidiaries for each quarter during the last two
fiscal years:






                                                                                  2002
                                          -----------------------------------------------------------------------------------
                                             December 31          September 30            June 30              March 31
                                          ------------------   -------------------   ------------------   -------------------

                                                                                           
 Revenues                              $      10,337,000    $       7,619,000     $       5,806,000    $       7,989,000
                                          ------------------   -------------------   ------------------   -------------------

 Income (loss) from operations                 2,148,000              507,000              (834,000)             850,000
                                          ------------------   -------------------   ------------------   -------------------

 Net income (loss)                             1,189,000              200,000              (602,000)             393,000
                                          ==================   ===================   ==================   ===================

 Net income (loss) per share basic     $          $0.17     $           0.03      $          (0.08)    $           0.06
                                          ==================   ===================   ==================   ===================

 Net income (loss) per share diluted   $          $0.17     $           0.03      $          (0.08)    $           0.06
                                          ==================   ===================   ==================   ===================



                                                                                  2001
                                          -----------------------------------------------------------------------------------
                                             December 31          September 30            June 30              March 31
                                          ------------------   -------------------   ------------------   -------------------

 Revenues                              $       9,283,000    $       6,857,000     $       7,581,000    $       9,927,000
                                          ------------------   -------------------   ------------------   -------------------

 Income (loss) from operations                 1,534,000             (125,000)              457,000            1,924,000
                                          ------------------   -------------------   ------------------   -------------------

 Net income                                      734,000              375,000               101,000            1,371,000
                                          ==================   ===================   ==================   ===================

 Net income per share basic            $           0.10     $           0.05      $           0.01     $           0.18
                                          ==================   ===================   ==================   ===================

 Net income per share diluted          $           0.10     $           0.05      $           0.01     $           0.17
                                          ==================   ===================   ==================   ===================




ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

     Statements  included  within  this  document,   other  than  statements  of
historical  facts,  that  address   activities,   events  or  developments  that
Laser-Pacific   expects  or  anticipates  will  or  may  occur  in  the  future,
specifically,  the  Company's  plans  to not pay  dividends  in the  foreseeable
future, are forward-looking  statements within the meaning of Section 27A of the
Securities  Act and Section  21E of the  Exchange  Act,  and fall under the safe
harbor.  Specifically,  the  reduction  in film  processing  revenues  could  be
affected by a change in the type of clients the Company is servicing, changes in
labor  agreements  relating to the  Company's  film lab,  discussed  above,  and
numerous other factors,  including industry and technological  advances, many of
which are out of the control of the Company.  Also,  the  anticipation  that the
Company  will be able to  satisfy  its cash  requirements  over the next  twelve
months could be impacted by large swings in its cash balances, failure to remain
in compliance  with debt  covenants,  an industry wide slowdown,  or one of many
other  factors,   many  of  which  are  out  of  the  control  of  the  Company.
Additionally,  please  reference prior filings of the Company at its website for
risk  factor  discussions  within  those  documents,  and the  other  italicized
discussions  on  pages  3 and 7  contained  herein,  which  contain  information
pertinent to the entire filing.


Results of Operations

2002 Compared to 2001

     Revenues for the year ended  December 31, 2002  decreased to $31.8  million
from $33.6  million for the year ended  December  31,  2001,  a decrease of $1.8
million or 5.6%.  The decrease in revenues is  principally  due to a decrease in
demand for the  Company's  services  in the first six months of 2002,  which was
partially offset by an increase in demand for the Company's  services during the
last six  months  of 2002.  The  following  factors  impacted  the  decrease  in
revenues:  the overall economic  downturn in the  entertainment  and advertising
sectors and the  associated  corporate  cost cutting;  the  continuing  trend of
reality programming which uses little of the Company's services;  a reduction in
the number of movies for television and certain clients  utilizing  formats that
require a lower volume of film  processing.  These factors were partially offset
by the  Company's  revenues  from  services  related to motion  pictures,  which
increased during the third and fourth quarters.

     Film processing revenues decreased to $1,561,000 in 2002 from $2,545,000 in
2001,  a  decrease  of $1.0  million or 38.7%.  This  significant  decrease  has
primarily  been due to the Company's  clients  utilizing  formats that require a
lower volume of film  processing.  Specifically,  for the  2002-2003  television
broadcast season,  the majority of the situation  comedies for which the Company
performs  services have been and are being  produced on  videotape.  In the five
year period from 1998 to 2002, film  processing  revenues have dropped from $3.3
million in 1998 to $1.6  million in 2002,  a decrease of $1.7  million or 51.5%.
Film  processing  was 10.9% of total  revenues  in 1998,  as compared to 4.9% of
total revenues in 2002. The Company  believes that revenues from film processing
associated  with  television  production  will  continue  to decline in the next
fiscal year.

     Operating expenses, excluding depreciation, for the year ended December 31,
2002,  were $19.3  million  versus  $20.5  million for the  comparable  year-ago
period,  a decrease of $1.2 million or 5.9%. The decrease in operating  expenses
is  primarily  the result of a decrease in wages and  salaries of $680,000 and a
decrease in bad debt expense of $482,000.  Decreases in wages and salaries  were
primarily  the  result  of the  overall  decrease  in demand  for the  Company's
services  that  occurred  in the first half of 2002.  The  decrease  in bad debt
expense is primarily the result of improved collection activities on the part of
the Company's  management.  Operating  expenses,  excluding  depreciation,  as a
percentage of revenues, were 60.8% in 2002 compared to 61.0% in 2001.

     Depreciation  expense for the year ended December 31, 2002 was $4.7 million
compared to $4.3 million for the same year-ago  period,  an increase of $394,000
or 9.1%. The increase in  depreciation  expense is primarily due to acquisitions
of new  equipment and  investment  in new  technology.  Total  operating  costs,
including depreciation,  as a percentage of revenues for the year ended December
31, 2002, were 75.6% compared with 73.8% for the same year-ago period.

     For the year ended December 31, 2002,  the Company  recorded a gross profit
of $7.7  million  compared  to $8.8  million  for the same  year-ago  period,  a
decrease of $1.1 million or 12.3%. The decrease in gross profit is primarily the
result of reduced  revenues  partially  offset by decreased  operating  expenses
discussed above.  Gross profit,  as a percentage of revenues,  was 24.4% in 2002
compared to 26.2% in 2001.


     Selling, general and administrative expenses ("SG&A expenses") for the year
ended December 31, 2002 were $5.0 million as compared to $5.0 million during the
same year-ago period. Increases in insurance expense of $29,000, bank charges of
$32,000,  wages and  salaries of $57,000,  and tax and license  fees of $100,000
were  offset  by  decreases  in   advertising   and  promotion  of  $78,000  and
professional  services fees of $129,000.  Total SG&A expenses as a percentage of
revenues were 16.0% in 2002 compared to 15.0% in 2001.

     Income  from  operations  for the year  ended  December  31,  2002 was $2.7
million  compared to $3.8 million for the same  year-ago  period,  a decrease of
$1.1 million or 29.0%.  The decrease in income from  operations is primarily the
result of the overall decrease in demand for the Company's services resulting in
reduced  revenues  as  discussed  above  partially  offset  by the  decrease  in
operating expenses also discussed above.

     Interest expense for the year ended December 31, 2002 was $784,000 compared
to $1.2 million for the same year-ago  period,  a decrease of $379,000 or 32.6%.
The decrease in interest  expense is primarily  due to lower  interest  rates on
outstanding borrowings resulting mostly from a refinancing of debt in 2002.

     Other income for the year ended December 31, 2002 was $112,000  compared to
$543,000 for the same year-ago period, a decrease of $431,000 or 79.3%. In 2002,
other income was  primarily  interest  income.  In 2001,  other income  included
income  recognized  from a research and development  collaboration  agreement of
$193,000,  a gain on the  sale of the  Company's  interest  in  Composite  Image
Systems LLC ("CIS") of $83,000, which is discussed further in "Matters Affecting
Operations,"  and interest  income  resulting from higher interest rates paid on
cash balances.

     Income  tax  expense  for the year ended  December  31,  2002 was  $820,000
compared to $588,000 for the same  year-ago  period,  an increase of $232,000 or
39.5%. The effective tax rate was approximately 41.0% in 2002 and 18.6% in 2001.
The 2002 income tax expense is comprised of federal income taxes of $710,000 and
state  income  taxes of  $110,000.  The rate  exceeded  the  statutory  tax rate
principally  due to the  expiration  of tax  credits.  In  2001,  the  Company's
effective tax rate for federal  income taxes  differed  from the statutory  U.S.
Federal  and  state  tax  rate  of  approximately  40%  principally  due  to the
elimination  of a valuation  allowance for deferred tax assets of $879,000.  The
Company  anticipates  that the combined Federal and state effective tax rate for
2003 will be approximately 40%.

     Based on the above factors, the Company reported net income of $1.2 million
or $0.17 per diluted share in 2002 versus reported net income of $2.6 million or
$0.35 per diluted share in 2001.

Fourth Quarter 2002

     The following table summarizes  selected  financial data of the Company and
its  consolidated  subsidiaries  for the fourth quarters ended December 31, 2002
and December 31, 2001.



                                            Three Months ended December 31,                    Increase (Decrease)
                                              2002                   2001                 Dollars               Percent

                                                                                                     
Revenues                           $          10,337,000  $            9,283,000  $         1,054,000            11.4%

Operating expenses                             6,682,000               6,253,000              429,000            6.9%
Gross profit                                   3,655,000               3,030,000              625,000            20.6%
SG&A expenses                                  1,507,000               1,496,000               11,000            0.7%
                                        -----------------      ------------------

Income from operations                         2,148,000               1,534,000              615,000            40.0%

Interest expense                                 152,000                 389,000            (237,000)           (60.9%)
Other income                                      17,000                  32,000             (15,000)           (46.7%)
                                        -----------------      ------------------

Income before taxes                            2,013,000               1,177,000              836,000            71.1%

Income tax expense                               824,000                 443,000              381,000            86.0%
                                        -----------------      ------------------

Net income                         $           1,189,000  $              734,000  $           455,000            62.1%
                                        =================      ==================



     Revenues  for the three  months  ended  December  31, 2002  increased  $1.1
million or 11.4% from the same  period in 2001.  The  increase  in  revenues  is
primarily the result of increases in revenues of $582,000, $550,000 and $112,000
from editing, duplication and telecine,  respectively.  The increase in revenues
is primarily the result of an increase in the number of theatrical  releases for
which the Company provides services, which was partially offset by a decrease in
film processing services of $298,000 due to certain clients utilizing formats or
processes that require a lower volume or no film processing.

     For the three months ended  December 31, 2002,  the Company's  gross profit
increased  $625,000 or 20.6% from the same period in 2001. The increase in gross
profit is primarily due to the increase in revenues  discussed above,  partially
offset by an  increase  in  operating  expenses  of  $429,000.  The  increase in
operating  expenses  is  primarily  the result of an  increase in labor costs of
$301,000, an increase in videotape stock expense of $162,000, and an increase in
equipment  rental of $107,000,  all of which were the result of increased demand
for the Company's services.  These increased expenses were partially offset by a
decrease in bad debt  expense of $243,000,  which was brought  about by improved
collection activities.  Total operating expenses,  including depreciation,  as a
percentage  of revenues for the three months ended  December 31, 2002 were 64.6%
compared with 67.4% for the same year-ago period.

     For the three months ended  December 31, 2002,  the  Company's  income from
operations  increased  $615,000  or  40.0%  from the same  period  in 2001.  The
increase  in income  from  operations  is  primarily  the result of the  revenue
increase  discussed above partially offset by an increase in operating  expenses
of $429,000.

     Other income for the fourth quarter of 2002 decreased $15,000 or 46.7% from
the fourth quarter of 2001. Other income is primarily  interest income earned on
cash  balances  and the  decrease  is  principally  the  result of a decline  in
interest rates.

     Income tax expense for the fourth  quarter of 2002 increased  $381,000,  or
86.0% from the fourth quarter of 2001. The Company's effective tax rate for both
the fourth quarter of 2002 and 2001 of 41% and 38%, respectively, was consistent
with the combined statutory federal and state income tax rate of 40%.

     Based on the above factors,  the Company reported net income of $1,189,000,
or $0.17 per diluted  share for the fourth  quarter of 2002 versus  reported net
income of $734,000, or $0.10 per diluted share for the same period in 2001.

