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

                               ------------------

                                    FORM 10-K



(Mark One)

[X]  Annual Report  Pursuant to Section 13 or 15(d) of the  Securities  Exchange
     Act of 1934

                     For the fiscal year ended June 30, 1998

                                       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 0-19899

                             U.S. HOME & GARDEN INC.
             (Exact Name of Registrant as specified in its charter)

           Delaware                                             77-0262908
(State or Other Jurisdiction                                 (I.R.S. Employer
of Incorporation or Organization)                            Identification No.)

655 Montgomery Street,
San Francisco, California                                          94111
(Address of Principal Executive                                  (Zip Code)
Offices)

                                 (415) 616-8111
              (Registrant's Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Exchange Act:

                                                        Name of Each Exchange
Title of each class                                     on Which Registered
       None                                                Not Applicable

Securities registered pursuant to Section 12(g) of the Exchange Act:

                          Common Stock, $.001 par value
                                (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 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. [ ]

     The aggregate market value of the Common Stock held by non-affiliates of
the registrant (based upon the closing sale price) on September 21, 1998 was
approximately $90,390,000.

     As of September 21, 1998, 20,842,615 shares of the Registrant's Common
Stock, par value $.001 per share were outstanding.

                    Documents Incorporated By Reference: None







                                     Part I.


Item 1. Business

     The Private Securities Litigation Reform Act of 1995 provides a "safe
harbor" for forward-looking statements. Certain information included in this
Report contains statements that are forward-looking, such as statements relating
to plans for future activities. Such forward-looking information involves
important known and unknown risks and uncertainties that could significantly
affect actual results, performance or achievements of the Company in the future
and, accordingly, such actual results, performance or achievements may
materially differ from those expressed or implied in any forward-looking
statements made by or on behalf of the Company. These risks and uncertainties
include, but are not limited to, those relating to the Company's growth
strategy, customer concentration, outstanding indebtedness, dependence on
weather conditions, seasonality, expansion and other activities of competitors,
changes in federal or state environmental laws and the administration of such
laws, protection of trademarks and other proprietary rights, and the general
condition of the economy and its effect on the securities markets and other
risks detailed in the Company's other filings with the Securities and Exchange
Commission. The words "believe," "expect," "anticipate," "intend" and "plan" and
similar expressions identify forward-looking statements. Readers are cautioned
not to place undue reliance on these forward-looking statements which speak only
as of the date the statement was made.

General

     The Company is a leading manufacturer and marketer of a broad range of
consumer lawn and garden products. The Company's products include weed
preventive landscape fabrics, fertilizer spikes, decorative landscape edging,
weed trimmer replacement heads, shade cloth and root feeders, which are sold
under recognized brand names such as WeedBlock(R), Jobe's(R), Emerald Edge(R),
Weed Wizard(R), Shade Fabric(TM), Ross(R), Tensar(R) and Landmaster(R). The
Company believes that it has significant market share and favorable brand-name
recognition in several of its primary product categories. The Company markets
its products through most large national home improvement and mass merchant
retailers ("Retail Accounts"), including Home Depot, Lowe's, Kmart, Builder's
Square, Wal-Mart and Home Base.

     The Company was organized under the laws of the State of California in
August 1990 under the name Natural Earth Technologies, Inc. In January 1992 the
Company reincorporated under the laws of the State of Delaware and in July 1995
changed

                                        3



its name to U.S. Home & Garden Inc. The Company's lawn and garden operations are
conducted through its subsidiary Easy Gardener, Inc. ("Easy Gardener") and Easy
Gardener's subsidiaries, and the Company's agricultural products operations are
conducted through its subsidiary Golden West Agri-Products, Inc. ("Golden
West"). Unless the context suggests otherwise, references in this Report to the
Company mean U.S. Home & Garden Inc. and its subsidiaries. The Company's
executive offices are located at 655 Montgomery Street, Suite 500, San
Francisco, California 94111, and its telephone number is (415) 616-8111.

Lawn and Garden Industry

     Historically, the lawn and garden industry was comprised of relatively
small regional manufacturers and distributors whose products were sold to
consumers primarily through local nurseries and garden centers. As the industry
has grown, national home improvement and mass merchant retailers have replaced
many of these local garden centers as the primary retail source for lawn and
garden products. In an effort to improve operating margins and reduce the number
of vendors needed to source high volume lawn and garden products, the preference
among home improvement and mass merchant retailers has shifted towards single
source suppliers that offer broad product lines of consumer brand-name
merchandise and the product support necessary to stimulate consumer demand and
ensure timely and cost effective order fulfillment. Smaller regional suppliers
generally lack the capital and other resources necessary to offer the variety
and number of product lines, the product support and the inventory stocking and
tracking capabilities required by home improvement and mass merchant retailers.

     According to the 1996-1997 National Gardening Survey, 1996 retail sales of
lawn and garden products were approximately $22 billion, and 64% of the
approximately 101 million households in the United States participated in some
form of gardening activity during 1996. In addition, sales growth in the lawn
and garden industry is being driven in part by the aging of the "baby boomer"
consumer segment. According to the National Gardening Survey, persons 50 years
of age and older spent an average of $400 per household on lawn and garden
activities in 1996.

Prior and Proposed Acquisitions.

     Since August 1992, the Company has consummated the following eight (8)
acquisitions of companies or product lines for a total of over $80 million in
consideration:

o    Golden West Chemical Distributors, Inc. A manufacturer of humic acid-based
     products designed to improve crop yield, which was acquired in August 1992
     for approximately $1.1 million in cash and $1.1 million in promissory
     notes.

                                        4



o    Easy Gardener, Inc. A manufacturer of multiple fabric landscaping products
     including WeedBlock(R), which was acquired in September 1994 for
     approximately $21.3 million consisting of $8.8 million in cash, a $10.5
     million promissory note and two convertible notes each in the principal
     amount of $1.0 million. Approximately $2.2 million of additional purchase
     price was contingent on Easy Gardener meeting certain income requirements.
     These contingencies have been met and the Company has paid the entire $2.2
     million. 

o    Emerald Products LLC. A manufacturer of decorative landscape edging which
     was acquired in August 1995 for $835,000 in cash and a $100,000 promissory
     note.

o    Weatherly Consumer Products Group, Inc. ("Weatherly") A manufacturer of
     fertilizer spikes and other lawn and garden products, which was acquired in
     August 1996 for 1,000,000 shares of Common Stock valued at $3.0 million and
     approximately $22.9 million in cash.

o    Plasti-Chain Product Line of Plastic Molded Concepts, Inc. A line of
     plastic chain links and decorative edgings, which was acquired from Plastic
     Molded Concepts, Inc. in May 1997 for approximately $4.3 million in cash.

o    Weed Wizard, Inc. A manufacturer and distributor of weed trimmer
     replacement heads, which was acquired in February 1998 for approximately
     $16.0 million, of which approximately $5.0 million was based on the value
     of certain net assets acquired.

o    Landmaster Products, Inc. A manufacturer and distributor of polyspun
     landscape fabrics for use by consumers and professional landscapers,
     substantially all of whose assets were acquired in March 1998 for
     approximately $3.0 million, of which approximately $750,000 was based on
     the value of certain assets acquired.

o    Tensar(R) consumer products line of The Tensar Corporation. A line of lawn
     and garden specialty fencing, which was acquired from The Tensar
     Corporation in May 1998 for approximately $5.4 million in cash.

     In addition, in August 1998 the Company entered into a non-binding letter
of intent to acquire Ampro Industries, Inc., a manufacture and distributor of
lawn and garden products including specialty grass and flower seeds. The
anticipated purchase price is approximately $25 million with a potential
additional purchase price amount contingent upon future operating cash flow.

                                        5



Products

     Landscape Fabric. The Company markets different types of landscape fabric
in varying thicknesses and strengths under the trade names WeedBlock(R),
WeedBlock 6(TM), MicroPore(R), Pro WeedBlock(TM), Weedshield(TM) and
Landmaster(R). Landscape fabrics allow water, nutrients and oxygen to filter
through to the soil but prevent weed growth by blocking sunlight. The Company's
primary landscape fabrics are made from non-woven fabrics which are generally
manufactured with extruded polymers, pressed or vacuum formed into thin sheets
having the feel and texture of light plastics. For the fiscal years ended June
30, 1996, 1997 and 1998, sales of landscape fabric represented approximately
69%, 44% and 36%, respectively, of the Company's net sales.

     Fertilizer, Plant Food and Insecticide Spikes. Fertilizer spikes deliver
plant food nutrients directly to the root of the plant, an alternative method of
maintaining plant health to surface-delivered liquid or solid fertilizers. Some
of the Company's fertilizer spikes have the added feature of containing an
insecticide for the control of unwanted insects. The Company markets a variety
of indoor and outdoor specialty fertilizer and plant food spikes primarily under
the Jobe's(R)tradename, one of the most recognized brands in the consumer lawn
and garden industry. For the years ended June 30, 1997 and 1998, sales of
fertilizer, plant food and insecticide spikes constituted approximately 24% and
20%, respectively, of the Company's net sales.

     Landscape Edging. The Company markets a variety of resin-based decorative
landscape edgings under trade names including Emerald Edge and Terra Cotta Tiles
(TM). The Company's decorative edgings are used by consumers to define the
perimeter of planting areas with a variety of designs which include stone, log,
terra cotta tiles and picket fences.

     Shade Cloth. The Company markets shade cloth fabrics in a variety of sizes
and colors. Shade cloth is utilized generally in conjunction with some type of
outdoor structure such as a patio veranda, and provides shade, privacy or
protection from wind for people, plants and pets. The Company markets shade
cloth fabrics as an exclusive United States retail distributor of a shade cloth
manufacturer pursuant to an agreement that expires on September 30, 1998. The
Company is currently discussing with the manufacturer a possible one year
extension of the distributorship arrangement.

     Fertilizers and Root Feeders. The Company markets fertilizers under the
Ross trade name. The Ross fertilizer, when applied through a Ross Root Feeder, a
long steel irrigation tube with hose connector that is inserted deep into the
ground, provides the homeowner with a means of deep feeding and

                                        6



irrigating trees and shrubs. The Ross Root Feeder may also be used without
fertilizer as a deep watering device.

     Weed Trimmer Replacement Heads. The Company manufactures and distributes
replacement heads for string weed trimmer products under the Weed Wizard
trademark. The Company's weed trimmer replacement head products consist of a
replacement casing containing either a chain link for heavy duty use or a
plastic blade for routine weed and grass trimming. The products are part of a
multi fit system offered by the Company, which allows the replacement heads to
fit on virtually all consumer gas weed trimmers and most consumer electric weed
trimmers.

     Lawn and Garden Fencing. The Company markets resin based fencing for lawns
and gardens. A variety of fencing products are marketed by the Company and are
used by the consumer for numerous applications including preventing animals from
entering a garden or orchard.

     Other Products. In addition to landscape fabrics, fertilizer, plant food
and insecticide spikes, landscape edging, shade cloth, fertilizer and root
feeders, weed trimmer replacement heads and lawn and garden fencing, the Company
also sells complementary lawn and garden products for the home gardener. The
products include a line of animal repellents that are formulated to deter dogs,
cats, deer and rabbits from destroying garden and landscape environs, a variety
of protective plant and tree covers, bird and animal mesh blocks, protective
garden and tree netting to prevent animal damage, synthetic mulch and fabric
pegs.

     Agricultural Products. The Company, through Golden West, manufactures and
distributes certain humic acid-based agricultural products for use on farms and
orchards. Golden West generally sells its products to agricultural distributors,
which in turn market Golden West's products to farms and orchards. The principal
agricultural products manufactured or distributed by the Company are:
Energizer(R), a formulation of humic acids which, when applied in conjunction
with liquid fertilizers, permits crops to absorb a greater amount of the
nutrients in the fertilizer; Penox(R), a surfactant, or penetrating wetting
agent, that contains humic acid which, when applied in conjunction with
herbicides, defoliants and other agricultural products, increases their
effectiveness; and Powergizer(R), a foliar nutrient, or plant food, containing
humic acid which promotes growth and vigor in many types of crops. Sales of the
Company's agricultural products accounted for less than 2% of the Company's net
sales in fiscal 1998.

                                        7



Conversion, Manufacturing and Supply

     Lawn and Garden Products

     Except for the materials for WeedBlock, which are obtained from a single
source, the basic materials for the Company's lawn and garden products are
purchased from a variety of suppliers. All of such materials are converted,
packaged and shipped by the Company from either its Waco, Texas facility or its
Paris, Kentucky facility, its Dahlonega, Georgia facility or at a facility
located in Englewood, Colorado.

     The Company purchases all of the landscape fabric used to manufacture
WeedBlock from Tredegar Industries, Inc. ("Tredegar"). The Company purchases
large rolls of various types of landscape fabric from Tredegar for shipment to
its Waco, Texas facility where it sizes, cuts and packages the fabric for
consumer sale. Although the Company has purchased all of its supply from
Tredegar for over 10 years and believes that its relationship with Tredegar is
good, Tredegar is free to terminate its relationship with the Company at any
time and accordingly could market its fabrics to other companies, including
competitors of the Company. Nevertheless, the Company owns the registered
trademark "WeedBlock(R)" and to the extent that it establishes alternative
supply arrangements, its rights to market products under the WeedBlock brand
name would continue without restriction.

     The Company manufactures and packages its Jobe's fertilizer spikes at its
Paris, Kentucky facility. The raw materials that comprise the Company's indoor
fertilizer spikes are mixed with a binding agent and then passed through an
extrusion process which feeds a continuous strand of fertilizer through a
heat-drying system. The strand is then cut into ready-to-use fertilizer spikes
which are then machine counted and packaged into shelf-ready blisterpacks. The
Company's outdoor fertilizer spikes are manufactured in a similar manner except
rather than passing through an extrusion process, the outdoor spikes are
processed through molds which shape the spikes into their final form. The
outdoor spikes' are packaged in either a foil pouch, bag or box.

     The specifications for the Company's landscape edging, shade cloth and root
feeder products and packaging are designed by the Company and independent design
consultants. The products are then manufactured and packaged by third party
manufacturers according to the Company's specifications.

     The nylon product body (rotary head) and the plastic blades and the chain
links used in the Company's weed trimmer replacement heads are manufactured for
the Company pursuant to open purchase orders. The Company assembles and
packages the


                                        8



weed trimmer replacement heads with the aid of an electronic packaging machine.

     The Company purchases all of the material used to manufacture its resin
based fencing from The Tensar Company pursuant to an agreement that expires in
May 2000. The material is then sized and cut for consumer sale at the Company's
Waco, Texas facility.

     Agricultural Products

     The Company does not own or lease any manufacturing facilities for its
agricultural products. Substantially all of the Company's humic acid-based
agricultural products, Energizer, Penox and Powergizer, are processed by Western
Farm Services, Inc. ("Western Farm") pursuant to purchase orders placed by the
Company from time to time in the ordinary course of business. Furthermore, the
Company, through Western Farm, has an open purchase order arrangement with an
entity which supplies it with leonardite ore, a source of humic acid used in its
agricultural products.

Customers

     The Company's customers include home improvement centers, mass
merchandisers, hardware stores, nurseries, and garden centers and other retail
channels throughout the United States. The Company's three largest customers for
fiscal 1998, Home Depot, Lowes and Kmart, accounted for approximately 26%, 11%
and 7%, respectively of its net sales during such year. During fiscal 1997, Home
Depot, Lowes and K-Mart, accounted for approximately 26%, 10% and 7%,
respectively, of the Company's net sales. During fiscal 1996, Home Depot,
Lowe's, Kmart and Builder's Square accounted for 27%, 9%, 7% and 5%,
respectively, of the Company's net sales. The Company's ten largest customers as
a group accounted for 65% and 63% of its net sales during fiscal 1997 and 1998,
respectively. Sales to such customers are not governed by any contractual
arrangement and are made pursuant to standard purchase orders. While the Company
believes that relations with its largest customers are good, the loss of any of
these customers could have an adverse effect upon the results of operations of
the Company.

     The Company's sales are concentrated in the United States, with
international sales (primarily in Europe and Canada) accounting for
approximately 4.0% of the Company's net sales for fiscal 1998. The Company is
currently attempting to develop relationships with distributors outside of the
United States.

Sales and Marketing

     The Company's sales efforts are coordinated by its national sales manager,
whose duties include overseeing key accounts and


                                        9



directing the activities of the Company's eight regional sales managers. Because
of the service oriented nature of the Company's business, the national and
regional sales managers devote a substantial amount of their time to servicing
and maintaining relationships with the Company's largest customers in addition
to managing the overall sales operations. The Company also utilizes the services
of over 40 non-exclusive independent sales organizations, on a commission basis,
who are responsible primarily for sales to customers not serviced regularly by
the regional sales managers. Sales of the Company's agricultural products are
coordinated primarily by two full-time employees who are compensated on a salary
plus commission basis.

     The Company's marketing activities are coordinated by its marketing
manager. The marketing manager designs and develops the Company's distinctive
packaging and point-of-sale displays and oversees, among other things, the
Company's advertising campaigns, which are created and placed by advertising and
public relations firms.

     The Company expects that its lawn and garden products will continue to be
marketed by retailers primarily through the use of special displays and in-store
consumer promotions in Retail Accounts, hardware stores, nurseries and garden
centers. In addition, the Company believes that a substantial portion of lawn
and garden sales are impulse driven and not overly price sensitive. Therefore,
the Company seeks to increase consumer awareness, understanding and brand
identification of its products through its distinctive packaging and
point-of-sale displays. Retail Accounts and the Company's other customers
receive the Company's products in packaging that is easily displayed. The retail
product packaging is informative to the end-user and incorporates attention
getting, eye-pleasing color schemes. The Company also tailors its displays to
the evolving needs of retailers. Because many home improvement and mass merchant
retailers maintain outdoor sales areas for their lawn and garden products, the
Company utilizes waterproof displays for many of its products. In addition, the
Company meets the specific needs of many of its larger customers by tailoring
the size of its displays to the dimensions requested by such customers. The
Company's independent sales representatives periodically visit individual retail
outlets to assist Retail Accounts in achieving innovative and optimal use of the
Company's distinctive store displays.

     In order to anticipate and react quickly to changing consumer preferences,
the Company also engages in market research. During fiscal 1998 the Company
focused its advertising and promotional campaign on the Jobe's brand name, as
well as on the Easy Gardener and Emerald Edge brand names.

     In addition, during fiscal 1998, the Company redesigned the Jobe's
packaging, assisted Retail Accounts in their inventory


                                       10



purchasing, in-store product placement and implementation of displays for Jobe's
products and conducted a national advertising campaign which targeted the "baby
boomer" consumer segment.

     The Company anticipates spending approximately $4.0 million, including
anticipated use of a portion of existing trade credits, in the current fiscal
year ending June 30, 1999 on a combination of media development, print, radio
and television advertising, co-operative advertising (advertising done in
conjunction with retailers), attendance at trade shows and public relations to
promote awareness, understanding and brand identification of its lawn and garden
products.

     The Company intends to utilize a substantial portion of its marketing
budget for the fiscal year ending June 30, 1999 on the enhancement of brand-name
recognition of the Jobe's and Weed Wizard product lines and, to a lesser extent,
on the Easy Gardener and Emerald Edge brand names. There can be no assurance
that any attempt to increase such recognition will be successful or have any
favorable effect on the Company's net sales.

Information Systems

     The Company maintains a sophisticated retail data information system which
enables it to provide timely and efficient order fulfillment to its Retail
Accounts and other customers. Internally, the Company's information systems
track orders and deliveries and provide exception reports if product is not
delivered on time. The systems "push" the necessary information to the proper
personnel, allowing the Company to react quickly to information. The Company's
purchase order process can be paperless, with most Retail Accounts placing their
orders through an electronic data interchange with the Company.

Seasonality

     The Company sales are seasonal due to the nature of the lawn and garden
business, in parallel with the annual growing season. The Company's sales and
shipping are most active from late December through May when home lawn and
garden customers are purchasing supplies for spring planting and retail stores
are increasing their inventory of lawn and garden products. Sales typically
decline by early to mid-summer. Sales of the Company's agricultural products are
also seasonal. Most shipments occur during the agricultural cultivation period
from March through October.

Inventory and Distribution

     In order to meet product demand, the Company keeps relatively large amounts
of product inventory on hand, particularly from December to May, the months of
highest demand. Despite maintaining these relatively high levels of inventory,


                                       11



the Company has historically experienced minimal inventory obsolescence.
However, it is possible that inventory obsolescence could increase in the
future. Retail Accounts generally require delivery within five business days.
Orders are normally processed within 48 hours and shipped by common carrier.

Competition

     The consumer lawn and garden care industry is highly competitive and
somewhat fragmented. The Company competes with a combination of national and
regional companies ranging from large petrochemical companies to garden catalog
businesses and companies specializing in the manufacture of lawn and garden care
products. Several of such companies, such as Solaris Group, a division of
Monsanto Company, and the Scotts Miracle-Gro Products, Inc. have captured a
significant, and in certain cases controlling, share of such markets. Many of
the Company's competitors have achieved significant national, regional and local
brand name and product recognition and engage in frequent and extensive
advertising and promotional programs, both generally and in response to efforts
by other competitors entering the market or existing competitors introducing new
products. Many of these companies have substantially greater financial,
technical, marketing and other resources than the Company.