2001 Compared to 2000

     Revenues for the year ended  December 31, 2001  increased to $33.6  million
from $33.1  million for the year ended  December 31,  2000,  an increase of $0.5
million or 1.8%. The minimal  increase in sales was the result of an increase in
demand for the  Company's  services  in the first six months of 2001,  which was
offset by a decline in demand  for the  Company's  services  during the last six
months of 2001. The following  factors  impacted the decrease in revenues during
the third and fourth  quarters of 2001: 1) a slowing of movie  production in the
second and third quarters because studios and networks  stockpiled shows to ride
out a  threatened  strike by the writers  and actors  that did not  materialize,
which impacted the services the Company provides on feature movies such as movie
mastering,  preview  services  and  digital  compression;  2) the  impact of the
September  11, 2001  terrorist  attacks that  resulted in the  cancellation  and
rescheduling  of  certain  production  and  delayed  the  beginning  of the fall
broadcast  season;  3) a  significant  decline in the number of movies  made for
television with much of the remaining television movie production business being
moved outside of the United States;  and 4) the overall  slowdown in the economy
and  general  weakness  of  the  entertainment  industry,   which  has  impacted
advertising  revenues and the programs  supported  by those  revenues  such that
there are fewer non-broadcast and off-network shows and the shows that are being
produced have lower post-production budgets.

     For the year ended December 31, 2001,  the Company  recorded a gross profit
of $8.8  million  compared  to $9.2  million  for the same  year-ago  period,  a
decrease of $0.4 million or 3.8%. The decrease in gross profit was primarily the
result of relatively  flat sales and  increased  operating  costs,  as discussed
below.

     Operating  costs,  excluding  depreciation  for the year ended December 31,
2001, were $20.5 million versus $19.7 million for the same year-ago  period,  an
increase of 4.0%.  The increase in operating  costs was  primarily the result of
increased  labor cost of $365,000,  increased  equipment  maintenance and rental
expense of $239,000 and increased  transmission  cost of $116,000.  Depreciation
expense for the year ended  December 31, 2001 was $4.3 million  compared to $4.2
million for the same  year-ago  period,  an increase of $144,000 or 3.5%.  Total
operating  costs,  including  depreciation,  as a percentage of revenues for the
year  ended  December  31,  2001,  were 73.8%  compared  with 72.2% for the same
year-ago period.

     SG&A  expenses  for the year ended  December  31, 2001 were $5.0 million as
compared  to $4.6 during the same  year-ago  period,  an  increase of 8.4%.  The
increase in SG&A  expenses was  primarily  attributable  to increased  wages for
non-operations  staff of $175,000 and increased  legal,  financial  advisory and
consulting  fees of  $238,000,  partially  offset by minor  reductions  in other
costs.

     Income  from  operations  for the year  ended  December  31,  2001 was $3.8
million  compared to $4.5 million for the same  year-ago  period,  a decrease of
$0.7 million or 16.3%.  The decrease in income from operations was primarily the
result of decreased sales volume and increased  operating and SG&A expenses,  as
discussed above.

     Interest  expense  for the year  ended  December  31,  2001 was  $1,163,000
compared to $1,241,000 for the same year-ago period, a decrease of $78,000.  The
decrease  in interest  expense  was  primarily  due to lower  interest  rates on
borrowings  offset by the additional  interest  expense related to the sales tax
assessment  described  under "Item  7--Liquidity  and Capital  Resources" of the
Company's Annual Report on Form 10-K for the year ended December 31, 2001.

     Other income for the year ended December 31, 2001 was $543,000  compared to
other income of $253,000 for the same year-ago  period in 2000.  The increase of
$290,000  was  primarily  attributable  to  income  of  $193,000  recognized  in
connection  with a  collaboration  agreement  and the  gain  on the  sale of the
Company's  interest  in CIS of $83,000  (see Notes 8 and 10 to the  consolidated
financial statements hereto).

     Income tax  expense  amounted to $588,000 in 2001 as compared to $30,000 in
2000.  The effective tax rate was 18.6% in 2001 and 8.5% in 2000.  The Company's
effective tax rate differed from the statutory  U.S.  Federal tax rate of 34% in
2001 principally from the elimination of a valuation  allowance for deferred tax
assets of $879,000.  When a threatened  strike by the writers and actors did not
materialize,  the Company  determined  that it was more likely than not that all
deferred tax assets would be realized and  eliminated  the  valuation  allowance
established  in prior  years.  The 2000 income tax expense is  comprised of U.S.
Federal  income tax of  $57,000  and state  income tax  benefit in the amount of
$27,000.  In fiscal 2000, the U.S. Federal income tax was primarily  composed of
alternative  minimum  tax.  The  state  income  tax  benefit  was the  result of
utilization of state tax credits.

     Based on the above factors, the Company reported net income of $2.6 million
or $0.35 per diluted share in 2001 versus reported net income of $3.5 million or
$0.44 per diluted share in 2000.

Matters Affecting Operations

     Some producers of television  programs are  increasingly  choosing to shoot
their programs on videotape.  The dollar amount of the decreases in this line of
service   since  1998  are  discussed  in  more  detail  above  in  "Results  of
Operations--2002  Compared to 2001." There has been an increase in the number of
television  programs  choosing to shoot on videotape in the past two  television
seasons.  The primary  reason for this change is the  producers  desire for cost
savings as compared to shooting on film. The majority of situation  comedies are
now  shot on  videotape  and  the  company  expects  this  to  continue  for the
foreseeable  future.  The majority of dramatic  programs  continue to be shot on
film.  Management  believes that producers find the qualities of film preferable
to videotape for dramatic programs. A continuation and expansion of the trend of
shooting  television  programs on  videotape  rather than film would result in a
further decrease in demand for services offered by Pacific Film Laboratories and
would likely reduce revenues from telecine for television programs.

     On July 9, 2001,  the  Company  entered  into an  agreement  with its joint
venture  partner  in CIS,  to sell  its  interest  in CIS to its  joint  venture
partner. Under the terms of the agreement,  the Company transferred to its joint
venture  partner  the  Company's  50%  interest  in CIS  and  certain  equipment
previously leased to CIS in exchange for a cash payment of $575,000. The Company
has  given  corporate  guarantees  regarding  a lease  obligation  of the  joint
venture.  CIS and the joint venture partner have agreed to indemnify the Company
for up to the amount of the principal obligation for any claims that might arise
under the  guarantee  should  CIS  default  on the lease  obligation.  The lease
obligation  is also  secured by the  equipment  purchased  under the lease.  The
Company  estimates that, as of December 31, 2002, the current  principal balance
outstanding on the lease obligation was approximately $195,000.


Treasury Stock

     In March 2002, the Company  retired 900,200 shares of its Common Stock held
in treasury.

     In April 2002, the Company  purchased  3,300 shares of its Common Stock for
$7,788 and subsequently retired the shares.


Stock Repurchases

     In June 2001, the Company purchased 825,200 shares of its Common Stock in a
private transaction for $2,063,000.

     In November  2001,  the Company  announced  that it would  commence a stock
repurchase program. The Board of Directors authorized the Company to allocate up
to  $2,000,000 to purchase its Common Stock at suitable  market  prices  through
November 1, 2002. In November 2001, the Company  purchased  75,000 shares of its
Common  Stock on the open  market for  $204,140  and in March  2002 the  Company
purchased  3,300  shares of its Common Stock on the open market for $7,788 under
the Stock  Repurchase  program.  All of the shares  purchased were  subsequently
retired.

Liquidity and Capital Resources

     The Company's  principal  source of funds is cash  generated by operations.
The Company anticipates that existing cash balances, availability under existing
loan agreements and cash generated from operations will be sufficient to service
existing  debt  and to  meet  the  Company's  projected  operating  and  capital
requirements for the next twelve months.  However, should sales decrease due to;
changes  in market  conditions,  changes  in the  industry's  acceptance  of the
Company,  changes  in  laws,  or other  potential  industry-wide  problems,  the
potential  consequences  could  materially  affect the Company's  cash flows and
liquidity.  Additionally,  should the Company not comply with the debt covenants
related to its' equipment leases or other lending agreements,  the Company could
be forced to reduce its debt obligations or re-negotiate the lending agreements.

     The Company and its subsidiaries are operating under a credit facility with
Merrill Lynch  Business  Financial  Services Inc. The maximum  credit  available
under the facility is $13.5 million.  The facility provides for borrowings of up
to $6.0 million under a revolving loan and $7.5 million in equipment term loans.
The term note credit agreements contain covenants, including financial covenants
related to leverage and fixed charge ratios.  The Company was in compliance with
these  covenants at December 31, 2002. As of December 31, 2002, the  outstanding
borrowing under the facility was  $6,258,000.  The revolving loan expires on May
31, 2003 and may be renewed annually. The equipment term loans expire during the
period of June 2006 through December 2007. The revolving loan and equipment term
loans are payable monthly.

     In October  2002,  the Company  entered into an agreement  with Wells Fargo
Equipment  Finance to refinance all of the Company's  equipment  term loans with
The Terminal  Marketing  Company in the amount of $2,422,000 at an interest rate
of 5.25%.  Prior to the  refinance,  the equipment term loans had interest rates
ranging from 7.50% to 11.88%. As of December 31, 2002, the outstanding borrowing
under the capital lease  obligations with Wells Fargo Equipment  Finance and all
other financing companies are presented below in tabular format.

     The Company also has obligations  under operating  leases,  relating to its
facilities,  of $2,489,000 at December 31, 2002 (see Note 8 to the  accompanying
consolidated  financial  statements).  Below  is a  listing  of the  contractual
obligations  the  Company  currently  has and the  current  balance due on those
obligations.




                                                  Schedule of Contractual Obligations

- ---------------------------------------- ----------------------- ----------------------------------------------------
                                                Balance At
Contractual Obligations                     December 31, 2002                          Interest Rate
- ---------------------------------------- ----------------------- ----------------------------------------------------
Long-Term Debt
- ---------------------------------------- ----------------------- ----------------------------------------------------
                                                           
Revolving Loan                                         $   0.00  "30-day dealer commercial paper" rate plus 2.20%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Variable Rate Equipment Loan                          $ 683,000  "30-day dealer commercial paper" rate plus 2.65%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Variable Rate Equipment Loan                        $ 3,200,000  "30-day dealer commercial paper" rate plus 2.20%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Fixed Rate Equipment Loan                             $ 475,000  4.64%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Fixed Rate Equipment Loan                             $ 900,000  6.04%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Fixed Rate Equipment Loan                           $ 1,000,000  4.86%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Capital Lease Obligations
- ---------------------------------------- ----------------------- ----------------------------------------------------
Wells Fargo - Fixed Rate Re-financing
of Terminal Marketing Equipment Term
Loans                                               $ 2,224,000  5.25%
- ---------------------------------------- ----------------------- ----------------------------------------------------
All Others                                          $ 3,461,000  5.98% to 12.75%
- ---------------------------------------- ----------------------- ----------------------------------------------------
Operating Leases
- ---------------------------------------- ----------------------- ----------------------------------------------------
809 N. Cahuenga Avenue                                $ 921,000  N/A
- ---------------------------------------- ----------------------- ----------------------------------------------------
800 N. Cole Street                                    $ 386,000  N/A
- ---------------------------------------- ----------------------- ----------------------------------------------------
861 N. Seward Street                                $ 1,182,000  N/A
- ---------------------------------------- ----------------------- ----------------------------------------------------



Discussion of Cash Flows

2002 compared to 2001

     Net cash provided by operating activities in 2002 was $6.0 million compared
to $9.3 million in 2001,  a decrease of $3.3  million or 35.4%.  The decrease in
cash provided by operating  activities in 2002 is primarily due to a decrease in
net income of $1.4  million  discussed  above,  and an increase in net  accounts
receivable  of $0.8  million  due in part to a  decrease  in the  allowance  for
doubtful accounts and the increase in fourth quarter revenues discussed above.

     Net cash used in investing  activities in 2002 was $2.6 million compared to
$1.6 million in 2001, an increase of $1.0 million.  The increase in cash used in
investing  activities  is primarily  due to an increase in purchases of property
and equipment of $836,000.

     Net cash used in financing  activities in 2002 was $3.7 million compared to
$5.3 million in 2001, a decrease of $1.6  million.  The decrease in cash used in
financing activities was principally due to a decrease in the amount of treasury
stock purchased by the Company to $7,788 in 2002 from $2,267,140 in 2001,  which
was partially offset by increased debt repayments in 2002.

     As a result of the above  factors,  the Company  recorded a net decrease in
cash and cash  equivalents of $307,000 in 2002, as compared to a net increase in
2001 of $2.5 million.