     Large, dominant manufacturers, which manufacture and sell lawn and garden
products, such as the Solaris Group, a division of Monsanto Company, and other
lawn and garden care companies have, in the past, manufactured and marketed
landscape fabrics. Currently, few of such competitors compete with the Company
in this industry. Nevertheless, well capitalized companies and smaller regional
firms may develop and market landscape fabrics and compete with the Company for
customers who purchase such products.

     Among the Company's competitors in the lawn and garden market for the
Jobe's spike line of fertilizer and insecticide products are large agri-chemical
companies such as Solaris Group and Scotts Miracle-Gro Products, Inc.
Competition for the Company's agricultural products consist of other
manufacturers of products that are humic acid based but that utilize formulas
that are different from Golden West's. These competitors include American
Colloid Company and Monterey Chemical Corporation. The Company competes with a
variety of regional lawn and garden manufacturers in the markets for landscape
edging, shade cloth and root feeders. Competition for the Company's weed trimmer
replacement heads consists of other manufacturers of weed trimming replacement
part products using nylon based lines and blades. These include The Source
Company.


                                       12



Government Regulation

     The Company is subject to many laws and governmental regulations and
changes in these laws and regulations, or their interpretation by agencies and
the courts, occur frequently.

     Fertilizer and Pesticide Regulation. Products marketed, or which may be
marketed, by the Company as fertilizers or pesticides are subject to an
extensive and frequently evolving statutory and regulatory framework, at both
the Federal and state levels. The distribution and sale of pesticides is subject
to regulation by the U.S. Environmental Protection Agency ("EPA") pursuant to
the Federal Insecticide, Fungicide, and Rodenticide Act ("FIFRA"), as well as
regulation by many states in a manner similar to FIFRA. Under FIFRA and similar
state laws, all pesticides must be registered with the EPA and the state and
must be approved for their intended use. FIFRA and state regulations also impose
other stringent requirements on the marketing of such products. Moreover, many
states also impose similar requirements upon products marketed for use as
fertilizing materials, which are not typically regulated under FIFRA. Failure to
comply with the requirements of FIFRA and state laws that regulate marketing and
distribution of pesticides and fertilizers could result in the imposition of
sanctions, including, but not limited to suspension or restriction of product
distribution, civil penalties or criminal sanctions.

     The Company markets certain animal repellent and pesticide products that
are subject to FIFRA and to similar state regulations. The Company also markets
certain fertilizer products that are subject to regulation in some states. The
Company believes that it is in substantial compliance with material FIFRA and
applicable state regulations regarding its material business operations.
However, there can be no assurance that the Company will be able to comply with
future regulations in every jurisdiction in which the Company's material
business operations are conducted without substantial cost or interruption of
operations. Moreover, there can be no assurance that future products marketed by
the Company will not also be subject to FIFRA or to state regulations. If future
costs of compliance with regulations governing pesticides or fertilizers exceed
the Company's budgets for such items, the Company's business could be adversely
affected. If any of the Company's products are distributed or marketed in
violation of any of these regulations, the Company could be subject to a recall
of, or a sales limitation placed on, one or more of its products, or civil or
criminal sanctions, any of which could have a material adverse effect upon the
Company's business.

     Environmental Regulation. The Company's manufacturing operations are
subject to various evolving federal, state and local laws and regulations
relating to the protection of the environment, which laws govern, among other
things, emissions to


                                       13



air, discharges to ground, surface water, and groundwater, and the generation,
handling, storage, transportation, treatment and disposal of a variety of
hazardous and non-hazardous substances and wastes. Federal and state
environmental laws and regulations often require manufacturers to obtain permits
for these emissions and discharges. Failure to comply with environmental laws or
to obtain, or comply with, the necessary state and federal permits can subject
the manufacturer to substantial civil and criminal penalties. Easy Gardener
operates two manufacturing facilities and Weatherly and Weed Wizard each operate
one manufacturing facility. Although the Company believes that all of its
facilities are in substantial compliance with all applicable material
environmental laws, it is possible that there are material environmental
liabilities of which the Company is unaware. If the costs of compliance with the
various existing or future environmental laws and regulations including any
penalties which may be assessed for failure to obtain necessary permits, exceed
the Company's budgets for such items, the Company's business could be adversely
affected.

     Potential Environmental Cleanup Liability. The Federal Comprehensive
Environmental Response, Compensation and Liability Act, as amended ("CERCLA"),
and many similar state statutes, impose joint and several liability for
environmental damages and cleanup costs on past or current owners and operators
of facilities at which hazardous substances have been discharged, as well as on
persons who generate, transport, or arrange for disposal of hazardous wastes at
a particular site. In addition, the operator of a facility may be subject to
claims by third parties for personal injury, property damage or other costs
resulting from contamination present at or emanating from property on which its
facility is located. Easy Gardener operates two manufacturing facilities and
Weatherly and Weed Wizard each operate one manufacturing facility. Moreover, the
Company or its predecessors have owned or operated other manufacturing
facilities in the past and may have liability for remediation of such facilities
in the future, to the extent any is required. In this regard, Weatherly
previously owned a facility that was the subject of certain soil remediation
activities. Although this facility was sold by Weatherly prior to the Company's
acquisition of Weatherly, there can be no assurance that the Company will not be
liable for any previously existing environmental contamination at the facility.
Moreover, although the purchaser of the facility indemnified Weatherly for any
environmental liability and the sellers of Weatherly, in turn, indemnified the
Company from such liability, there can be no assurance that, if required, the
indemnifying parties will be able to fulfill their respective obligations to
indemnify the Company. Furthermore, certain business operations of the Company's
subsidiaries also involve shipping hazardous waste off-site for disposal. As a
result, the Company could be subject to liability under these statutes. The
Company could also incur liability under CERCLA or similar state statutes for
any damage


                                       14



caused as a result of the mishandling or release of hazardous substances owned
by the Company but processed and manufactured by others on the Company's behalf.
As a result, there can be no assurance that the manufacture of the products sold
by the Company will not subject the Company to liability pursuant to CERCLA or a
similar state statute. Furthermore, there can be no assurance that Easy Gardener
or Weatherly will not be subject to liability relating to manufacturing
facilities owned or operated by them currently or in the past.

     Other Regulations. The Company is also subject to various other federal,
state and local regulatory requirements such as worker health and safety,
transportation, and advertising requirements. Failure to comply with these
requirements could result in the imposition of fines by governmental authorities
or awards of damages to private litigants.

Trademarks, Proprietary Information and Patents

     The Company believes that product recognition is an important competitive
factor in the lawn and garden care products industry. Accordingly, in connection
with its marketing activities of its lawn and garden care products, the Company
promotes, and intends to promote, certain tradenames and trademarks which are
believed to have value to the Company.

     In connection with its acquisition of the assets of Easy Gardener Inc. in
September 1994, the Company acquired certain trademarks and copyrights used by
Easy Gardener, Inc. in connection with its business including, but not limited
to, the trademarks, Weedblock(R), Easy Gardener(R), Weedshield(TM), Micropore(R)
and Birdblock(R). In connection with its acquisition of Weatherly, the Company
acquired certain patents, as well as certain copyrights and trademarks used in
connection with Weatherly's business including, but not limited to, Jobe's(R),
Ross(R), Green Again(R), Gro-Stakes(R), Tree Gard(R) and XP-20(R). The Company
also acquired certain patents and trademarks when it acquired the assets of
Emerald Products, LLC and also acquired certain trademarks in connection with
its purchase of the Plasti-Chain line of products from Plastic Molded Concepts,
Inc. In connection with its acquisition of Weed Wizard, Inc., the Company
acquired the Weed Wizard(TM) product patent and trademark. The Company also
acquired the trademark Landmaster(R) in connection with its acquisition of the
assets of Landmaster Products, Inc. In addition, the Company acquired the
trademarks Polyspun 300(R), Nature Shield(R) and Diamondback(R) in connection
with its acquisition of the Tensar(R) consumer product line. In connection with
the sale of the Tensar(R) consumer product line, The Tensar Corporation ganted
to the Company an exclusive royalty-free perpetual license to use the trademark
Tensar(R) in connection with a wide range of polymeric grid, mesh, net and
related products supplied to the Company by the Tensar Corporation. There can be
no assurance that the Company will apply for any additional trademark or patent
protections relating to its products or that its current trademarks and patents
will be enforceable or adequately protect the Company from infringement of its
proprietary rights.


                                       15



     Although the Company believes that the products sold by it do not and will
not infringe upon the patents or violate the proprietary rights of others, it is
possible that such infringement or violation has or may occur. In the event that
products sold by the Company are deemed to infringe upon the patents or
proprietary rights of others, the Company could be required to pay damages and
modify its products or obtain a license for the manufacture or sale of such
products. There can be no assurance that, in such an event, the Company would be
able to do so in a timely manner, upon acceptable terms and conditions or at
all, and the failure to do any of the foregoing could have a material adverse
effect upon the Company.

Product Liability

     The Company, as a manufacturer of lawn and garden care and pesticide
products, may be exposed to significant product liability claims by consumers.
Although the Company has obtained product liability insurance coverage for U.S.
Home & Garden Inc. and Golden West in the aggregate amount of $3.0 million, and
for Easy Gardener, Weatherly and Weed Wizard in the aggregate amount of $2.0
million (with all policies limited to $1.0 million per occurrence), and has
obtained two umbrella policies in the amounts of $15.0 million, and $20.0
million, respectively, there can be no assurance that such insurance will
provide coverage for any claim against the Company or will be sufficient to
cover all possible liabilities. In the event a successful suit is brought
against the Company, unavailability or insufficiency of insurance coverage could
have a material adverse effect on the Company. Moreover, any adverse publicity
arising from claims made against the Company, even if such claims were not
successful, could adversely affect the reputation and sales of the Company's
products.

Employees

     As of September 21, 1998 the Company had 210 full-time employees. Of such
employees, three are executive officers of the Company, 52 were engaged in
administration and finance, 21 were engaged in sales and marketing, 33 were
engaged in warehouse, shipping and receiving and 101 were engaged in production.
None of the Company's employees are covered by collective bargaining agreements.
The Company believes that it has a good relationship with its employees.

Item 2.  Properties

     The Company's executive offices are currently located in San Francisco,
California, in approximately 3,000 square feet of office space for which the
Company pays $11,275 per month in rent, which amount includes the costs of
utilities and janitorial services. The Company believes that its office space,
which it

                                       16



rents pursuant to a lease expiring in February 2001, is adequate for the
Company's planned future operations.

     Easy Gardener leases approximately 250,000 square feet of office and
warehouse space in Waco, Texas for which the Company pays $18,544 per month in
rent, pursuant to a lease agreement that expires on February 28, 2001. Easy
Gardener's facilities contain landscape fabric converters, packaging equipment
and warehouse and shipping facilities.

     Weatherly leases approximately 72,000 square feet of manufacturing and
warehouse space in Paris, Kentucky for $10,833 per month in rent pursuant to a
lease that expires on June 30, 2001. The Company also leases an additional
53,000 feet of warehouse space in Paris, Kentucky for $5,417 per month in rent
pursuant to a lease that expires on May 6, 1999.

     Golden West's offices are located in Merced, California in approximately
900 square feet of space it leases for $1,150 per month base rent, with rent
increases at a rate of 4% a year. The lease expires in June 1999 subject to the
Company's option to renew the lease for an additional three year period.

     With respect to Weed Wizard, the Company leases, for $14,750 per month, a
one story office/manufacturing facility of approximately 50,600 feet in
Dahlonega, Georgia pursuant to a lease that expires in August 2001.

     With respect to the storage, packaging and distribution of the Company's
landscape fabric products, Easy Gardener has entered into a management agreement
with Landmaster Products, Inc. (the "Management Agreement") pursuant to which
the Company is provided with warehouse space in Englewood, Colorado. The
Management Agreement expires on October 21, 2000 and provides for payment of a
management fee of $31,500 per month until March 1999; thereafter $24,000 per
month until September 1999, after which time the management fee will be mutually
determined by the parties but in no event be less than 70% of the prior period's
monthly fee.

Item 3.  Legal Proceedings

Not Applicable


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

     An Annual Meeting of Stockholders was held on June 22, 1998 at which time
the following directors were reappointed to serve until the Annual Meeting of
Stockholders of the Company to be held in 1999:


                                       17



                                Votes For                       Votes Withheld
                                ---------                       --------------
Robert Kassel                   16,539,341                      128,518
Richard Raleigh                 16,539,526                      128,333
Maureen Kassel                  16,476,951                      190,908
Fred Heiden                     16,537,756                      130,103
Jon Schulberg                   16,489,856                      178,003

     In addition, at the Meeting, the stockholders approved an amendment to the
Company's Certificate of Incorporation to effect an increase in the Company's
authorized common stock to 75 million shares by a vote of 14,104,400 in favor,
2,469,038 against and 94,421 abstaining. There were no broker non-votes with
respect to this proposal.

                                     Part II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

     The Company's Common Stock has traded in the over-the-counter market and
was quoted on the NASDAQ SmallCap Market from March 26, 1992 until June 3, 1998
and has been quoted on the NASDAQ National Market System since June 4, 1998. The
NASDAQ symbol for the Company's Common Stock is "USHG". The following table sets
forth, for the periods indicated, the high and low sales prices for the Common
Stock, as reported by NASDAQ.

            Year Ended June 30, 1997
                                                           High      Low
                                                           ----      ---

            First Quarter..............                  $3 1/2     $2 1/4
            Second Quarter.............                   2 15/16    1 15/16
            Third Quarter..............                   2 15/16    2 1/16
            Fourth Quarter.............                   3 1/2      2 1/8

            Year Ended June 30, 1998

                                                           High      Low
                                                           ----      ---

            First Quarter.........                       $5 1/16     2 15/16
            Second Quarter........                        5 1/8      3 7/8
            Third Quarter.........                        7 13/16    4
            Fourth Quarter........                        7 3/8      5 3/8

     As of September 21, 1998, the number of stockholders of record of the
Company's Common Stock was 225. The Company believes that, in addition, there
are in excess of 500 beneficial owners of its Common Stock whose shares are held
in "street name".

     In March 1998, the Company extended by ten years the expiration date of
options to purchase 150,000 shares of Common Stock previously granted to Maureen
Kassel. The foregoing options were exercisable at $1.69 per share and the
transactions were exempt from the registration requirements of the Securities
Act of 1933 by virtue of Sections 2(3) or 4(2) thereof.

                                       18



     The Company has not paid any cash dividends on its common stock to date and
does not expect to declare or pay any cash or stock dividends in the foreseeable
future. It is anticipated that the proposed lending agreement among the Company,
Easy Gardener and Easy Gardener's anticipated primary lending institution will
prohibit Easy Gardener from paying dividends without the lenders' consent, which
would adversely affect the Company's ability to pay dividends.


Item 6. Selected Financial Data
                 (in thousands, except per share data)

     The following selected financial data at and for the years ended June 30,
1994, 1995, 1996, 1997 and 1998 has been derived from the Company's audited
financial statements. Such information should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements and the notes thereto appearing
elsewhere in this Report.

Statement of Income Data:



                                                                                         Year Ended June 30,
                                                                   ----------------------------------------------------------------
                                                                     1994          1995          1996          1997          1998
                                                                     ----          ----          ----          ----          ----
                                                                                                                 
Net sales ....................................................     $  3,063      $ 19,692      $ 27,031      $ 52,046      $ 67,149

Cost of sales ................................................        1,455         9,151        12,670        23,649        30,431
                                                                   --------      --------      --------      --------      --------

Gross profit .................................................        1,608        10,541        14,361        28,397        36,718

Selling, general and administrative
expenses .....................................................        6,786         7,152        10,612        17,745        23,065
                                                                   --------      --------      --------      --------      --------

Income (loss) from operations ................................       (5,178)        3,389         3,749        10,652        13,653

Other income (expense) .......................................          (41)       (1,776)       (1,940)       (3,262)       (3,077)

Income tax (expense) benefit .................................           --           (38)          715        (3,200)       (3,600)
                                                                   --------      --------      --------      --------      --------

Income (loss) before extraordinary expense ...................       (5,219)        1,575         2,524         4,190         6,976

Extraordinary expense net ....................................           --            --            --        (1,007)       (1,450)
                                                                   --------      --------      --------      --------      --------

Net income (loss) ............................................     $ (5,219)     $  1,575      $  2,524      $  3,183      $  5,526
                                                                   ========      ========      ========      ========      ========

Income (loss) per share before extraordinary expense:

Basic ........................................................     $  (1.31)    $    .19       $    .25      $    .31      $    .39

Dilutive .....................................................     $  (1.31)    $    .16       $    .19      $    .26      $    .31

Net income (loss) per share:

Basic ........................................................     $  (1.31)    $    .19       $    .25      $    .23      $    .31

Dilutive .....................................................     $  (1.31)    $    .16       $    .19      $    .20      $    .24


                                       19




                                                                                                                  
Weighted average number of common and
common equivalent shares outstanding:

Basic.........................................................    3,980,318     8,376,000    10,206,000    13,695,000     17,776,000
                                                                                                                                    
Dilutive......................................................    3,980,318    10,125,000    13,361,000    16,068,000     22,808,000


Balance Sheet Data:



                                                                                          June 30,                
                                                       ----------------------------------------------------------------------------
                                                         1994              1995             1996             1997             1998
                                                         ----              ----             ----             ----             ----
                                                                                                                  
Working capital (deficiency) .................         $   (347)         $  3,326         $  5,328         $  2,292         $ 46,743

Intangible assets, net .......................            2,046            16,692           17,167           44,364           63,395

Total assets .................................            5,654            28,140           33,584           68,475          126,813

Short-term debt ..............................              594             2,200            3,650            8,990               --

Long-term debt ...............................               --             8,000            6,238           17,570           63,250

Total liabilities ............................            2,504            12,800           14,214           36,549           75,214

Stockholders' equity .........................            3,150            15,339           19,370           31,926           51,599



Item 7. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

General

     The Company manufactures and markets a broad range of brand-name consumer
lawn and garden products through its wholly-owned subsidiaries, Easy Gardener
and Golden West, and through Easy Gardener's wholly-owned subsidiaries,
Weatherly and Weed Wizard. Since 1992, the Company has consummated eight
acquisitions of complementary lawn and garden companies and product lines for an
aggregate consideration of over $80 million in cash, notes and equity
securities. As a result of such acquisitions, the Company recognized a
significant amount of goodwill which, in the aggregate, was approximately $58.9
million at June 30, 1998. The Company is currently amortizing such goodwill
using the straight-line method over various time periods ranging from 20 to 30
years and amortization expenses for the fiscal year ended June 30, 1998 were
$1.7 million or $0.08 per diluted share. See "Summary of Accounting Policies -
Intangible Assets" and Note 1 to Notes to Consolidated Financial Statements.

     The Company's results of operations for the fiscal year ended June 30, 1997
were significantly affected by the acquisition of Weatherly in August 1996. In
connection with the acquisition of Weatherly, the Company's outstanding notes
payable were refinanced and replaced with a new line of credit (the
"Refinancing"). As a result of the Refinancing, the Company was required to
record an extraordinary expense of $1.0 million, net of tax benefits, for the
fiscal year ended June 30, 1997, which expense consisted of the write-off of
deferred finance costs at June 30, 1996 plus prepayment penalties. Such
extraordinary expense reduced the Company's dilutive net income per share for
fiscal 1997 by $0.06, from $0.26 to $0.20. In addition, as a result of the
Company's repayment of all of its outstanding bank debt in April 1998, the
Company was required to record an extraordinary expense of $1,450,000, net of
income tax benefit. Such

                                       20



extraordinary expense reduced the Company's dilutive net income per share for
fiscal 1998 by $.07 from $0.31 to $0.24. See Notes 6 and 14 to Notes to
Consolidated Financial Statements.

     The Company experienced net sales growth of 93% from fiscal 1996 to fiscal
1997 and 29% from fiscal 1997 to fiscal 1998. The Company believes that this
growth in net sales was primarily attributable to expansion of its product lines
through the acquisition of complementary lawn and garden businesses and product
lines. Net sales were also positively affected by an increase in sales of
pre-existing product lines.

     The Company was required to calculate its net income per share for all
periods presented in accordance with Statement of Financial Accounting Standards
("SFAS") No. 128 "Earnings Per Share," which is effective for periods ending
after December 15, 1997 and requires the Company to report basic earnings per
share (giving no dilutive effect to derivative securities) and diluted earnings
per share (reflecting the dilutive effect of all derivative securities). Under
the SFAS No. 128 dilutive earnings per share calculation, all derivative
securities with exercise prices below the market price have been assumed
exercised. All proceeds from the exercise of such derivative securities have
been assumed to have been used to repurchase common stock (at an average stock
price).

Results of Operations

     The following table sets forth for the periods indicated certain selected
income data as a percentage of net sales:


                                       21



                                                   Percentages of Net Sales
                                                 -------------------------------
                                                      Year Ended June 30,
                                                 -------------------------------
                                                  1996        1997        1998
                                                  ----        ----        ----
Net sales ..................................     100.0%      100.0%      100.0%

Cost of sales ..............................      46.9        45.4        45.3
                                                 -----       -----       -----

Gross profit ...............................      53.1        54.6        54.7

Selling and shipping expenses ..............      23.2        21.6        21.2

General and administrative expenses ........      16.1        12.5        13.2
                                                 -----       -----       -----

Income from operations .....................      13.9        20.5        20.3

Interest expense, net.......................      (7.3)       (6.3)       (5.3)

Income tax (expense) benefit ...............       2.7        (6.2)       (5.4)

Extraordinary expense, net .................        --        (1.9)       (2.1)
                                                 -----       -----       -----

Net income .................................       9.3%        6.1%        8.2%
                                                 =====       =====       =====

Fiscal Year Ended June 30, 1998 Compared to Fiscal Year Ended June 30, 1997

     Net sales. Net sales increased by $15.1 million, or 29%, to $67.1 million
during the fiscal year ended June 30, 1998 from $52 million during the
comparable period in 1997. The increase in net sales was primarily a result of
the February 1998 acquisition of substantially all of the assets used in the
business of Weed Wizard, Inc. and the March 1998 acquisition of substantially
all of the assets of Landmaster Products, Inc., combined with internal growth of
the Company's pre-existing product lines.