2001 compared to 2000

     Net cash provided by operating activities in 2001 was $9.3 million compared
to $7.4  million in 2000,  an increase  of $1.9  million.  The  increase in cash
provided by operating activities was primarily due to a decrease in net accounts
receivable  of $1.1  million  due  primarily  to a  decrease  in demand  for the
Company's  services in the fourth quarter of 2001; a decrease in other assets of
$624,000 due to a decrease in the Company's inventories;  a decrease of deferred
tax expense of $309,000 due to the  elimination of valuation  allowances;  and a
decrease in the investment in CIS of $346,000,  which were partially offset by a
decrease in net income of $929,000.



     Cash flows used in investing  activities were $1.6 million in 2001 and $1.6
million  in 2000.  Although  there  was no  material  change in net cash used in
investing activities, the disposal of equipment of $820,000 and the contribution
of  $346,000  to a joint  venture  in 2000  were  offset by an  increase  in net
property and equipment purchases of $1.2 million in 2001.

     Net cash used in financing  activities in 2001 was $5.3 million compared to
$3.7 million in 2000, an increase of $1.6 million. The increase in cash used for
financing  activities  was the result of  purchases  of treasury  stock for $2.3
million in 2001 partially  offset by decreased  debt  repayments of $460,000 and
proceeds of $251,000 from stock options and warrants exercised.

     As a result of the above  factors,  the Company  recorded a net increase in
cash and cash equivalents of $2.5 million in 2001, as compared to a net increase
of 2000 of $2.1 million.

Related Party Transactions

     James R. Parks,  Chairman of the Board and Chief  Executive  Officer of the
Company,  is an executive director of CBIZ Southern  California,  Inc. ("CBIZ").
CBIZ  provides  tax,  accounting,  and  management  consulting  services  to the
Company.  CBIZ charges for services were  approximately  $81,000,  $83,000,  and
$77,000 for the years ended December 31, 2002, 2001 and 2000, respectively.

     James R. Parks,  Chairman of the Board and Chief  Executive  Officer of the
Company, is a member of Local Boys, LLC and an executive  producer.  The Company
has been  providing  services  for a movie  produced  by Local  Boys,  LLC since
September  2001.  Fees for services were billed at the Company's  standard rates
and the total amount billed for services through December 31, 2002 was $271,000.
As of December 31, 2002, $54,000 of the total amount billed was outstanding.  As
of March 27, 2003, no invoices were  outstanding  relating to the  activities of
Local Boys, LLC.

     In July 2001,  35 Lake Avenue  L.P., a California  limited  partnership  in
which James R. Parks,  the  Company's  Chief  Executive  Officer,  is a partner,
exercised  warrants to purchase  250,000 shares of the Company's Common Stock at
an exercise price of $1.00 per share. The warrants originally were issued during
1997 in connection with a short-term debt financing arrangement.

     David  Merritt,  a  director  of the  Company  and  chairman  of the  audit
committee is a member of Gerard Klauer  Mattison & Co., Inc. In April 2001,  the
Company  engaged  Gerard  Klauer  Mattison & Co.,  Inc. as a financial  advisor.
Gerard Klauer  Mattison & Co., Inc billed fees of $21,000 in 2002 and $75,000 in
2001 for services provided to the Company.

Off Balance Sheet Transactions

     The Company does not  currently  maintain  any  material off balance  sheet
transactions.

Critical Accounting Policies

     Laser-Pacific's critical accounting policies are as follows:

     Depreciation of property and equipment,

     Valuation of long-lived assets,

     Valuation of deferred tax assets, and

     Valuation of accounts receivable.



Depreciation of Property and Equipment

     The Company  depreciates  property and equipment on a  straight-line  basis
over the estimated  useful lives of the related assets.  Significant  management
judgment is required to  determine  the useful  lives of the assets.  The useful
lives  designated by management to the various types of assets  specified  below
are as follows:


- -------------------------------- -----------------------------------------------
Type of Asset Useful Life
- -------------------------------- -----------------------------------------------
Automobiles                       4 years
- -------------------------------- -----------------------------------------------
Furniture and fixtures            5 years
- -------------------------------- -----------------------------------------------
Technical equipment               7 years
- -------------------------------- -----------------------------------------------
Building improvements             10 years
- -------------------------------- -----------------------------------------------
Buildings                         30 years
- -------------------------------- -----------------------------------------------
Leasehold improvements            Remaining life of the lease plus options to
                                  renew, or 10 years, whichever is shorter.
- -------------------------------- -----------------------------------------------

     In  addition,  repairs  costing in excess of $5,000  related  to  technical
equipment  are  amortized  over 18 months.  Should the useful lives of assets be
revised, the impact on the Company's results of operations could be material.

Valuation of Long-Lived Assets

     The Company periodically  assesses the impairment of its long-lived assets,
which  requires  management  to make  assumptions  and  judgments  regarding the
carrying value of these assets.  The assets are considered to be impaired if the
Company  determines  that the carrying value of  identifiable  assets may not be
recoverable  based upon its  assessment  of the  following  events or changes in
circumstances:

     The asset's  ability to continue to  generate  income from  operations  and
     positive cash flow in future periods;

     Significant changes in strategic business objectives and utilization of the
     assets; and

     The impact of  significant  negative  industry,  technological  or economic
     trends.

     If the  assets  are  considered  to be  impaired,  the  impairment  that is
recognized is the amount by which the carrying  value of the assets  exceeds the
fair  value  of  the  assets.   If  a  change  were  to  occur  in  any  of  the
above-mentioned  factors or estimates a material change in the reported  results
could occur.

Valuation of Deferred Tax Assets

     Valuation  allowances are established,  when necessary,  to reduce deferred
tax assets to the  amount  management  believes  is more  likely  than not to be
realized.  The  likelihood  of a  material  change  in  the  Company's  expected
realization  of these assets depends on future  taxable  income,  the ability to
deduct tax loss carry forwards against future taxable income,  the effectiveness
of the tax planning and strategies among the various tax  jurisdictions in which
the Company operates, and any significant changes in the tax laws. For the years
ended  December  31,  2002,  2001 and 2000,  the  Company  eliminated  valuation
allowances of $0, $879,000,  and $1,315,000,  respectively,  because  management
determined that it was more likely than not that the related deferred tax assets
would be  realized.  As of December  31,  2002,  the  Company  had no  valuation
allowance related to deferred tax assets of $556,000.




Valuation of Accounts Receivable

     The Company  periodically  assesses  its  accounts  receivable  balance and
records  an  allowance  for bad  debts  for the  amount  the  Company  considers
uncollectable.  The  purpose  of  this  allowance  is  to  reduce  the  accounts
receivable  balance  to  the  estimated  net  realizable  balance.  Management's
judgment is required to  determine  an  appropriate  estimate  for the bad debts
allowance and reflects management's best estimate of the amount of uncollectable
trade  receivables.  The bad  debts  allowance  is  determined  considering  the
following criteria:  delinquency of individual  accounts,  collection history of
specific  customers,  and the ability of clients to make payments.  In 2002, the
Company  improved its  collections and as a result reduced its allowance for bad
debts by  $221,000 as  compared  to bad debt  expense of  $261,000 in 2001,  and
$274,000 in 2000.  The effect of this reduction to the bad debt allowance was to
increase  net income by $0.03 per  diluted  share and bring the  allowance  to a
level consistent with the above criteria. As of December 31, 2002, the allowance
for bad debts was $770,000 and trade receivables totaled $5,520,393.  Changes in
the  financial  condition  of the  customers,  the  Company  or  other  business
conditions could affect the adequacy of the Company's allowance.

Recent Accounting Pronouncements

Accounting for Business Combinations and Goodwill and Other Intangible Assets

     In July 2001, the Financial Accounting Standards Board ("FASB") issued FASB
Statement No. 141,  Business  Combinations,  and Statement No. 142, Goodwill and
Other Intangible Assets.  Statement No. 141 requires that the purchase method be
used for all business combinations  initiated after June 30, 2001. Statement No.
142 requires  that  goodwill no longer be amortized to earnings,  but instead be
reviewed for impairment on an annual basis.  The Company adopted  Statement Nos.
141 and 142 effective January 1, 2002. The adoption of these  pronouncements did
not have any impact on the Company's financial statements.

Accounting for the Impairment or Disposal of Long-Lived Assets

     In August  2001,  the FASB issued  Statement  No. 144,  Accounting  for the
Impairment or Disposal of Long-Lived Assets, which supersedes Statement No. 121,
Accounting for the Impairment of Long-Lived  Assets and for Long-Lived Assets to
be Disposed of and the  accounting  and reporting  provisions of APB Opinion No.
30, Reporting the Results of Operations--Reporting  the Effects of Disposal of a
Segment of a Business,  and  Extraordinary,  Unusual and Infrequently  Occurring
Events and  Transactions  (Opinion  No. 30),  for the disposal of a segment of a
business (as previously defined in that Opinion).  Statement No. 144 retains the
fundamental  provisions  in  Statement  No. 121 for  recognizing  and  measuring
impairment  losses on long-lived assets held for use and long-lived assets to be
disposed  of  by  sale,  while  also  resolving  certain  implementation  issues
associated  with  Statement  No. 121.  The  Company  adopted  Statement  No. 144
effective  January 1, 2002.  Statement  No. 144 retains the basic  provisions of
Opinion 30 on how to present discontinued operations in the income statement but
broadens that  presentation  to include a component of an entity  (rather than a
segment of a  business).  The  adoption  of  Statement  No. 144 did not have any
impact on the Company's financial statements.

Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No.
     13, and Technical Corrections

     In April 2002, the FASB issued SFAS No. 145,  Rescission of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections.
SFAS No. 145  amends  existing  guidance  on  reporting  gains and losses on the
extinguishments  of debt to prohibit the  classification  of the gain or loss as
extraordinary,  as the use of such  extinguishments have become part of the risk
management  strategy of many companies.  SFAS No. 145 also amends SFAS No. 13 to
require  sale-leaseback  accounting  for certain lease  modifications  that have
economic effects similar to sale-leaseback  transactions.  The provisions of the
Statement  related to the  rescission  of  Statement  No. 4 is applied in fiscal
years beginning after May 15, 2002.  Earlier  application of these provisions is
encouraged.  The  provisions of the  Statement  related to Statement No. 13 were
effective for transactions  occurring after May 15, 2002, with early application
encouraged. The Company adopted Statement No. 145 effective January 1, 2002. The
adoption of Statement No. 145 did not have any impact on the Company's financial
statements.



Accounting for Costs Associated with Exit or Disposal Activities

     In June 2002,  the FASB  issued  Statement  No. 146,  Accounting  for Costs
Associated  with  Exit or  Disposal  Activities.  Statement  No.  146  nullifies
Emerging  Issues Task Force  ("EITF")  issue  94-3,  Liability  Recognition  for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including Certain Costs Incurred in a Restructuring).  Under EITF issue 94-3, a
liability for an exit cost is  recognized at the date of an entity's  commitment
to an exit plan.  Under  Statement No. 146, the  liabilities  associated with an
exit or disposal activity will be measured at fair value and recognized when the
liability  is incurred  and meets the  definition  of a liability  in the FASB's
conceptual  framework.  This  Statement is effective  prospectively  for exit or
disposal activities  initiated after December 31, 2002.  Management believes the
adoption of Statement  No. 146 will not have a material  impact on the Company's
consolidated financial statements.

Accounting for Stock-Based Compensation

     On  December  31,  2002,  the FASB  issued  SFAS No.  148,  Accounting  for
Stock-Based  Compensation - Transition and Disclosure ("SFAS 148"), which amends
SFAS No. 123,  Accounting for Stock-Based  Compensation  ("SFAS 123").  SFAS 148
amends the disclosure requirements in SFAS 123 for stock-based  compensation for
annual periods ending after December 15, 2002 and for interim periods  beginning
after  December 15, 2002. The  disclosure  requirements  apply to all companies,
including those that continue to recognize  stock-based  compensation  under APB
Opinion  No.  25,  Accounting  for Stock  Issued  to  Employees.  Effective  for
financial  statements for fiscal years ending after December 15, 2002,  SFAS 148
also provides three alternative  transition methods for companies that choose to
adopt the fair value measurement  provisions of SFAS 123.  Management has chosen
not to adopt the fair value measurement  provisions of SFAS 123. The Company has
included the disclosure  requirements  in Note 7 to the  consolidated  financial
statements.

Guarantor's  Accounting and Disclosure  Requirements  for Guarantees,  Including
     Indirect Guarantees of Indebtedness of Others

     In  November  2002,  the FASB  issued  Interpretation  No. 45,  Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of Indebtedness of Others ("FIN 45"),  which addresses the disclosure
to be made by a guarantor in its interim and annual  financial  statements about
its obligations under guarantees.  The disclosure requirements are effective for
interim and annual  financial  statements  ending after  December 15, 2002.  The
Company does not have any guarantees that require disclosure under FIN 45 except
for the Company's guarantee associated with CIS.