     Gross profit. Gross profit increased by $8.3 million, or 29%, to $36.7
million for the fiscal year ended June 30, 1998, from $28.4 million during the
comparable period in 1997. This increase was due primarily to the acquisition of
substantially all of the assets used in the business of Weed Wizard, Inc. and
substantially all of the assets used in the business of Landmaster Products,
Inc. Gross profit as a percentage of net sales increased to 54.7% during the
fiscal year ended June 30, 1998, from 54.6% during the comparable period in
1997. The increase in gross profit as a percentage of net sales was primarily
attributable to the increase in sales of higher-margin products.

     Selling and shipping expenses. Selling and shipping expenses increased $3.0
million or 26.5%, to $14.2 million during the fiscal year ended June 30, 1998,
from $11.2 million during the comparable period in 1997. This increase was
primarily the result of an increase in the amount of products shipped, which was
a consequence of the February 1998 acquisition of substantially all of the
assets used in the business of Weed Wizard, Inc. and the March 1998 acquisition
of substantially all of the assets used in the business of Landmaster Products,
Inc. along with an increase in sales of pre-existing product lines. Selling and
shipping expenses as a percentage of net sales decreased to 21.2% during the
fiscal year ended June 30, 1998, from 21.6% during the comparable period in
1997. This decrease was a result of economies of scale achieved from the sale of
new products to existing customers.


                                       22



     General and administrative expenses. General and administrative expenses
increased $2.3 million or 36% to $8.9 million during the fiscal year ended June
30, 1998 from $6.5 million during the comparable period in 1997. This increase
was primarily due to increased costs relating to acquisitions, including
amortization of goodwill and the addition of certain administrative personnel
as part of the Company's efforts to build an infrastructure that it believes
will be able to more readily integrate any future products or businesses that
may be acquired. As a percentage of net sales, general and administrative
expenses increased to 13.2% during the fiscal year ended June 30, 1998, from
12.5% during the comparable period in 1997. This is primarily due to the
increase of amortization of goodwill and the addition of certain administrative
personnel.

     Income from operations. Income from operations increased by $3.0 million,
or 28.2%, to $13.6 million during the fiscal year ended June 30, 1998 from $10.6
million during the comparable period in 1997. The increase in income from
operations in actual dollars was primarily due to the increase in net sales for
the year ended June 30, 1998. As a percentage of net sales, income from
operations decreased to 20.3% for the fiscal year ended June 30, 1998 from 20.5%
during the comparable period in 1997.

     Interest expense. Interest expense increased by $225,000, or 7%, to $3.6
million during the fiscal year ended June 30, 1998, from $3.3 million during the
comparable period in 1997. The increase in interest expense is primarily related
to the interest associated with the increase in debt associated with the
issuance by U.S. Home & Garden Trust I (the "Trust"), a wholly-owned subsidiary
of the Company of the Trust Preferred Securities (as hereinafter defined) which
was partially offset by a decrease in the Company's effective borrowing rate.

     Income taxes. Income tax expense increased to $3.6 million during the
fiscal year ended June 30, 1998 from $3.2 million during the comparable period
in 1997 primarily due to the increase in the income before income taxes and
extraordinary expense which was partially offset by a decrease in the Company's
effective income tax rate for the year.

     Extraordinary expense, net. In April 1998, the Company repaid in full the
indebtedness outstanding under the Credit Facility (as hereinafter defined). As
a result, the Company was required to record an extraordinary expense of $2.2
million, net of tax benefits of $735,000, during the fiscal year ended June 30,
1998. The expense consisted of deferred finance costs at April 30, 1998, net of
accumulated amortization, plus prepayment penalties. In connection with the
acquisition of Weatherly, the Company completed the Refinancing. As a result of
the Refinancing, the Company was required to record an extraordinary expense of
$1.0 million net of tax benefits for fiscal 1997, which expense consisted of
deferred finance costs at June 30, 1996

     Net Income. Net income increased by $2.3 million, or 74%, to $5.5 million
during the fiscal year ended June 30, 1998 from $3.2 million during the
comparable period in 1997. This increase was attributable to the increase in net
sales for the year ended June 30, 198, which was partially offset by the
extraordinary expense. Basic net income per common share increased $.08 to $.31
per share for the fiscal year ended June 30, 1998 from $.23

                                       23



per share during the comparable period in 1997. Diluted net income per common
share increased $.04 to $.24 per share for the fiscal year ended June 30, 1998
from $.20 per share during the comparable period in 1997. The increase in both
basic and diluted earnings per share is primarily attributable to the increase
in net income, which was partially offset by additional weighted average common
and common equivalent shares outstanding in the fiscal year ended June 30, 1998
compared to the comparable period in fiscal 1997.

Fiscal Year Ended June 30, 1997 Compared to Fiscal Year Ended June 30, 1996

     Net sales. Net sales increased by $25.0 million, or 93%, to $52.0 million
in fiscal from $27.0 million in fiscal 1996. The increase in net sales was
primarily a result of the August 1996 acquisition of Weatherly and increased
sales of the Company's landscape fabrics and landscape edging products.

     Gross profit. Gross profit increased by $14.0 million, or 98%, to $28.4
million in fiscal 1997 from $14.4 million in fiscal 1996. The increase was due
primarily to the Weatherly acquisition. Gross profit as a percentage of net
sales increased to 54.6% in fiscal 1997 from 53.1% in fiscal 1996. The increase
in gross profit as a percentage of net sales was primarily attributable to the
sales of higher-margin products acquired in the Weatherly acquisition.

     Selling and shipping expenses. Selling and shipping expenses increased $4.9
million, or 78%, to $11.2 million in fiscal 1997 from $6.3 million in fiscal
1996. This increase was primarily the result of an increase in the amount of
products shipped, which was a consequence of the acquisition of Weatherly and an
increase in sales of pre-existing product lines, particularly landscape fabrics
and landscape edging products. Selling and shipping expenses as a percentage of
net sales decreased from 23.2% in fiscal 1996 to 21.6% in fiscal 1997. This
decrease was primarily due to the consolidation of the Company's customer
services at the Waco, Texas office and the elimination of the majority of the
Weatherly sales positions in connection with the integration of the acquisition.

     General and administrative expenses. General and administrative expenses
increased $2.1 million, or 50%, to $6.5 million in fiscal 1997 from $4.4 million
in fiscal 1996. This increase was primarily the result of the acquisition of
Weatherly. As a percentage of net sales, general and administrative expenses
decreased from 16.1% in fiscal 1996 to 12.5% in fiscal 1997. This improvement is
primarily due to the closing of the Weatherly administrative offices in February
1997 and the integration of certain administrative functions into the Company's
existing infrastructure.

     Income from operations. Income from operations increased by $6.9 million,
or 184%, to $10.7 million in fiscal 1997 from $3.8 million in fiscal 1996. The
growth in income from operations in

                                       24



actual dollars was primarily due to the increase in net sales and gross profit
as a result of the Weatherly acquisition. As a percentage of net sales, income
from operations increased to 20.5% in fiscal 1997 from 13.9% in fiscal 1996.
This increase was due to the decreases in selling and shipping and general and
administrative expenses as a percentage of net sales.

     Interest expense. Interest expense increased by $1.3 million, or 65%, to
$3.3 million in fiscal 1997 from $2.0 million in fiscal 1996. The increase in
interest expense is primarily related to the interest associated with the
increase in both term and working capital debt and expenses associated with the
Weatherly acquisition, partially offset by a decrease in the Company's effective
borrowing rate.

     Income taxes. In fiscal 1996, the Company reported a tax benefit of
$715,000 which was related to the recognition of a deferred tax asset relating
to available future net operating loss carryforwards. In fiscal 1997, the
Company incurred a tax expense of $3.2 million, excluding the benefit associated
with the extraordinary expense, reflecting the Company's profitability and
exhaustion of the majority of net operating loss carryforwards.

     Extraordinary expense, net. In connection with the acquisition of
Weatherly, the Company completed the Refinancing. As a result of the
Refinancing, the Company was required to record an extraordinary expense of $1.0
million net of tax benefits for fiscal 1997, which expense consisted of deferred
finance costs at June 30, 1996 net of accumulated amortization, plus prepayment
penalties.

     Net income. Net income increased $659,000, or 26%, to $3.2 million in
fiscal 1997 from $2.5 million in fiscal 1996. This increase was attributable to
successful integration into Easy Gardener of the Weatherly organization in
fiscal 1997, partially offset by the $1.0 million extraordinary expense, net of
tax benefits, incurred due to the Refinancing.

     Dilutive earnings per common share increased $0.01 to $0.20 in fiscal 197
from $0.19 in fiscal 1996. The increase was due primarily to the increase in
income from operations, which was partially offset by increases in interest and
income tax expense and the extraordinary expense of approximately $1.0 million
net of tax benefits in fiscal 1997 which did not occur in fiscal 1996.

Quarterly Results of Operations and Seasonality

     The Company's sales are seasonal due to the nature of the lawn and garden
business, in parallel with the annual growing season. The Company's sales and
shipping are most active from late December through May when home lawn and
garden customers are purchasing supplies for spring planting and retail stores
are increasing their inventory of lawn and garden products. Sales typically
decline by early to mid-summer.

                                       25



     Sales of the Company's agricultural products, which were not material for
fiscal 1997, are also seasonal. Most shipments occur during the period from
March through October.

     Set forth below is certain unaudited quarterly financial information:



                                                                           Quarter Ended
                                       --------------------------------------------------------------------------------------------
                                                          (in thousands, except percentages and per share data)
                                       --------------------------------------------------------------------------------------------
                                       September    December     March       June      September   December     March       June
                                          30,         31,         31,         30,         30,         31,         31,        30,
                                         1996        1996        1997        1997        1997        1997        1998       1998
                                       ---------    --------     -----       ----      ---------   --------     ------     -------
                                                                                                       
Net sales ...........................   $ 5,523     $ 7,416     $20,558     $18,549     $ 7,025     $ 8,513     $23,520    $28,091
  Cost of sales .....................     2,607       3,217       9,025       8,800       3,522       3,857      10,482     12,570
                                        -------     -------     -------     -------     -------     -------     -------    -------
  Gross profit ......................     2,916       4,199      11,533       9,749       3,503       4,656      13,038     15,521
  Selling, general and administrative
 expenses ...........................     3,264       4,048       5,538       4,894       3,963       4,589       5,967      8,546
                                        -------     -------     -------     -------     -------     -------     -------    -------
Income (loss) from operations .......      (348)        151       5,995       4,855        (460)         67       7,071      6,975
Investment income ...................        26          16          16          17          47          57         245        137
Interest expense ....................      (563)       (812)       (993)       (970)       (853)       (744)       (922)    (1,044)
                                        -------     -------     -------     -------     -------     -------     -------    -------
Income (loss) before income taxes ...      (885)       (645)      5,018       3,902      (1,266)       (620)      6,394      6,068
  Income tax benefit (expense) ......       280         195      (2,075)     (1,600)        550         250      (2,700)    (1,700)
Extraordinary expense net ...........    (1,007)                                                                            (1,450)
                                        -------     -------     -------     -------     -------     -------     -------    -------

                                        =======     =======     =======     =======     =======     =======     =======    =======
Net income (loss) ...................   $(1,612)    $  (450)    $ 2,943     $ 2,302     $  (716)    $  (370)    $ 3,694    $ 2,918
                                        =======     =======     =======     =======     =======     =======     =======    =======
Diluted Net income (loss) 
  per share(1) ......................   $ (0.12)    $ (0.03)    $  0.18     $  0.14       (0.05)    $  (.02)    $  0.15    $  0.11
                                        =======     =======     =======     =======     =======     =======     =======    =======

Weighted average common and
common equivalent shares
outstanding(1) ......................    12,915      13,917      16,059      16,524      14,702      16,384      25,038     25,547
                                        =======     =======     =======     =======     =======     =======     =======    =======


Net sales ...........................       100%        100%        100%        100%        100%        100%        100%       100%
  Cost of sales .....................      47.2%       43.4%       43.9%       47.4%       50.1%       45.3%       44.6%      44.7%
                                        -------     -------     -------     -------     -------     -------     -------    -------
  Gross profit ......................      52.8%       56.6%       56.1%       52.6%       49.9%       54.7%       55.4%      55.3%
  Selling, general and administrative      59.1%       54.6%       26.9%       26.4%       56.4%       53.9%       25.4%      30.4%
                                        -------     -------     -------     -------     -------     -------     -------    -------
Income (loss) from operations .......      (6.3%)       2.0%       29.2%       26.2%       (6.5%)       0.8%       30.0%      24.9%
Investment income ...................       0.5%        0.2%        0.1%        0.1%        0.7%        0.7%        1.0%       0.5%
Interest expense ....................     (10.2%)     (11.0%)      (4.8%)      (5.3%)     (12.1%)      (8.7%)      (3.9%)     (3.7%)
                                        -------     -------     -------     -------     -------     -------     -------    -------
Income (loss) before income taxes ...     (16.0%)      (8.8%)      24.5%       21.0%      (18.0%)      (7.2%)      27.1%      21.7%
Income tax benefit (expense) ........       5.1%        2.6%      (10.1%)      (8.6%)       7.8%        2.9%      (11.5%)     (6.1%)
Extraordinary expense ...............      18.2%          0%          0%          0%          0%          0%          0%      (5.2%)
                                        -------     -------     -------     -------     -------     -------     -------    -------
Net income (loss) ...................     (29.1%)      (6.2%)      14.3%       12.4%      (10.2%)      (4.3%)      15.6%      10.4%
                                        =======     =======     =======     =======     =======     =======     =======    =======


(1)  Pursuant to SFAS No. 128, dilutive income per share was calculated using
     the treasury stock method except for quarters reporting a net loss. Such
     quarters only reflect issued and outstanding shares of Common Stock in the
     weighted average shares outstanding.

Liquidity and Capital Resources

     Since inception, the Company has financed its operations primarily through
cash generated by operations, net proceeds from the Company's private and public
sales of securities and borrowings from lending institutions.

                                       26



     At June 30, 1998, the Company had consolidated cash and short-term
investments totalling $27.1 million and working capital of $46.7 million. At
June 30, 1997, the Company had consolidated cash and short-term investments
totalling $2.1 million and working capital of $2.3 million. The increase in
working capital at June 30, 1998 was due primarily to the proceeds from the
Company's sale of Subordinated Debentures (as defined below) in April 1998 to
the Trust, which resulted in net proceeds to the Company of approximately $63
million. In addition, during the fiscal year ended June 30, 1998, the Company
sold 4,290,000 shares of common stock in December 1997, which generated net
proceeds to the Company of approximately $16.0 million.

     Net cash provided by operating activities for fiscal 1998 was $7.8 million,
consisting primarily of net income plus depreciation and amortization and an
extraordinary expense resulting from the payoff of the term debt and an increase
in accounts payable, offset in part by an increase in accounts receivables.

     Net cash used in investing financing activities for fiscal 1998 was $29.9
million, consisting primarily of cash used for the asset acquisition of Weed
Wizard, Inc., the purchase of certain assets of Landmaster Products, Inc. and
the purchase of certain assets from the Tensar Corporation and the purchase of
property and equipment and payment for new package design.

     Net cash provided by financing activities for fiscal 1998 was $47.1
million, consisting primarily of the proceeds from the mandatorily redeemable
preferred securities and the proceeds from the issuances of common stock offset
in part by the payoff of the Term debt.

     In April 1998, the Trust, a newly created Delaware business trust and a
wholly-owned subsidiary of the Company, issued 78,000 common securities with a
liquidation amount of $25 per common security to the Company for $1,950,000 and
completed a public offering of 2,530,000 9.4% Cumulative Trust Preferred
Securities with a liquidation amount of $25 per security (the "Trust Preferred
Securities" and together with the common securities the "Trust Securities"). The
Trust exists for the sole purpose of issuing Trust Securities and using the
proceeds therefrom to acquire the Subordinated Debentures described below.
Concurrent with the issuance of the Trust Securities, the Trust invested the
proceeds therefrom in $65.2 million aggregate principal amount of 9.4% Junior
Subordinated Debentures (the "Subordinated Debentures") issued by the Company.
Interest only payments are due through April 2028 when the entire balance is
due. Approximately $40 million of the proceeds were used to repay all
outstanding long-term debt and line of credit advances made under Easy
Gardener's then existing credit facility (the "Credit Facility") with certain
institutional lenders, and certain prepayment penalties. As a result of the
early repayment, the Company wrote off deferred financing costs of approximately
$1.4 million and incurred a prepayment penalty of approximately $737,000 during
its quarter ended June 30, 1998 which reduced its reported income. Upon the
Company's repayment of the outstanding indebtedness, the Credit Facility

                                       27



was terminated. Subsequent to June 30, 1998, the Company received a commitment
letter with a lending institution relating to a proposed $25 million revolving
acquisition line of credit and a $20 million revolving line of credit for
working capital. There can be no assurance that the Company will close the new
credit facility on terms acceptable to it, or at all. Failure to obtain a new
credit facility would materially adversely affect the Company's operations.

     As of June 30, 1998, the Company had a deferred tax liability of $812,000
primarily relating to depreciation and amortization in excess of the book
amount. The deferred tax asset of $522,000 relates to the allowance of accounts
receivable, vacation accrual and certain other balance sheet reserves. See Note
11 to the Company's consolidated financial statements.

     The Company spent approximately $3.4 million, including use of a portion of
existing trade credits, in the fiscal year ending June 30, 1998 on a combination
of media development, print, radio and television advertising, cooperative
advertising (advertising done in conjunction with retailers) and attendance at
trade shows and public relations to promote awareness, understanding and brand
identification of its lawn and garden products.

     In fiscal 1998 the Company authorized the repurchase from time to time of
up to 1.5 million shares of its Common Stock through open market purchases and
in privately negotiated transactions. To date, approximately 793,000 shares have
been repurchased from non-affiliates in open market transactions of which
236,000 shares were purchased during fiscal 1998.

     In February 1998, the Company completed its acquisition of Weed Wizard,
Inc. for a purchase price of approximately $16.0 million, of which approximately
$5.0 million was based on the value of certain current assets acquired.

     In March 1998, the Company completed its acquisition of substantially all
of the assets of Landmaster Products, Inc. for a purchase price of approximately
$3.0 million, of which approximately $750,000 was based on the value of certain
net assets acquired.

     In May 1998, the Company acquired the lawn and garden specialty fencing
product lines of the Tensar Corporation for $5.4 million plus an additional
$977,000 for inventory.

     In August 1998, the Company entered into a non-binding letter of intent to
purchase Ampro Industries, Inc., a manufacturer and distributor of outdoor lawn
and garden products. The anticipated purchase price is approximately $25 million
with a potential additional purchase price amount contingent upon future
operating cash flow.

                                       28



New Accounting Pronouncement

     In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income (SFAS
130), which establishes standards for reporting and display of comprehensive
income, its components and accumulated balances. Comprehensive income is defined
to include all changes in equity except those resulting from investments by
owners and distributions to owners. Among other disclosures, SFAS 130 requires
that all times that are required to be recognized under current account
standards as components of comprehensive income be reported in a financial
statement that is displayed with the same prominence as other financial
statements.

     SFAS 130 is effective for financial statements for periods beginning after
December 15, 1997 and requires comparative information for earlier years to be
restated. Management does not believe that the Company's current financial
statement disclosures will need to be modified based upon current operations.
Results of operations and financial position, however, will be unaffected by
future implementation of this standard.

     In June 1997, the Financial Accounting Standards Board issued SFAS 131,
Disclosures about Segments of an Enterprise and Related Information, (SFAS 131)
which supersedes SFAS 14, Financial reporting for Segments of a Business
Enterprises. SFAS 131 establishes standards for the way that public companies
report information about operating segments in annual financial statements and
requires reporting of selected information about operating segments in interim
financial statements issued to the public. It also establishes standards for
disclosures regarding products and services, geographic areas and major
customers. SFAS 131 defines operating segments as components of a company about
which separate financial information is available that is evaluated regularly by
the chief operating decision maker in deciding how to allocate resources and in
assessing performance.

     SFAS 131 is effective for financial statements for period beginning after
December 15, 1997 and requires comparative information for earlier years to be
restated. The Company believes it operates under one business segment and has
already substantially complied with the required financial segment disclosures.
Results of operations and financial position, however, will be unaffected by
implementation of this standard.

     In February 1998, the Financial Accounting Standard Board issued SFAS 132,
Employers' Disclosures about Pensions and Other Post Retirement Benefits. SFAS
132 standardizes the disclosure requirements for pensions and other
post-retirement benefits to the extent practicable, requires additional
information on changes in benefit obligations and fair values of plan assets
that will facilitate financial analysis, and eliminates certain disclosures that
are no longer as useful as they were when previous related accounting standards
were issued.