     FIN 45 also requires the  recognition  of a liability by a guarantor at the
inception of certain  guarantees.  FIN 45 requires the  guarantor to recognize a
liability  for  the  non-contingent  component  of a  guarantee,  which  is  the
obligation  to stand  ready to perform in the event  that  specified  triggering
events or conditions  occur.  The initial  measurement  of this liability is the
fair value of the guarantee at inception.  The  recognition  of the liability is
required even if it is not probable  that  payments  will be required  under the
guarantee or if the guarantee was issued with a premium  payment or as part of a
transaction  with multiple  elements.  The initial  recognition  and measurement
provisions are effective for all guarantees within the scope of FIN 45 issued or
modified after December 31, 2002.

     As noted above we have adopted the  disclosure  requirements  of FIN 45 and
will apply the recognition and measurement provisions for all guarantees entered
into or modified  after  December 31, 2002.  To date we have not entered into or
modified any guarantees requiring the recognition of a liability pursuant to the
provisions of FIN 45.

Consolidation of Variable Interest Entities

     In January 2003, the FASB issued  Interpretation  No. 46,  Consolidation of
Variable  Interest  Entities ("FIN 46"),  which addresses the  consolidation  by
business  enterprises of variable interest  entities,  which have one or both of
the  following  characteristics:  (1)  the  equity  investment  at  risk  is not
sufficient  to permit the entity to finance its  activities  without  additional
financial  support from other parties,  or (2) the equity  investors lack one or
more of the  following  essential  characteristics  of a  controlling  financial
interest:  (a) the  direct  or  indirect  ability  to make  decisions  about the
entity's  activities  through  voting or similar  rights,  (b) the obligation to
absorb  the  expected  losses of the entity if they  occur,  or (c) the right to
receive the expected  residual  returns of the entity if they occur. FIN 46 will
have a  significant  effect on existing  practice  because it requires  existing
variable  interest  entities  to  be  consolidated  if  those  entities  do  not
effectively disburse risks among parties involved. In addition,  FIN 46 contains
detailed  disclosure  requirements.  FIN  46  applies  immediately  to  variable
interest  entities  created  after  January 31, 2003,  and to variable  interest
entities in which an enterprise  obtains an interest after that date. It applies
in the first fiscal year or interim  period  beginning  after June 15, 2003,  to
variable interest entities in which an enterprise holds a variable interest that
it acquired before February 1, 2003.  Management expects that the application of
this   interpretation   will  not  have  a  material  effect  on  the  Company's
consolidated financial statements.


Revenue Arrangements with Multiple Deliverables

     In November  2002,  the EITF issued EITF 00-21  Revenue  Arrangements  with
Multiple Deliverables ("EITF 00-21). EITF 00-21 addresses certain aspects of the
accounting  by a vendor for  arrangements  under which it will perform  multiple
revenue-generating  activities.   Specifically,  EITF  00-21  addresses  how  to
determine whether an arrangement  involving multiple  deliverables contains more
than one unit of accounting. In applying EITF 00-21, separate contracts with the
same entity or related  parties  that are entered  into at or near the same time
are  presumed to have been  negotiated  as a package and should,  therefore,  be
evaluated as a single  arrangement in considering  whether there are one or more
units of  accounting.  That  presumption  may be overcome if there is sufficient
evidence to the contrary.  EITF 00-21 also addresses how consideration should be
measured and allocated to the separate  units of accounting in the  arrangement.
The guidance in EITF 00-21 is effective for revenue arrangements entered into in
fiscal periods beginning after June 15, 2003. Alternatively, companies may elect
to report the change in accounting as a cumulative-effect adjustment. Management
expects that the  application  of EITF 00-21 will not have a material  effect on
the Company's consolidated financial statements.


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Derivative  Instruments.  The  Company  invests  any funds in excess of its
operational  requirements in a Money Market Fund. The cash invested in this fund
at December 31, 2002 and  December  31, 2001 was $6.4 million and $6.5  million,
respectively.  The average  monthly ending balance in 2002 was $6.6 million.  In
2002, the Company  earned  $103,000 from its investment in the fund. The average
monthly yield for 2002 was 1.55%.

     If the average  monthly yield were to change by 1%, the income earned would
change by approximately $66,000 over a twelve month period.

     Market Risk.  The Company's  market risk exposure with respect to financial
instruments is subject to changes in the "30-day dealer  commercial  paper" rate
in the United States of America.  The Company had  borrowings of $3.8 million at
December 31, 2002 under the variable rate equipment term loans (discussed above)
and may borrow up to $6.0 million under a revolving  loan.  Amounts  outstanding
under the variable rate equipment term loans bear interest at the "30-day dealer
commercial  paper" rate plus 2.20% to 2.65%.  There were no borrowings under the
variable rate revolving credit facility as of December 31, 2002.

     If, under the  existing  credit  facility,  the "30-day  dealer  commercial
paper" rate were to change by 1%, interest expense would change by approximately
$34,000 over a twelve month period.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The  consolidated  financial  statements  for the  Company,  including  the
financial  statement  schedule and the  independent  auditors'  report  relating
thereto are set forth on pages 22 through 43 of this report and are incorporated
herein by this  reference.  See page 21 for an index to all of the  consolidated
financial statements and supplementary  financial  information that are attached
hereto.

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
     FINANCIAL DISCLOSURE

         None.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES




                 Index to Consolidated Financial Statements and
                          Financial Statement Schedule








Consolidated Financial Statements:                                                                                    Page

                                                                                                                     
     Independent Auditors' Report                                                                                       22
     Consolidated Balance Sheets - At December 31, 2002 and 2001                                                        23
     Consolidated Statements of Income - Years Ended December 31, 2002, 2001 and 2000                                   25
     Consolidated Statements of Stockholders' Equity - Years Ended December 31, 2002, 2001 and 2000                     26
     Consolidated Statements of Cash Flows - Years Ended December 31, 2002, 2001 and 2000                               27
     Notes to Consolidated Financial Statements                                                                         29

     Consolidated Financial Statement Schedule - Valuation and Qualifying Accounts - Years Ended December 31,
     2002, 2001 and 2000                                                                                                44





     All other  schedules  are omitted  because they are not  applicable  or the
required information is shown in the Company's consolidated financial statements
or the related notes thereto.

                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
Laser-Pacific Media Corporation:


We  have  audited  the  accompanying   consolidated   financial   statements  of
Laser-Pacific  Media  Corporation and subsidiaries as listed in the accompanying
index. In connection with our audits of the consolidated  financial  statements,
we  also  have  audited  the  financial  statement  schedule  as  listed  in the
accompanying  index.  These  consolidated  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements and financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Laser-Pacific Media
Corporation and subsidiaries as of December 31, 2002 and 2001 and the results of
their  operations  and their cash flows for each of the years in the  three-year
period  ended  December  31,  2002  in  conformity  with  accounting  principles
generally  accepted in the United  States of America.  Also in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects, the information set forth therein.

/s/KPMG LLP











Los Angeles, California
February 21, 2003


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 2002 and 2001








              Assets (note 4)                                         2002                2001
                                                                -----------------    ----------------

Current assets:
                                                                            
    Cash and cash equivalents                                $       6,682,395    $       6,989,781

    Receivables:
      Trade                                                          5,520,393            4,693,891
      Other                                                             85,122              206,935
                                                                -----------------    ----------------
                                                                     5,605,515            4,900,826
      Less allowance for doubtful receivables                          770,155            1,097,174
                                                                -----------------    ----------------
                                                                     4,835,360            3,803,652
                                                                -----------------    ----------------

    Inventory                                                          264,680              268,493
    Prepaid expenses and other current assets                          585,092              699,310
    Deferred tax assets (note 5)                                       556,000              730,778
                                                                -----------------    ----------------

              Total current assets                                  12,923,527           12,492,014
                                                                -----------------    ----------------

Net property and equipment, at cost (note 3)                        21,187,713           19,204,407

Other assets, net                                                      188,579              200,531
                                                                -----------------    ----------------

                                                             $      34,299,819    $      31,896,952
                                                                =================    ================


                                   (Continued)











          See accompanying notes to consolidated financial statements.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                     Consolidated Balance Sheets (Continued)

                           December 31, 2002 and 2001





              Liabilities and Stockholders' Equity                    2002                 2001
                                                                -----------------    -----------------

Current liabilities:
                                                                            
    Current installments of notes payable to bank and
      long-term debt (notes 3 and 4)                         $       3,528,407    $       3,738,680
    Accounts payable                                                   568,077              487,451
    Accrued compensation expense                                       968,684              917,776
    Accrued expenses                                                 1,182,053              869,933
                                                                -----------------    -----------------

              Total current liabilities                              6,247,221            6,013,840
                                                                -----------------    -----------------
Deferred tax liabilities (note 5)
                                                                       829,058              368,764

Notes payable to bank and long-term debt, less current
    installments (notes 3 and 4)                                     8,415,453            7,878,227

Commitments and contingencies (note 8)

Stockholders' equity (notes 6 and 7):
    Preferred stock, $.0001 par value.  Authorized
      3,500,000 shares; none issued                                         --                   --
    Common stock, $.0001 par value.  Authorized 25,000,000
      shares; issued 7,101,295 and 8,004,795 shares at
      December 31, 2002 and 2001, respectively                             710                  800
    Additional paid-in capital                                      18,089,063           20,363,901
    Retained earnings (accumulated deficit)                            718,314             (461,440)
    Treasury stock, at cost: 900,200 at December 31, 2001                   --           (2,267,140)
                                                                -----------------    -----------------

              Net stockholders' equity                              18,808,087           17,636,121
                                                                -----------------    -----------------

                                                             $      34,299,819    $      31,896,952
                                                                =================    =================









          See accompanying notes to consolidated financial statements.

                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                        Consolidated Statements of Income

                  Years ended December 31, 2002, 2001 and 2000






                                                             2002                 2001                  2000
                                                       ------------------   ------------------    ------------------

                                                                                      
Revenues                                            $      31,751,872    $      33,647,167     $      33,058,293
                                                       ------------------   ------------------    ------------------

Direct operating costs and expenses:
    Direct                                                 19,305,514           20,512,506            19,721,320
    Depreciation                                            4,699,089            4,305,201             4,160,784
                                                       ------------------   ------------------    ------------------

           Total operating expenses                        24,004,603           24,817,707            23,882,104
                                                       ------------------   ------------------    ------------------

           Gross profit                                     7,747,269            8,829,460             9,176,189

Selling, general and administrative expenses                5,075,964            5,039,203             4,648,189
                                                       ------------------   ------------------    ------------------

           Income from operations                           2,671,305            3,790,257             4,528,000

Other income (expense):
    Interest expense                                         (784,016)          (1,163,445)           (1,240,562)
    Other income (note 10)                                    112,243              542,500               252,532
                                                       ------------------   ------------------    ------------------

           Income before income taxes                       1,999,532            3,169,312             3,539,970

Income taxes (note 5)                                         819,778              588,146                29,923
                                                       ------------------   ------------------    ------------------

           Net income                               $       1,179,754    $       2,581,166     $       3,510,047
                                                       ==================   ==================    ==================


Net income per share (basic)                        $            .17     $            .35      $            .45
                                                       ==================   ==================    ==================
Net income per share (diluted)                      $            .17     $            .35      $            .44
                                                       ==================   ==================    ==================

Weighted average shares outstanding (basic)                 7,102,120            7,384,095             7,725,693
                                                       ==================   ==================    ==================
Weighted average shares outstanding (diluted)               7,121,038            7,419,484             8,003,353
                                                       ==================   ==================    ==================






          See accompanying notes to consolidated financial statements.