     SFAS 132 is effective for financial statements for fiscal years beginning
after December 15, 1997 and requires comparative information for earlier years
to be restated unless the information is not readily available, in which case
the notes to


                                       29



the financial statements should include all available information and a
description of the information not available. Management believes that the
Company's current financial statement disclosures will not need to be modified
based upon current operations. Results of operations and financial position will
be unaffected by implementations of this standard.

     In June 1998, the Financial Accounting Standards Board issued SFAS 133,
Accounting for Derivative Instruments and Hedging Activities. SFAS 133, requires
companies to recognize all derivatives contracts as either assets or liabilities
in the balance sheet and to measure them at fair value. If certain conditions ar
met, a derivative may be specifically designated as a hedge, the objective of
which is to match the timing of gain or loss recognition on the hedging
derivative with the recognition of (i) the changes in the fair value of the
hedged asset or liability that are attributable to the hedged risk or (ii) the
earnings' effect of the hedged forecasted transaction. For a derivative not
designated as a hedging instrument, the gain or loss is recognized in income in
the period of change. SFAS 133 is effective for all fiscal quarters of fiscal
years beginning after June 15, 1999.

     Historically, the Company has not entered into derivatives contracts either
to hedge existing risks or for speculative purposes. Accordingly, the Company
does not expect adoption of this new standard on July 1, 1999 to affect its
financial statements.

Inflation

     Inflation has historically not had a material effect on the Company's
operations.

Year 2000

     The Company has appointed an internal task force to assess its state of
readiness for possible "Year 2000" issues. The task force is evaluating internal
business systems, software and other components which affect the performance of
the Company's products and the Company's vulnerability to possible "Year 2000"
exposures due to suppliers and other third parties lack of preparedness for the
year 2000.

     In addition, the Company has been in contact with its suppliers and other
third parties to determine the extent which they may be vulnerable to "Year
2000" issues. As this assessment progresses, matters may come to the Company's
attention which could give rise to the need for remedial measures which have not
yet been identified. The Company cannot currently predict the potential effect
of third parties "Year 2000" issues on its business. It is expected that
assessment, remediation and contingency planning activities will be on-going
throughout 1998 and 1999 with the goal of appropriately resolving all material
internal systems and third party issues. The Company intends to utilize both
internal and external resources to reprogram, replace and test the systems for
the year 2000 modifications.

                                       30



     The Company does not expect expenditures relating to the year 2000 issues
to be material and does not expect costs associated with the year 2000 to have a
significant impact on the Company's results of operations or financial position.
However, there can be no assurance that the Company will not experience
unexpected difficulties in connection with the year 2000 or that the systems of
other companies on which the Company's systems rely will be timely converted.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

     Not applicable.

Item 8. Financial Statements and Supplementary Data

     This information appears in a separate section of this report following
Part IV.

Item 9. Changes in and Disagreement with Accountants on Accounting and Financial
        Disclosure.

     Not applicable.

                                       31



                                    Part III

Item 10. Directors and Executive Officers of the Registrant.

     The current directors and executive officers of the Company are as follows:

    Name                  Age              Position
    ----                  ---              --------

Robert Kassel(1)           58              Chairman of the Board, Chief
                                           Executive Officer, President and
                                           Treasurer

Richard Raleigh(2)         44              Chief Operating Officer and
                                           Director

Maureen Kassel             50              Vice President of Public Relations
                                           and Advertising, Secretary and
                                           Director

Jon Schulberg(1)(2)        40              Director

Fred Heiden(1)(2)          57              Director


- ----------
(1)  Member, Compensation Committee

(2)  Member, Audit Committee


Robert Kassel, co-founded the Company and has been Chairman of the Board, Chief
Executive Officer, President and Treasurer of the Company since October 1990.
From 1985 to August 1991, he was a consultant to Comtel Communications, Inc.
("Comtel"), a company specializing in the installation and operation of
telephone systems in hotels. From 1985 to 1990, Mr. Kassel was also a real
estate developer in Long Island, New York and Santa Barbara, California. From
1965 to 1985, he was a practicing attorney in New York City, specializing in
corporate and securities law.

Richard Raleigh, has been a Director of the Company since March 1993, Chief
Operating Officer of the Company since June 1992 and served as the Company's
Executive Vice President-Operations from December 1991 to June 1992. Prior to
joining the Company, Mr. Raleigh was a free-lance marketing consultant to the
lawn and garden industry from January 1991 to December 1991. From April 1988 to
January 1991, he was Director of Marketing, Lawn and Garden of Monsanto
Agricultural Co. From December 1986 to April 1988 he was Vice President of Sales
and Marketing of The Andersons, a company engaged in the sale of consumer and
professional lawn and garden products. From November 1978 to December 1986, he
held a variety of positions at The Andersons, including Operations Manager and
New Products Development Manager.

Maureen Kassel, the wife of Robert Kassel, co-founded the Company and has been
Vice President of Public Relations and Advertising and a director of the Company
since November 1990 and Secretary

                                       32



of the Company since February 1992. For the last ten years, she has assisted in
the general administration and operation of real estate and other businesses.
Ms. Kassel is Chairman of the Board of Comtel.

Jon Schulberg, a director of the Company since March 1993, has been employed as
President of Schulberg MediaWorks, a company engaged in the independent
production of television programs and television advertising since January 1992.
From January 1989 to January 1992, he was a producer for Guthy-Renter
Corporation, a television production company. From September 1987 to January
1989 he was Director of Development for Eric Jones Productions.

Fred Heiden, a director of the Company since March 1993, has been a private
investor since November 1989. From April 1984 to November 1989, Mr. Heiden was
President and Principal owner of Bonair Construction, a Florida based home
improvement construction company.

Certain Key Employees

Richard M. Grandy, 52, has been President of Easy Gardener since July 1997 and
served as its Vice President from the date of the Company's acquisition of Easy
Gardener, Inc. in September 1994 until July 1997. Mr. Grandy co-founded Easy
Gardener, Inc. in 1983 after serving as Marketing Director at International
Spike, Inc. from 1977 through 1983. From 1968 through 1977, Mr. Grandy was a
sales representative of lawn and garden products for the Ortho Division of
Chevron Chemical Co.

Lynda Gustafson, 34, has been Vice President of Finance of the Company since
September 1997 and served as Controller of the Company from November 1993 to
September 1997. From September 1990 through October 1993 Ms. Gustafson was
Supervisor of the Business Consulting Department of the certified public
accounting firm of Hood & Strong. From September 1988 to August 1990, she has
held the positions of Staff Accountant and Senior Accountant at the certified
public accounting firm of Schwartz, McGuire & Co.

Sheila Jones, 43, has been Vice President of Easy Gardener since July 1997 and
has also served as its General Manager from September 1994. Prior to the
acquisition of Easy Gardener, Inc. by the Company, Ms. Jones was employed by
Easy Gardener, Inc. from its inception in September 1983 to September 1994,
where she advanced to the positions of Vice President and General Manager. From
April 1977 to September, 1983, she was employed by International Spike, Inc.,
where she held various project management positions.

Paul Logue, 42, has been National Sales Manager of Easy Gardener since the
Company's acquisition of Easy Gardener, Inc. in September 1994. Prior to joining
the Company, Mr. Logue was employed by Easy Gardener, Inc. from September 1989
to September 1994, where he was advanced from the position of Northeastern
Regional Sales Manager to National Sales Manager. From March 1988 to September
1989, he was Regional Sales Manager for Hoffman Brand Fertilizers.

                                       33



Compliance with Section 16(a) of the Securities Exchange Act of
1934

     Section 16(a) of the Securities Exchange Act of 1934 requires that
Company's officers and directors, and persons who beneficially own more than 10
percent of a registered class of the Company's equity securities, file
certain reports of ownership and changes in ownership with the Securities and
Exchange Commission ("SEC"). Officers, directors, and greater than 10 percent
stockholders are required by SEC regulation to furnish the Company with copies
of all Section 16(a) forms they file.

     Based solely on the Company's review of the copies of such forms received
by the Company, or representations obtained from certain reporting persons, the
Company believes that during the year ended June 30, 1998 all filing
requirements applicable to its officers, directors, and greater than 10 percent
beneficial stockholders were complied with except that Robert and Maureen Kassel
failed to timely file a Form 5 with respect to the extension of the expiration
date of certain options previously granted to Ms. Kassel that occurred in March
1998 and the disposition to the Company of certain shares of Common Stock owned
of record by Maureen Kassel in repayment of certain expenses. In addition, Ms.
Gustafson failed to timely file a Form 5 to report the grant to her of certain
stock options in February 1998.


Item 11.  Executive Compensation

     The following table discloses the compensation awarded by the Company, for
the three fiscal years ended June 30, 1996, 1997 and 1998, to Mr. Robert Kassel,
its Chief Executive Officer and Mr. Richard J. Raleigh, its Chief Operating
Officer and to Ms. Lynda Gustafson, the Company's Vice President of Finance
(together the "Named Officers"). During the fiscal year ended June 30, 1998, no
other officer of U.S. Home & Garden Inc. received a total salary and bonus that
exceeded $100,000 during such fiscal year. 

                           Summary Compensation Table



                                                      Annual Compensation        Long-Term Debt
                                                      ----------------------     --------------
                                                                                 Securities
                                                                                 Underlying        All Other
Name and Principal Position                  Year     Salary ($)   Bonus ($)     Options (#)     Compensation (1)
- ---------------------------                  ----     ----------   ---------     -----------     ---------------

                                                                                          
Robert Kassel,                               1998      450,000      281,667         468,000(2)       $7,523
Chairman, Chief Executive Officer,           1997      350,000      250,000       1,200,000(3)       $5,995
President and Treasurer                      1996      250,000      100,000         200,000(4)           --



Richard Raleigh, Chief Operating Officer     1998      225,000      115,000         132,500(5)       $9,203
                                             1997      195,000      111,275         600,000(3)(6)    $8,390
                                             1996      150,000       10,000         100,000(4)           --



Lynda Gustafson, Vice President of Finance   1998      125,000       45,000          50,000         $11,273
                                             1997      101,040       20,000          30,000         $ 7,451
                                             1996       67,500       11,000          10,000         $ 2,790


- ------------
(1)  Represents Company contributions to the Named Officers 401(k) account.

                                       34



(2)  Includes 80,000 options that were originally granted to Mr. Kassel in 1993
     and which expiration dates were extended during fiscal 1998.

(3)  Includes as to Mr. Kassel 200,000 options previously granted to Mr. Kassel
     and as to Mr. Raleigh 100,000 options previously granted to Mr. Raleigh
     whose exercise prices were repriced to reflect a reduction in the market
     price of the Common Stock at the time of repricing.

(4)  Includes as to Mr. Kassel five-year options to purchase 200,000 shares
     granted to Mr. Kassel and as to Mr. Raleigh, five-year options to purchase
     100,000 shares granted to Mr. Raleigh in June 1995 under the Company's 1995
     Stock Option Plan, which grants were subject to stockholder approval of the
     plan obtained in February 1996.