                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                  Years ended December 31, 2002, 2001 and 2000






                                   Common Stock                                                 Treasury Stock
                             -------------------------                    Retained       --------------------------
                                                          Additional      earnings                                        Net
                               Number                      paid-in       (accumulated      Number                    stockholders'
                              of shares      Amount        capital         deficit)       of shares      Amount          equity
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------
Balance at
                                                                                                    
December 31, 1999              7,654,646 $        765      19,919,956      (6,552,653)           --           --         13,368,068

Stock issuances                   96,649           10          16,200               --           --           --             16,210

Net income                            --           --            --          3,510,047           --           --          3,510,047
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------

Balance at
December 31, 2000              7,751,295 $        775      19,936,156      (3,042,606)           --           --         16,894,325
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------

Stock issuances                  253,500           25         250,745               --           --           --            250,770

Purchase of treasury stock            --           --            --                 --     (900,200)   (2,267,140)      (2,267,140)

Tax deduction for
non-qualified stock
options and warrants                  --           --         177,000               --           --           --            177,000

Net income                            --           --              --        2,581,166          --            --          2,581,166
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------
Balance at
December 31, 2001              8,004,795 $        800      20,363,901        (461,440)     (900,200)   (2,267,140)       17,636,121
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------

Purchase of treasury stock           --            --            --                 --       (3,300)       (7,788)           (7,788)

Retire treasury stock          (903,500)          (90)   (2,274,838)                --      903,500     2,274,928             --

Net income                           --            --            --          1,179,754           --           --          1,179,754
                             ------------  -----------   -------------  ---------------  ------------ -------------  ---------------
Balance at
December 31, 2002              7,101,295 $        710      18,089,063          718,314           --           --         18,808,087
                             ============  ===========   =============  ===============  ============ =============  ===============



          See accompanying notes to consolidated financial statements.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 2002, 2001 and 2000







                                                                          2002                2001                 2000
                                                                     ---------------     ---------------     -----------------


                                                                                                
Cash flows from operating activities:
    Net income                                                    $       1,179,754  $        2,581,166  $          3,510,047
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Depreciation of property and equipment                          4,699,089           4,305,201             4,160,784
          Provision (recovery) for doubtful accounts receivable           (220,885)             260,667               274,392
          Deferred income tax expense                                       635,074             309,072                    --
          Write-off of property and equipment                                    --                  --                99,764
          Gain on sale of plant, property and equipment                      (6,623)           (32,290)              (79,784)
          Other                                                                  --             177,743                    --
          Change in assets and liabilities:
             Receivables                                                   (810,824)           1,275,512             (474,559)
             Inventory                                                        3,813               6,142              (47,823)
             Prepaid expenses and other current assets                      114,218           (199,399)              (15,444)
             Other assets                                                    11,952             623,551              (64,055)
             Accounts payable                                                80,626             171,002                19,115
             Accrued expenses                                               291,816           (169,914)                 1,039
             Income taxes payable                                            71,212                  --              (22,820)
                                                                     ---------------     ---------------     -----------------

                       Net cash provided by operating activities $        6,049,222 $         9,306,453 $           7,360,656
                                                                     ---------------     ---------------     -----------------

Cash flows from investing activities:
          Cash purchases of property and equipment                      (2,640,801)         (1,805,072)             (601,648)
          Financed purchases of property and equipment                  (4,041,595)         (3,429,440)           (2,060,079)
                                                                     ---------------     ---------------     -----------------
          Total property and equipment acquired                         (6,682,396)         (5,234,512)           (2,661,727)

          Less proceeds borrowed under financing agreements              4,041,595           3,429,440             2,060,079
                                                                     ---------------     ---------------     -----------------
          Net cash purchases of property and equipment                  (2,640,801)         (1,805,072)             (601,648)

          Proceeds from disposal of property and equipment                   6,623             214,266             (605,084)
          Contribution to Composite Image Systems, LLC                          --                  --             (345,912)
                                                                     ---------------     ---------------     -----------------

                       Net cash used in investing activities      $     (2,634,178) $       (1,590,806) $         (1,552,644)
                                                                     ---------------     ---------------     -----------------



          See accompanying notes to consolidated financial statements.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                Consolidated Statements of Cash Flows (Continued)

                  Years ended December 31, 2002, 2001 and 2000








                                                                             2002              2001              2000
                                                                        ----------------   --------------    --------------

                                                                                                
Cash flows from financing activities:
    Repayments of notes payable to bank and
        long-term debt                                              $       (3,714,642)  $   (3,236,538) $     (3,695,587)
    Net proceeds from stock issuance                                                --           250,770            16,210
    Purchase of treasury stock                                                  (7,788)      (2,267,140)                 --
                                                                        ----------------   --------------    --------------


                       Net cash used in financing activities        $       (3,722,430) $    (5,252,908) $     (3,679,377)
                                                                        ----------------   --------------    --------------

Net increase (decrease) in cash and cash equivalents                          (307,386)        2,462,739         2,128,635


Cash and cash equivalents at beginning of year                                6,989,781        4,527,042         2,398,407
                                                                        ----------------   --------------    --------------

Cash and cash equivalents at end of year                            $         6,682,395 $      6,989,781 $       4,527,042
                                                                        ================   ==============    ==============

Supplementary disclosure of cash flow information:
    Cash paid during the year for:
       Interest                                                     $           723,000 $      1,086,000 $       1,198,000
       Income taxes                                                              30,000          214,000            71,000
                                                                        ================   ==============    ==============




Supplemental disclosure of non-cash investing and financing activities:

     The Company  purchased  property and equipment,  financed  through  capital
lease obligations,  of $4,041,595,  $3,429,440 and $2,060,079 during each of the
years ended December 31, 2002, 2001 and 2000, respectively.





          See accompanying notes to consolidated financial statements.

                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 2002, 2001 and 2000





 (1)    Nature of Business and Basis of Presentation

Laser-Pacific  Media  Corporation  provides  a broad  range  of  post-production
services to the motion picture and television industries.


 (2)    Summary of Significant Accounting Policies

Principles of Consolidation

The  accompanying  consolidated  financial  statements  include the  accounts of
Laser-Pacific  Media  Corporation and its subsidiaries  ("Laser-Pacific"  or the
"Company").  Accordingly, all significant intercompany accounts and transactions
have been eliminated in consolidation.

Cash and Cash Equivalents

The Company  considers all highly  liquid  investments,  primarily  money market
funds,  purchased  with  original  maturities of three months or less to be cash
equivalents.

Depreciation

Depreciation  of property and equipment is computed by use of the  straight-line
method over the estimated useful lives of the related assets as follows:

Buildings                                  30 years
Building improvements                      10 years
Technical equipment                        7 years
Furniture and fixtures                     5 years
Automobiles                                4 years
Leasehold improvements                     Remaining life of the lease plus
                                           options to renew, or 10 years,
                                           whichever is shorter.


Replacements of equipment components are amortized over 18 months.

Inventory

Inventory  consists  primarily  of tape stock and is valued at the lower of cost
(determined on the first-in, first-out basis) or market (net realizable value).

Other Assets

Other  assets at December  31, 2002 and  2001consist  primarily  of security and
utility deposits.



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000


Revenue Recognition and Credit Risk

The Company performs  post-production  services under  short-term  arrangements.
Revenues are  recognized,  generally  on a daily  basis,  based on the number of
hours of work performed and amount of film and tape processed at the agreed upon
billing  rate.  The Company  sells  services to customers  in the  entertainment
industry,  principally  located  in  Southern  California.  Management  performs
regular  evaluations  of  customers'  ability to satisfy  their  obligations.  A
provision for doubtful accounts is recorded based upon these evaluations.

The  Company's  primary  customers are the major motion  picture and  television
studios and production companies.  The Company's ten largest customers accounted
for  approximately  76%, 70% and 66% of total  revenues in 2002,  2001 and 2000,
respectively.  During 2002,  three customers each accounted for more than 10% of
the Company's total revenues; two customers accounted for 11% each and one other
customer  accounted for 12% of the Company's total revenues.  During 2001, three
customers each accounted for more than 10% of the Company's total revenues.  One
customer  accounted for 10%,  another customer for 11%, and another customer was
responsible  for 12% of the Company's total revenues for the year ended December
31, 2001.  During 2000,  three customers each accounted for more than 10% of the
Company's total revenues for the year. Two customers  accounted for 10% each and
another customer was responsible for 12% of the Company's total revenues for the
year ended December 31, 2000.

The Company's ten largest  customers  accounted for approximately 81% and 76% of
total  accounts  receivable  in 2002 and 2001,  respectively.  During 2002,  two
customers  each  accounted  for more than 10% of the  Company's  total  accounts
receivable;  one customer accounted for 11% and another accounted for 14% of the
Company's total accounts receivable. During 2001, three customers each accounted
for more than 10% of the Company's  total revenues.  One customer  accounted for
13%,  another  customer for 15%, and another customer was responsible for 16% of
the Company's total accounts  receivable balance for the year ended December 31,
2001.

Impairment of Long-Lived Assets

Statement of Financial Accounting Standards ("SFAS") No. 144, Accounting for the
Impairment and Disposal of Long-Lived Assets, provides a single accounting model
for long-lived  assets to be disposed of. SFAS No. 144 also changes the criteria
for  classifying an asset as held for sale,  broadens the scope of businesses to
be disposed of that  qualify  for  reporting  as  discontinued  operations,  and
changes the timing of recognizing losses on such operations. The Company adopted
SFAS No. 144 on January 1, 2002. The adoption of SFAS No. 144 did not affect the
Company's financial statements.

In accordance with SFAS No. 144, long-lived assets, such as property, plant, and
equipment,  and purchased intangibles subject to amortization,  are reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable.  Recoverability of assets to
be held and used is measured by a comparison of the carrying  amount of an asset
to estimate  undiscounted  future cash flows  expected  to be  generated  by the
asset.  If the carrying  amount of an asset  exceeds its  estimated  future cash
flows,  an  impairment  charge is recognized by the amount by which the carrying
amount of the asset exceeds the fair value of the assets.  Assets to be disposed
of would be separately  presented in the balance sheet and reported at the lower
of the  carrying  amount or fair  value  less  costs to sell,  and are no longer
depreciated.  The assets and liabilities of a disposed group  classified as held
for sale would be presented  separately in the  appropriate  asset and liability
sections of the balance sheet.

Goodwill and intangible  assets not subject to amortization  are tested annually
for  impairment,  and are tested for  impairment  more  frequently if events and
circumstances  indicate that the asset might be impaired.  An impairment loss is
recognized  to the extent that the  carrying  amount  exceeds  the asset's  fair
value.

Prior to the  adoption of SFAS No. 144,  the Company  accounted  for  long-lived
assets in accordance with SFAS No. 121,  Accounting for Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of.



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000




Income Taxes

Income taxes are accounted for under the asset and  liability  method.  Deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and  liabilities  and their  respective tax bases and operating
loss and tax credit  carryforwards.  Deferred  tax assets  and  liabilities  are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rates is recognized in income in the period that includes the enactment date.


Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America,  requires management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the consolidated  financial  statements and the reported amounts of revenues and
expenses  during  the  reporting  period.  Significant  items  subject  to  such
estimates and assumptions  include the carrying amount of property and equipment
and valuation allowances for receivables and deferred income tax assets.  Actual
results could differ materially from those estimates.

Stock-Based Compensation

The Company  accounts for stock based  compensation  in accordance with SFAS No.
123, "Accounting for Stock Based Compensation." Under the provisions of SFAS No.
123,  the Company has  elected to  continue to apply the  intrinsic  value-based
method of accounting prescribed by Accounting Principles Board (APB) Opinion No.
25, "Accounting for Stock Issued to Employees," and related interpretations,  in
accounting  for stock  options  issued to employees and directors of the Company
and provide the pro forma disclosure provision of SFAS No. 123 and 148. As such,
compensation  expense would be recorded on the date of grant only if the current
market price of underlying stock exceeded the exercise price.

Comprehensive Income

Comprehensive  income is the total of net income and all other non-owner changes
in equity.  The Company does not have any  transactions or other economic events
that  qualify  as  comprehensive   income.  As  such,  net  income   represented
comprehensive  income  for each of the  years  in the  three-year  period  ended
December 31, 2002.

Disclosures about Segments of an Enterprise

Pursuant to disclosure  requirements of SFAS No. 131, Disclosures about Segments
of an Enterprise and Related Information, the Company has determined that it has
one business segment - post-production services.

Advertising and Promotional Expenses

The Company charges  advertising  and promotional  costs to expense as incurred.
Advertising  and  promotional  expenses  amounted  to  $462,000,  $540,000,  and
$506,000 for the years ended December 31, 2002, 2001, and 2000, respectively.




                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000




Fair Value of Financial Instruments

The carrying  amounts of the following  financial  instruments  approximate fair
value  because of the short term  maturity of those  instruments:  cash and cash
equivalents,  receivables,  prepaid  expenses and other  current  assets,  other
assets,  accounts payable,  accrued compensation  expense, and accrued expenses.
Notes payable to bank and long-term debt approximate fair value based on current
rates offered to the Company for debt with similar terms.

Earnings per Share

Basic  earnings per share  ("EPS") is computed by dividing  income  available to
common  stockholders by the weighted average number of common shares outstanding
for the period. Diluted EPS reflects the potential dilution from securities that
could share in the earnings of the Company.

The reconciliation of basic and diluted weighted average shares is as follows:




                                                                          Years ended December 31,
                                                                        2002                   2001                  2000
                                                            ------------------    -------------------    -----------------
                                                                                             
Net income                                               $          1,179,754  $           2,581,166  $         3,510,047
                                                            ------------------    -------------------    -----------------


Weighted average shares used in basic computation                   7,102,120              7,384,095            7,725,693
Dilutive stock options and warrants                                    18,918                 35,389              277,660
                                                            ------------------    -------------------    -----------------
Weighted average shares used in diluted computation                 7,121,038              7,419,484            8,003,353
                                                            ==================    ===================    =================





Options and warrants to purchase  shares of common stock at prices  ranging from
$2.50 to $5.25 were  outstanding  at December  31, 2002,  2001,  and 2000 in the
amounts of 427,000,  212,000, and 0, respectively,  but were not included in the
computation  of diluted  earnings per share because the option  exercise  prices
were greater that the average market price of a common share.

Reclassifications

Certain  amounts  in the prior  years  consolidated  have been  reclassified  to
conform with the current year presentation.

Impact of Recently Issued Accounting Pronouncements

Guarantor's  Accounting and Disclosure  Requirements  for Guarantees,  Including
     Indirect Guarantees of Indebtedness of Others

In November 2002, the FASB issued Interpretation No. 45, Guarantor's  Accounting
and Disclosure  Requirements for Guarantees,  Including  Indirect  Guarantees of
Indebtedness of Others ("FIN 45"),  which addresses the disclosure to be made by
a guarantor in its interim and annual financial statements about its obligations
under  guarantees.  The  disclosure  requirements  are effective for interim and
annual financial statements ending after December 15, 2002. The Company does not
have  any  guarantees  that  require  disclosure  under  FIN 45  except  for the
Company's guarantee associated with CIS.

                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000



FIN 45 also  requires  the  recognition  of a liability  by a  guarantor  at the
inception of certain  guarantees.  FIN 45 requires the  guarantor to recognize a
liability  for  the  non-contingent  component  of a  guarantee,  which  is  the
obligation  to stand  ready to perform in the event  that  specified  triggering
events or conditions  occur.  The initial  measurement  of this liability is the
fair value of the guarantee at inception.  The  recognition  of the liability is
required even if it is not probable  that  payments  will be required  under the
guarantee or if the guarantee was issued with a premium  payment or as part of a
transaction  with multiple  elements.  The initial  recognition  and measurement
provisions are effective for all guarantees within the scope of FIN 45 issued or
modified after December 31, 2002.

As noted above we have adopted the  disclosure  requirements  of FIN 45 and will
apply the recognition and measurement provisions for all guarantees entered into
or  modified  after  December  31,  2002.  To date we have not  entered  into or
modified any guarantees requiring the recognition of a liability pursuant to the
provisions of FIN 45.

Consolidation of Variable Interest Entities

In  January  2003,  the FASB  issued  Interpretation  No. 46,  Consolidation  of
Variable  Interest  Entities ("FIN 46"),  which addresses the  consolidation  by
business  enterprises of variable interest  entities,  which have one or both of
the  following  characteristics:  (1)  the  equity  investment  at  risk  is not
sufficient  to permit the entity to finance its  activities  without  additional
financial  support from other parties,  or (2) the equity  investors lack one or
more of the  following  essential  characteristics  of a  controlling  financial
interest:  (a) the  direct  or  indirect  ability  to make  decisions  about the
entity's  activities  through  voting or similar  rights,  (b) the obligation to
absorb  the  expected  losses of the entity if they  occur,  or (c) the right to
receive the expected  residual  returns of the entity if they occur. FIN 46 will
have a  significant  effect on existing  practice  because it requires  existing
variable  interest  entities  to  be  consolidated  if  those  entities  do  not
effectively disburse risks among parties involved. In addition,  FIN 46 contains
detailed  disclosure  requirements.  FIN  46  applies  immediately  to  variable
interest  entities  created  after  January 31, 2003,  and to variable  interest
entities in which an enterprise  obtains an interest after that date. It applies
in the first fiscal year or interim  period  beginning  after June 15, 2003,  to
variable interest entities in which an enterprise holds a variable interest that
it acquired before February 1, 2003.  Management expects that the application of
this   interpretation   will  not  have  a  material  effect  on  the  Company's
consolidated financial statements.

Revenue Arrangements with Multiple Deliverables

In November 2002, the EITF issued EITF 00-21 Revenue  Arrangements with Multiple
Deliverables  ("EITF  00-21).  EITF  00-21  addresses  certain  aspects  of  the
accounting  by a vendor for  arrangements  under which it will perform  multiple
revenue-generating  activities.   Specifically,  EITF  00-21  addresses  how  to
determine whether an arrangement  involving multiple  deliverables contains more
than one unit of accounting. In applying EITF 00-21, separate contracts with the
same entity or related  parties  that are entered  into at or near the same time
are  presumed to have been  negotiated  as a package and should,  therefore,  be
evaluated as a single  arrangement in considering  whether there are one or more
units of  accounting.  That  presumption  may be overcome if there is sufficient
evidence to the contrary.  EITF 00-21 also addresses how consideration should be
measured and allocated to the separate  units of accounting in the  arrangement.
The guidance in EITF 00-21 is effective for revenue arrangements entered into in
fiscal periods beginning after June 15, 2003. Alternatively, companies may elect
to report the change in accounting as a cumulative-effect adjustment. Management
expects that the  application  of EITF 00-21 will not have a material  effect on
the Company's consolidated financial statements.


                        LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (3)   Property and Equipment

Property and equipment is comprised of the following:



                                                                     2002                   2001
                                                               ------------------    --------------------

                                                                            
        Land                                                $         400,000     $         400,000
        Buildings and improvements                                  3,363,088             3,346,014
        Technical equipment                                        42,936,173            37,801,344
        Furniture and fixtures                                      1,313,726             1,164,331
        Automobiles                                                   118,209                91,602
        Leasehold improvements                                        494,099               485,051
        Construction in Progress                                    1,246,167                    --
                                                               ------------------    --------------------
                                                                   49,871,462            43,288,342
        Less: accumulated depreciation
                                                                   28,683,749            24,083,935
                                                               ------------------    --------------------

                                                            $      21,187,713     $      19,204,407
                                                               ==================    ====================


The Company leases  technical  equipment under capital leases  expiring  through
2007. Equipment under capital leases aggregated  $15,273,286 and $13,603,399 and
related  accumulated   depreciation  aggregated  $7,526,662  and  $5,453,449  at
December 31, 2002 and 2001, respectively.  Interest cost capitalized during 2002
amounted to approximately $16,000.

The Company's  notes payable to a bank are secured by  substantially  all of the
Company's assets (see note 4). Equipment  securing the notes payable  aggregated
$34,598,176  and  $29,684,943 and related  accumulated  depreciation  aggregated
$21,157,087 and $18,630,486 at December 31, 2002 and 2001, respectively.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (4)   Notes Payable to Bank and Long-Term Debt

Notes payable to bank and long-term debt are summarized as follows:



                                                                                        2002                2001
                                                                                  ----------------   ------------------

                                                                                                  
     Term notes payable to bank were under  $1,000,000,  $500,000 and $1,000,000
     credit  agreements,  each dated in 2002,  secured by eligible  property and
     equipment,  as defined,  payable in twelve monthly installments per year at
     $41,667 plus interest at fixed  interest rates ranging from 4.64% to 6.04%,
     through 2007. $ 2,375,000 $ --

     Term notes  payable to bank were  pursuant  to  $4,000,000  and  $1,000,000
     credit agreements,  secured by eligible property and equipment, as defined,
     payable in twelve monthly installments per year at $83,333 plus interest at
     the 30-day dealer  commercial  paper rate (1.30% at December 31, 2002) plus
     2.20% and 2.65%, respectively, through 2006. 3,883,333 4,883,333

      Capital lease obligations (note 8)                                               5,685,527          6,733,574
                                                                                  ----------------   ------------------
                                                                                      11,943,860         11,616,907
      Less current installments                                                        3,528,407          3,738,680
                                                                                  ----------------   ------------------

                                                                                $      8,415,453   $      7,878,227
                                                                                  ================   ==================



The Company has access to $6.0  million  under a revolving  credit  line,  which
expires in May 2003,  subject to annual  renewal.  The Company has no borrowings
under this credit  facility at  December  31,  2002.  The  borrowings  under the
revolving  credit  line incur  interest  at a rate  equal to the  30-day  dealer
commercial paper rate plus 2.20%.

The Company's term note and revolving loan credit agreements  contain covenants,
including  financial  covenants related to leverage and fixed charge ratios. The
Company was in  compliance  with these  covenants  at  December  31,  2002.  The
aggregate  future  maturities  of  notes  payable  to bank and  long-term  debt,
exclusive of capital lease obligations, are summarized as follows:



        December 31:
           2003              $      1,500,000
           2004                     1,500,000
           2005                     1,500,000
           2006                     1,383,333
           2007                       375,000
                            ------------------
                             $      6,258,333
                            ==================



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (5)    Income Taxes

A summary of income tax expense is as follows:





                                     2002                 2001                2000
                               -----------------    -----------------    ----------------
                                                             
Current:
    Federal                 $         103,000    $          21,000    $          57,000
    State                              82,000              126,000              (27,000)
                               -----------------    -----------------    ----------------
Total Income Tax                      185,000              147,000               30,000
                               -----------------    -----------------    ----------------

Deferred:
    Federal                           607,000              356,000                   --
    State                              28,000               85,000                   --
                               -----------------    -----------------    ----------------
Total Income Tax                      635,000              441,000                   --
                               -----------------    -----------------    ----------------

Total expense               $         820,000    $         588,000    $          30,000
                               =================    =================    ================








The provision for income taxes at the Company's effective tax rate differed from
the U.S. Federal tax rate as follows:



                                                      2002                 2001                 2000
                                                -----------------    -----------------    -----------------

                                                                              
Federal income tax expense at "expected
    rate"                                    $         680,000    $       1,078,000    $       1,203,000
State taxes, net of Federal income tax
    benefit                                            117,000              196,000              216,000
Nondeductible expenses                                      --               (7,000)              12,000
Expiration of income tax credits                        35,000              212,000              (72,000)

Change in valuation allowance for deferred
    tax assets                                              --             (879,000)          (1,315,000)
Other                                                  (12,000)             (12,000)             (14,000)
                                                -----------------    -----------------    -----------------
Income tax expense                           $         820,000    $         588,000    $          30,000
                                                =================    =================    =================




                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (5)    Income Taxes (continued)

The tax effect of temporary  differences that give rise to significant  portions
of  deferred  tax  assets  and  liabilities  at  December  31,  2002 and 2001 is
presented below:



                                                                              2002                 2001
                                                                        ------------------   -----------------
                                                                                    
        Deferred tax assets and liabilities:
            Net operating loss carryforwards                         $       2,231,000    $       2,333,000
            Income tax credit carryforwards                                    194,000              268,000
            Vacation pay                                                       206,000              160,000
            Reserve for bad debts                                              307,000              437,000
            Other                                                              296,000               86,000
                                                                        ------------------   -----------------
                   Total gross deferred tax assets                           3,234,000            3,284,000
                   Deferred tax liabilities - property and
                   equipment                                                (3,507,000)          (2,922,000)
                                                                        ------------------   -----------------

                   Net deferred tax assets (liabilities)             $        (273,000)   $         362,000
                                                                        ==================   =================






At December 31,  2002,  the Company had net  operating  loss  carryforwards  for
Federal income tax purposes of approximately  $6,562,000 that expire principally
from 2008 through 2012. The Company also has  approximately  $194,000 of federal
alternative minimum tax credit carryforwards, which have no expiration period.

The ultimate realization of deferred tax assets is dependent upon the generation
of future taxable income during the periods in which those temporary differences
become deductible.  Management considers the projected future taxable income and
tax  planning  strategies  in making  this  assessment.  Based upon the level of
historical  taxable  income and  projections  for future taxable income over the
periods in which the deferred tax assets are  deductible,  management  currently
believes it is more likely than not the Company will realize all of the benefits
of these  deductible  differences,  accordingly,  as of December  31,  2002,  no
valuation allowance has been recorded for deferred tax liabilities.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (6)    Stockholders' Equity

Warrants

In July 2001, 35 Lake Avenue, a California limited partnership in which James R.
Parks, the Company's Chief Executive Officer is a partner, exercised warrants to
purchase  250,000  shares of the Company's  Common Stock at an exercise price of
$1.00 per share.  The warrants  originally were issued during 1997 in connection
with a short-term debt financing arrangement.

Preferred Stock Purchase Rights

On  January  9, 2001,  the Board of  Directors  of the  Company  authorized  and
declared a dividend  of one  preferred  stock  purchase  right for each share of
Common  Stock,  par value  $.0001 per share,  of the  Company.  The dividend was
payable on January 24, 2001 the "Record Date" to the holders of record of Common
Stock as of the close of business on such date.

These Rights only become  exercisable on the Distribution Date. The Distribution
Date would  follow the  announcement  that any  person or entity  (with  certain
exceptions)  had acquired 20% or more of the voting  shares of the Company.  Any
outstanding  Rights shall expire on January 9, 2011,  unless earlier redeemed or
exchanged. The Rights may be exercised through the purchase of Preferred Shares,
purchase of Common  Shares or the right to purchase  common stock of a successor
Company, all as defined in the underlying agreement.

Treasury Stock

In March 2002,  the Company  retired  900,200 shares of its Common Stock held in
treasury.

In April 2002, the Company purchased 3,300 shares of its Common Stock for $7,788
and subsequently retired the shares.

Stock Repurchases

In June 2001,  the Company  purchased  825,200  shares of its Common  Stock in a
private transaction for $2,063,000.

In  November  2001,  the  Company  announced  that  it  would  commence  a stock
repurchase program. The Board of Directors authorized the Company to allocate up
to  $2,000,000 to purchase its Common Stock at suitable  market  prices  through
November 1, 2002. In November 2001, the Company  purchased  75,000 shares of its
Common  Stock on the open  market for  $204,140  and in March  2002 the  Company
purchased  3,300  shares of its Common Stock on the open market for $7,788 under
the Stock  Repurchase  program.  All of the shares  purchased were  subsequently
retired.


 (7)   Stock-based Compensation and Other Option Grants

The Company's 1997 incentive stock option plan, as amended,  originally provided
for grants of 1,000,000 of incentive or nonqualified  stock options to officers,
directors and key employees at exercise prices equal to or greater than the fair
value of the  Company's  Common  Stock at the date of grant.  Options  expire 10
years from the grant date and are generally  vested at the date of grant.  As of
December 31, 2002,  473,400 options were outstanding  under the plan were vested
and 55,000 options outstanding under the plan were not vested.



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (7)    Stock-based Compensation and Other Option Grants (continued)

Activity  under the plan for the years ended  December 31,  2002,  2001 and 2000
follows:



                                                        Number of shares        Weighted average      Options exercisable
                                                                                 exercise price
                                                       --------------------   ---------------------   --------------------
                                                                                                   
      Shares under option at December 31, 1999                488,181                      7.02              488,181

      Granted                                                 237,000                      4.01
      Exercised                                               (96,649)                     1.90
      Expired and cancelled                                  (313,982)                     9.81
                                                       --------------------   ---------------------   --------------------

      Shares under option at December 31, 2000                314,550                      3.41              264,550

      Granted                                                  45,000                      3.50
      Exercised                                                (3,500)                     0.22
      Expired and cancelled                                        --                       --
                                                       --------------------   ---------------------   --------------------

      Shares under option at December 31, 2001                356,050                      3.43              296,050

      Granted                                                 210,000                      2.50
      Exercised                                                    --                       --
      Expired and cancelled                                   (37,650)                     2.50
                                                       --------------------   ---------------------   --------------------

      Shares under option at December 31, 2002                528,400      $               3.12              473,400
                                                       ====================   =====================   ====================



The following table summarizes  information about options  outstanding under the
plan at December 31, 2002:



                                                               Outstanding Options
                      ----------------------------------------------------------------------------------------------------
                                                                                                           Remaining
                                                                                      Weighted average      weighted
                           Options         Weighted average                          exercise price for     average
                         outstanding        exercise price       Options              options that are    contractual
                                           for options that      outstanding           outstanding and      life
                                            are outstanding      and exercisable        exerciseable       (in years)
                      -----------------    ------------------    ----------------    -------------------------------------

                                                                                                       
                              16,400    $               0.22             16,400   $               0.22                5.00
                              20,000                    1.78             20,000                   1.78                4.80
                              10,000                    2.13             10,000                   2.13                8.30
                             210,000                    2.50            210,000                   2.50                9.10
                              20,000                    3.26             20,000                   3.26                8.50
                             217,000                    4.13            167,000                   4.13                7.30
                              20,000                    4.13             20,000                   4.13                4.30
                              15,000                    5.25             10,000                   5.25                8.70
                      -----------------    ------------------    ----------------    -------------------------------------

Total                        528,400    $               3.23            473,400   $               3.12                7.90
                      =================    ==================    ================    =====================================




                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





(7)    Stock-based Compensation and Other Option Grants (continued)

Pro Forma Information

The Company has adopted the disclosure-only  provisions of SFAS No. 123 and 148.
Accordingly, for the stock options granted to employees no compensation cost has
been recognized in the  accompanying  consolidated  statements of income because
the exercise price equaled or exceeded the fair value of the  underlying  Common
Stock at the date of  grant.  Had  compensation  cost  for the  Company's  stock
options  granted to employees been  determined  based upon the fair value at the
grant date for awards  consistent with SFAS No. 123, the Company's  recorded and
pro forma net income and  earnings  per share for the years ended  December  31,
2002, 2001 and 2000 would have been as follows:



                                                                               Year ended December 31,
                                                          ----------------------------------------------------------------
                                                                 2002                   2001                  2000
                                                          --------------------    ------------------    ------------------
                                                                                            
      Net income:
           As reported                                 $       1,179,754       $       2,581,166     $       3,510,047
           Less: compensation expense assuming fair
           value methodology of options for all
           awards granted since January 1, 1995, net
           of related income taxes                              (428,400)               (103,850)             (689,050)
                                                          --------------------    ------------------    ------------------
           Pro forma                                   $         751,354        $       2,477,316     $       2,820,997
                                                          ====================    ==================    ==================

      Basic net income per share:
           As reported                                 $            0.17       $            0.35     $            0.45
           Pro forma                                                0.11                    0.34                  0.37

      Diluted net income per share:
           As reported                                 $            0.17       $            0.35     $            0.44
           Pro forma                                                0.11                    0.34                  0.35
                                                          ====================    ==================    ==================



Fair value of Common  Stock  options is  estimated  at the date of grant using a
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions:



                                                                2002                 2001                 2000
                                                          -----------------    -----------------    -----------------

                                                                                                  
           Expected life (in years)                                 10.00                10.00                10.00
           Risk-free interest rate                                   1.57             3.33-4.19                4.50
           Volatility                                                0.81                 1.06             0.78-1.22
           Dividend yield                                             --                   --                   --
           Fair value - grant date                                   2.04             1.97-4.83            1.47-3.95



The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options  that have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective assumptions,  including the expected stock price volatility.  Because
the Company's options have characteristics significantly different from those of
traded  options,  and because  changes in the subjective  input  assumptions can
materially  affect the fair value  estimate,  in the opinion of management,  the
existing models do not necessarily provide a reliable single measure of the fair
value of its options.



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (8)   Commitments and Contingencies

Leases

The Company leases certain technical  equipment under capital leases that expire
through  2007.  These capital  leases have interest  rates ranging from 4.64% to
12.75% and are secured by the underlying equipment.

The Company also leases  corporate  offices,  certain  operating  facilities and
equipment under non-cancelable operating leases that expire through 2006.

The present value of future  minimum  capital lease  payments and future minimum
lease payments  under  non-cancelable  operating  leases,  principally  facility
leases, as of December 31, 2002, are summarized as follows:





                                                                    Capital leases        Operating leases
Year ending December 31:
                                                                                         
     2003                                                       $       2,347,856     $        754,550
     2004                                                               1,947,598              770,948
     2005                                                               1,324,408              789,621
     2006                                                                 355,692              173,409
     2007                                                                 326,053                   --
                                                                   ------------------   ----------------------

           Total minimum lease payments                                 6,301,607     $      2,488,528
                                                                                        ======================

    Less amount representing interest                                     616,080
                                                                   ------------------

           Present value of minimum lease payments              $       5,685,527
                                                                   ==================



Rent  expense  amounted to  $927,844,  $954,686 and $834,759 for the years ended
December 31, 2002, 2001 and 2000, respectively.

Legal Matters

The Company may have certain  contingent  liabilities  resulting from litigation
and claims incident to the ordinary course of business. At this time, management
believes that these ordinary course proceedings will not have a material adverse
effect on the Company's  results of operations or financial  position and is not
aware of any material pending legal proceedings.

Employment Agreements

The Company has employment  agreements with certain  officers for periods of one
and five years. These agreements require written notices of termination  ranging
from ninety days to five years.


                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000





 (8)   Commitments and Contingencies (continued)

Contingencies

On July 9, 2001,  the Company  entered into an agreement  with its joint venture
partner in CIS, to sell its interest in CIS to its joint venture partner.  Under
the terms of the agreement, the Company transferred to its joint venture partner
all of the Company's interest in CIS and certain equipment  previously leased to
CIS in exchange  for a cash  payment of  $575,000.  The Company gave a corporate
guarantee in connection  with a lease  obligation of the joint venture,  and CIS
and the joint venture partner have agreed to indemnify the Company for up to the
amount of the  principal  obligation  for any claims  that might arise under the
guarantee  should CIS default on the lease  obligation.  The lease obligation is
also secured by the equipment  purchased under the lease. The Company  estimates
that, as of December 31, 2002, the current principle balance  outstanding on the
lease obligation was approximately $195,000.

 (9)   Benefit Plan

The Company has a defined  contribution  Profit Sharing 401(k) Savings Plan that
covers  substantially  all  of its  employees.  Under  the  terms  of the  plan,
employees  can  elect  to defer up to 15% of their  wages,  subject  to  certain
Internal Revenue Service (IRS) limitations, by making voluntary contributions to
the  plan.  Also,   employees  over  age  fifty  may  make  additional  elective
contributions if they meet certain IRS requirements.  Additionally, the Company,
at the discretion of management,  can elect to match up to 100% of the voluntary
contributions  made by its  employees,  but may not  exceed 4% of an  employee's
compensation.  For the years ended December 31, 2002,  2001 and 2000 the Company
did not contribute to the plan on behalf of its employees.


(10)   Other Income

Other income in 2002 consists  primarily of interest  earned from cash balances.
Other income in 2001 consists of income recognized in connection with a research
and development  collaboration agreement of $193,000,  income from a gain on the
sale of the Company's  interest in CIS of $83,000 discussed in Note 8 above, and
interest  income  earned  from cash  balances.  Other  income  in 2000  consists
primarily of interest earned from cash balances.


(11)   Related Party Transactions

James R.  Parks,  Chairman  of the  Board  and Chief  Executive  Officer  of the
Company,  is an executive director of CBIZ Southern  California,  Inc. ("CBIZ").
CBIZ  provides  tax,  accounting,  and  management  consulting  services  to the
Company.  CBIZ charges for services were  approximately  $81,000,  $83,000,  and
$77,000 for the years ended December 31, 2002, 2001 and 2000, respectively.

James R.  Parks,  Chairman  of the  Board  and Chief  Executive  Officer  of the
Company,  is an executive  producer for Local Boys, LLC a producer of films. The
Company has been providing services for a film produced by Local Boys, LLC since
September  2001.  Fees for services were billed at the Company's  standard rates
and the total amount billed for services through December 31, 2002 was $271,000.
As of December 31, 2002, $54,000 of the total amount billed was outstanding.  As
of March 27, 2003, no invoices were  outstanding  relating to the  activities of
Local Boys, LLC.

In July 2001,  35 Lake Avenue L.P., a California  limited  partnership  in which
James R. Parks, the Company's Chief Executive Officer,  is a partner,  exercised
warrants to purchase 250,000 shares of the Company's Common Stock at an exercise
price of $1.00 per share.  The warrants  originally  were issued  during 1997 in
connection with a short-term debt financing arrangement.



                         LASER-PACIFIC MEDIA CORPORATION
                                AND SUBSIDIARIES

             Notes to Consolidated Financial Statements (continued)

                        December 31, 2002, 2001 and 2000



(11)   Related Party Transactions (continued)

David Merritt,  a director of the Company and chairman of the audit committee is
a member of Gerard  Klauer  Mattison & Co.,  Inc.  In April  2001,  the  Company
engaged Gerard Klauer Mattison & Co., Inc. as a financial advisor. Gerard Klauer
Mattison  & Co.,  Inc billed  fees of  $21,000  in 2002 and  $75,000 in 2001 for
services provided to the Company.





                                   Schedule II

                        Valuation and Qualifying Accounts

                  Years ended December 31, 2002, 2001 and 2000






           Column A                     Column B                 Column C                  Column D                  Column E
- -------------------------------    --------------------     --------------------      -------------------      ---------------------
                                                                   Charged
                                         Balance at              (recovery) to            Deductions
Description                             beginning of               costs and              write-offs (1)           Balance at end
                                           period                  expenses                                           of period
- -------------------------------    --------------------     --------------------      -------------------      ---------------------

                                                                                                        
Allowance for bad debts:
     2000                          $  1,372,000                   274,000                   (359,000)               1,287,000
                                   ====================     ====================      ===================      =====================

     2001                          $  1,287,000                   261,000                   (451,000)               1,097,000
                                   ====================     ====================      ===================      =====================

     2002                          $  1,097,000                  (221,000)                  (106,000)                 770,000
                                   ====================     ====================      ===================      =====================


(1)      Uncollectable accounts written off, net of recoveries.



                                    PART III

     All references in this Part III to the Company's definitive proxy statement
for its 2003 Annual Meeting of Stockholders are exclusive of the information set
forth  under  the  captions  "Report  of the  Board of  Directors  on  Executive
Compensation,"  "Audit Committee Report" and "Stock Performance Graph and Table"
therein.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The response to this Item is incorporated by reference to the  registrant's
definitive  proxy statement for its 2003 Annual Meeting of  Stockholders,  to be
filed on or before April 30,  2003,  for the limited  purpose of  providing  the
information necessary to comply with this Item.

ITEM 11.  EXECUTIVE COMPENSATION

     The response to this Item is incorporated by reference to the  registrant's
definitive  proxy statement for its 2003 Annual Meeting of  Stockholders,  to be
filed on or before April 30,  2003,  for the limited  purpose of  providing  the
information necessary to comply with this Item.

Item 12.  Security  Ownership of Certain  Beneficial  Owners AND  MANAGEMENT AND
     RELATED STOCKHOLDER MATTERS

     The response to this Item is incorporated by reference to the  registrant's
definitive  proxy statement for its 2003 Annual Meeting of  Stockholders,  to be
filed on or before April 30,  2003,  for the limited  purpose of  providing  the
information  necessary to comply with this Item. With respect to the information
required herein by Item 201(d) of Regulation S-K, such  information is contained
under Item 5 of this Form 10-K.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The response to this Item is incorporated by reference to the  registrant's
definitive  proxy statement for its 2003 Annual Meeting of  Stockholders,  to be
filed on or before April 30,  2003,  for the limited  purpose of  providing  the
information necessary to comply with this Item.

Item 14.  Controls and Procedures

     Within the 90 days prior to the date of this  report,  the Company  carried
out an evaluation,  under the supervision of and with the  participation  of the
Company's management,  including the Company's Chief Executive Officer and Chief
Financial  Officer,  of the  effectiveness  of the design and  operation  of the
Company's disclosure controls and procedures pursuant to Rules 13a-14 and 13a-15
promulgated  under the  Exchange  Act.  Based  upon that  evaluation,  the Chief
Executive  Officer and Chief  Financial  Officer  concluded  that the  Company's
disclosure  controls and  procedures  are  effective in timely  alerting them to
material  information  relating  to  the  Company  (including  its  consolidated
subsidiaries) required to be included in the Company's periodic SEC filings.

     There were no significant  changes in the Company's internal controls or in
other factors that would significantly affect those internal controls subsequent
to the date of the most  recent  evaluation.  Since  there  were no  significant
deficiencies  or material  weaknesses in the Company's  internal  controls,  the
Company did not take any corrective actions.


                                     PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

 (a) The following documents are filed as part of this report:

         1 and 2. Financial Statements and Financial Statement Schedule: The
                  financial statements and financial statement schedule are
                  listed in the accompanying index to the Consolidated Financial
                  Statements on page 21 of this Form 10-K.  The financial
                  statements indicated on the index appearing on page 21 hereof
                  are incorporated herein by reference.

         3.       Exhibits:  The exhibits required by Item 601 of Regulation S-K
                  are listed on the accompanying exhibit index and are
                  incorporated herein by reference or are filed as part of this
                  Form 10-K.

                                  EXHIBIT INDEX

         3.1      Certificate of Incorporation of the Company.(1)
         3.2      Certificate of Amendment to Certificate of Incorporation of
                  the Company, filed August 29, 1990.(2)
         3.3      Certificate of Amendment to Certificate of Incorporation of
                  the Company, filed August 14, 1991.(3)
         3.4      Amended and Restated ByLaws of the Company.(15)
         4.1      Form of Common Stock Certificate.(2)
         4.2      Rights Agreement,  dated as of January 12, 2001, between the
                  Company and U.S. Stock Transfer  Corporation,  as Rights
                  Agent.(11)
         4.3      Certificate of Designations of Series B Junior Participating
                  Cumulative Preferred Stock.(11)
         10.2     Laser-Pacific Media Corporation Incentive and Non-Qualified
                  Stock Option Plan (1997).*(7)
         10.3     Amendment No. 1 to Laser-Pacific Media Corporation Incentive
                  and Non-Qualified Stock Option Plan (1997).*(9)
         10.5     Employment Agreement, dated as of May 15, 1990, between the
                  Company and Emory Cohen.(1)
         10.8     CIT Group/Credit Finance, Inc. Credit Agreement, entered into
                  as of August 3, 1992.(4)
         10.8A    Amended Loan Agreement, between CIT Group/Credit Finance, Inc.
                  and the Company, dated as of April 12, 1995.(5)
         10.8B    Amended Loan Agreement, between CIT Group/Credit Finance, Inc.
                  and the Company, dated as of April 10, 1997.(6)
         10.8C    Amended Loan Agreement, between CIT Group/Credit Finance, Inc.
                  and the Company, dated as of June 15, 1998.(8)
         10.8D    Amended Loan Agreement, between CIT Group/Credit Finance, Inc.
                  and the Company, dated as of June 7, 1999.(10)
         10.15    Employment Agreement, dated as of July 24, 1995, between the
                  Company and Randolph Blim.(5)
         10.19    Employment Agreement, dated as of August 1, 1999, between the
                  Company and Robert McClain.(10)
         10.20    Lease  Agreement,  dated as of February 7, 2001,  between the
                  Company and Morton La Kretz,  Trustee of the Crossroads Trust
                  UTD 4/28/82.(12)
         10.21    Lease Agreement, dated as of March 1, 2001, between the
                  Company and NTA Partners.(12)
         10.22    Term Loan and Security Agreement (including all other related
                  loan documents),  as amended, dated as of June 5, 2001,
                  between the Company and Merrill Lynch Business Financial
                  Services Inc.(13)
         10.23    Lease Agreement, dated May 18, 2001, between the Company and
                  Melba Investments, LLC.(14)
         21.1     Amended and Restated List of Subsidiaries. (15)
         23.1     Consent of KPMG LLP, Independent Public Accountants.(15)
         99.1     Certification  of James R. Parks,  Chief  Executive  Officer
                  of the Company,  Pursuant to 18 U.S.C.  Section  1350, as
                  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
                  2002.(15)
         99.2     Certification  of Robert  McClain,  Chief  Financial  Officer
                  of the Company,  Pursuant to 18 U.S.C.  Section 1350, as
                  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
                  2002.(15)
         ___________________________
         *    Management contract or compensatory plan or arrangement  required
              to be filed as an exhibit to this Form 10-K pursuant to the
              applicable rules and regulations of the SEC.
(1)      Previously  filed as an exhibit to the  Company's  Registration
              Statement on Form S-1, as filed with the SEC on June 7, 1991,
              incorporated herein by reference (File No. 33-41085).
(2)      Previously  filed as an exhibit to the  Company's  Registration
              Statement  on Form  S-1/A,  as filed with the SEC on July 23,
              1991, incorporated herein by reference (File No. 33-41085).

(3)      Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on April 10,  1992,
              incorporated herein by reference (File No. 1-16323).
(4)      Previously  filed as an exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on August 12,  1992,
              incorporated herein by reference (File No. 1-16323).
(5)      Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on April 14,  1996,
              incorporated herein by reference (File No. 1-16323).
(6)      Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on April 14,  1997,
              incorporated herein by reference (File No. 1-16323).
(7)      Previously  filed as Exhibit A to the Company's  definitive  Proxy
              Statement on Schedule 14A, as filed with the SEC on May 7,
              1997, incorporated herein by reference (File No. 333-42359).
(8)      Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on March 29,  1999,
              incorporated herein by reference (File No. 1-16323).
(9)      Previously  filed as an exhibit to the  Company's  Quarterly  Report on
              Form 10-Q,  as filed with the SEC on August 12,  1999,
              incorporated herein by reference (File No. 1-16323).
(10)     Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on March 30,  2000,
              incorporated herein by reference(File No. 1-16323).
(11)     Previously  filed as an exhibit to the Company's Form 8-K, as filed
              with the SEC on January 19, 2001,  incorporated  herein by
              reference(File No. 1-16323).
(12)     Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on March 29,  2001,
              incorporated herein by reference (File No. 1-16323).
(13)     Previously  filed as an  exhibit to the  Company's  Quarterly  Report
              on Form  10-Q,  as filed with the SEC on August 8, 2001,
              incorporated herein by reference (File No. 1-16323).
(14)     Previously  filed as an  exhibit  to the  Company's  Annual  Report on
              Form  10-K,  as filed  with the SEC on March 27,  2002,
              incorporated herein by reference (File No. 1-16323).
(15)     Filed herewith.

(b)      Reports on Form 8-K

                  None.


                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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,  in the City of Los
Angeles, State of California, on March 27, 2003.

                                                 LASER-PACIFIC MEDIA CORPORATION

                                                 By:  /s/ James R. Parks
                                                       James R. Parks
                                                       Chairman of the Board and
                                                       Chief Executive Officer


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.







     Signature                                         Title                                    Date

                                                                                       
/s/ James R. Parks
James R. Parks                               Chairman of the Board and                       March 26, 2003
                                 Chief Executive Officer (Principal Executive Officer)


/s/ Emory M. Cohen
Emory M. Cohen                     President, Chief Operating Officer and Director           March 27, 2003


/s/ Robert McClain
Robert McClain                     Vice President, Chief Financial Officer and               March 26, 2003
                           Corporate Secretary (Principal Financial and Accounting Officer)


/s/ Thomas D. Gordon
Thomas D. Gordon                                       Director                              March 26, 2003


/s/ Craig A. Jacobson
Craig A. Jacobson                                      Director                              March 20, 2003


/s/ David C. Merritt
David C. Merritt                                       Director                              March 26, 2003




                                 Certifications

     Each of the undersigned, in his capacity as the Chief Executive Officer and
Chief Financial Officer of Laser-Pacific Media Corporation,  as the case may be,
provides the  following  certifications  required by 18 U.S.C.  Section 1350, as
adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, and 17 C.F.R.
Section 240.13a-14.


Certification of Chief Executive Officer

I, James R. Parks, certify that:

     1.   I have reviewed this annual report on Form 10-K of Laser-Pacific Media
          Corporation;

     2.   Based on my knowledge,  this annual report does not contain any untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this annual report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this  annual  report,  fairly  present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this annual report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and have:

          a.   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               annual report is being prepared;

          b.   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this annual report (the "Evaluation Date"); and

          c.   presented  in  this  annual  report  our  conclusions  about  the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent functions):

          a.   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b.   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this annual report  whether or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date: March 26, 2003


                                                         /s/ James R. Parks
                                                         James R. Parks
                                                         Chief Executive Officer



Certification of Chief Financial Officer

I, Robert McClain, certify that:

     1.   I have reviewed this annual report on Form 10-K of Laser-Pacific Media
          Corporation;

     2.   Based on my knowledge,  this annual report does not contain any untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this annual report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this  annual  report,  fairly  present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this annual report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and have:

          a.   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               annual report is being prepared;

          b.   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this annual report (the "Evaluation Date"); and

          c.   presented  in  this  annual  report  our  conclusions  about  the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent functions):

          a.   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b.   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

     6.   The  registrant's  other  certifying  officers and I have indicated in
          this annual report  whether or not there were  significant  changes in
          internal controls or in other factors that could significantly  affect
          internal   controls   subsequent  to  the  date  of  our  most  recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date: March 26, 2003


                                                         /s/ Robert McClain
                                                         Robert McClain
                                                         Chief Financial Officer