(5)  Includes 12,500 options that were originally granted to Mr. Raleigh in 1992
     the expiration date of which was extended during fiscal 1998.

(6)  Includes 50,000 options previously granted to Mr. Raleigh the expiration
     date of which was extended during fiscal 1997.



     The following table discloses information concerning options granted in
fiscal 1998 to the Named Officers.


                Option Grants in Fiscal Year Ended June 30, 1998

                                Individual Grants
                    ------------------------------------------------


                     Number of         Percent of                                                 Potential Realizable Value
                     Securities        Total Options                                              at Assumed Annual Rates of
                     Underlying        Granted to                                                 Stock Price Appreciation  
                     Options           Employees in          Exercise                             for Option Term ($)(2)    
                     Granted           Fiscal Year            Price            Expiration         ---------------------------
Name                 (#)(1)            (%)                    ($/Sh)              Date                5%                10%
- ----                 ----------        -------------         --------          ----------          ------             -------
                                                                                                        
Robert Kassel          310,000            34.6                 3.25                8/4/02          278,354            615,089

                        78,000             8.7                 3.25                8/4/02           70,037            154,764

                        80,000(3)          8.9                 1.69              12/31/02           40,804             91,251





Richard Raleigh        100,000            11.2                 3.25                8/4/02           89,792            198,416

                        20,000             2.2                 3.25                8/4/02           17,958             39,683

                        12,500(3)          1.4                 1.69              12/31/02            6,376             14,258



Lynda Gustafson         50,000             5.6                4.375                2/5/03           60,437            133,549


- ----------

(1)  Unless otherwise noted, all of such options were exercisable in full from
     the date of grant.

(2)  The potential realizable value columns of the table illustrate values that
     might be realized upon exercise of the options immediately prior to their
     expiration, assuming the Company's Common Stock appreciates at the
     compounded rates specified over the term of the options. These numbers do
     not take into account provisions of options providing for termination of
     the option

                                       35



     following termination of employment or nontransferability of the options
     and do not make any provision for taxes associated with exercise. Because
     actual gains will depend upon, among other things, future performance of
     the Common Stock, there can be no assurance that the amounts reflected in
     this table will be achieved.

(3)  Reflects extension of expiration date of options that were originally
     granted on September 15, 1992. All of such options vest in three equal
     annual installments commencing August 5, 1998.


                                       36



The following table sets forth information concerning options exercised by the
Named Officers during the fiscal year ended June 30, 1998, and the number of
options owned by the Named Officers and the value of any in-the-money
unexercised options as of June 30, 1998:



                                                Aggregated Option Exercises
                                             And Fiscal Year-End Option Values
                                            ----------------------------------

                                                                Number of
                                                                Securities                        Value of
                                                                Underlying                       Unexercised
                Shares                                          Unexercised                     In-the-Money
                Acquired on       Value                         Options at                       Options at
                Exercise(#)       Realized ($)                  June 30, 1998                 June 30, 1998(1)
                -----------       ------------          ----------------------------     --------------------------------

Name                                                    Exercisable    Unexercisable     Exercisable      Unexercisable
- ----                                                    -----------    -------------     -----------      -------------

                                                                                                
Robert                 --                 --            2,297,653         158,000        $10,045,760       $1,128,504
Kassel

Richard           104,598            249,007              620,411          32,500         $2,603,461         $123,110
Raleigh

Lynda              34,000             69,168               26,000          40,000            $90,638          $82,520
Gustafson


- ----------
(1)  Year-end values for unexercised in-the-money options represent the positive
     spread between the exercise price of such options and the fiscal year end
     market value of the common stock. An Option is "in-the-money" if the fiscal
     year end fair market value of the Common Stock exceeds the option exercise
     price. The last sale price (the fair market value) of the Common Stock on
     June 30, 1998 was $6.438 per share.

                                       37



Employment Agreements

     The Company has entered into employment agreements with Messrs. Kassel and
Raleigh, each dated as of April 1, 1996. Mr. Kassel currently serves as Chief
Executive Officer and President pursuant to the employment agreement for a term
expiring on March 31, 1999, subject to certain renewal provisions. His current
annual salary is $450,000, and is subject to such bonuses and increases as are
approved at the discretion of the Board of Directors. Mr. Raleigh currently
serves as Chief Operating Officer pursuant to the employment agreement for a
term expiring on March 31, 1999, subject to certain renewal provisions. His
current annual salary is $250,000, and is subject to such bonuses and increases
as are approved at the discretion of the Board of Directors. Each of the
employment agreements requires that substantially all of the employee's business
time be devoted to the Company and that the employee not compete, or engage in a
business competitive with, the Company's current or anticipated business for the
term of the agreement and for two years thereafter (although they each may own
not more than 5% of the securities of any publicly traded competitive company).
Each of Mr. Kassel and Mr. Raleigh is, in addition to salary, entitled to
certain fringe benefits, including the use of an automobile and payment of
related expenses.

     Mr. Kassel's employment agreement also provides that if his employment is
terminated under certain circumstances, including termination of Mr. Kassel upon
a change of control of the Company, (as defined in the agreement) a failure by
the Company to comply with its obligations under the agreement, the failure of
the Company to obtain the assumption of the agreement by any successor
corporation, or a change in Mr. Kassel's duties and obligations from those
contemplated by the agreement, and termination by the Company of Mr. Kassel's
employment other than for disability or cause, he will be entitled to receive
severance pay equal to the greater of (i) $350,000 ($3.5 million in the event of
a change of control), or (ii) the total compensation earned by Mr. Kassel from
the Company during the one-year period (multiplied by ten in the event of a
change of control) prior to the date of his termination.

     Mr. Raleigh's employment agreement also provides that if his employment is
terminated under certain circumstances, including termination of Mr. Raleigh
upon a change of control of the Company, (as defined in the agreement) a failure
by the Company to comply with its obligations under the agreement, the failure
of the Company to obtain the assumption of the agreement by any successor
corporation, or a change in Mr. Raleigh's duties and obligations from those
contemplated by the agreement, and termination by the Company of Mr. Raleigh's
employment other than for disability or cause, he will be entitled to receive
severance pay equal to the greater of (i) $162,500 ($812,500 in the event of a
change of control), or (ii) the total compensation earned by Mr. Raleigh from
the Company during the one-year period (multiplied by five in the event of a
change of control) prior to the date of his termination.


                                       38



     The Company has entered into an employment agreement with Ms. Gustafson
which provides for her continued employment through June 30, 1999. Her current
annual base salary is $148,000.

     Easy Gardener has entered into an employment agreement with Mr. Grandy,
dated as of September 1, 1998 which expires on August 31, 2003. Mr. Grandy
currently serves as President of Easy Gardener. The agreement provides for Mr.
Grandy to receive an annual base salary of $275,000, $300,000, and $330,000
during the first three years of the agreement and $350,000 thereafter. The
Agreement requires Mr. Grandy to devote substantially all of his business time
to Easy Gardener, and in the event Mr. Grandy's employment agreement is
terminated by Easy Gardener without cause (as defined in the agreement) or if
Mr. Grandy resigns with "Good Reason" (as defined in the agreement), Mr. Grandy
will be entitled to receive his base salary through the expiration of the
agreement.

Committees of the Board of Directors

     During fiscal 1998 the Company established an Audit Committee comprised of
Messrs. Raleigh, Heiden and Schulberg. The Audit Committee will, among other
things, make recommendations to the Board of Directors with respect to the
engagement of the Company's independent certified public accountants and the
review of the scope and effect of the audit engagement. During fiscal 1998 the
Company established a Compensation Committee of its Board of Directors,
comprised of Messrs. Kassel, Schulberg and Heiden. The Compensation Committee
will, among other things, make recommendations to the Board of Directors with
respect to the compensation of the executive officers of the Company. The
Company maintains a Stock Option Committee comprised of Messrs. Schulberg and
Heiden, which determines the persons to whom options should be granted under the
Company's 1995 and 1997 Stock Option Plans and the number and other terms of
options to be granted to each person under such plans.

Compensation Committee Interlocks and Insider Participation in
Compensation Decisions

     The Company's Compensation Committee of its Board of Directors consisting
of Messrs. Kassal, Schulberg and Heiden, was established in September 1997.
Prior thereto, decisions as to compensation were made by the Company's Board of
Directors. Prior to the establishment of the compensation committee, Messrs.
Kassel and Raleigh, in their capacity as directors, each participated in the
Board of Directors deliberations concerning compensation of executive officers
for fiscal 1998. During fiscal 1998, none of the executive officers of the
Company served on the Board of Directors or the compensation committee of any
other entity, any of whose officers served on the Board of Directors of the
Company.

Stock Option Plans

     In September 1991, the Company adopted a stock option plan (the "1991
Plan") pursuant to which 700,000 shares of Common Stock have been reserved for
issuance upon the exercise of options designated as either (i) options intended
to constitute incentive stock options ("ISOs") under the Internal Revenue Code
of 1986, as amended (the "Code") or (ii) non-qualified options ("NQO's"). ISOs
may be granted under the 1991 Plan to employees and officers of the Company.
NQO's may be granted to

                                       39



consultants, directors (whether or not they are employees), employees or
officers of the Company.

     The purpose of the 1991 Plan is to encourage stock ownership by certain
directors, officers and employees of the Company and certain other persons
instrumental to the success of the Company and give them a greater personal
interest in the success of the Company. The 1991 Plan is administered by the
Board of Directors. The Board, within the limitations of the 1991 Plan,
determines the persons to whom options will be granted, the number of shares to
be covered by each option, whether the options granted are intended to be ISOs,
the duration and rate of exercise of each option, the option purchase price per
share and the manner of exercise, the time, manner and form of payment upon
exercise of an option, and whether restrictions such as repurchase rights in the
Company are to be imposed on shares subject to options.

     ISOs granted under the 1991 Plan may not be granted at a price less than
the fair market value of the Common Stock on the date of grant (or 110% of fair
market value in the case of persons holding 10% or more of the voting stock of
the Company). The aggregate fair market value of shares for which ISOs granted
to any employee are exercisable for the first time by such employee during any
calendar year (under all stock option plans of the Company and any related
corporation) may not exceed $100,000. NQO's granted under the 1991 Plan may not
be granted at a price less than the fair market value of the Common Stock on the
date of grant. Options granted under the 1991 Plan will expire not more than ten
years from the date of grant (five years in the case of ISOs granted to persons
holding 10% or more of the voting stock of the Company). An aggregate of 522,000
options were outstanding under the 1991 Plan at June 30, 1998.

     The Company has adopted, a Non-Employee Director Stock Option Plan (the
"Director Plan"). Only non-employee directors of the Company are eligible to
receive grants under the Director Plan. The Director Plan provides that eligible
directors automatically receive a grant of options to purchase 5,000 shares of
Common stock at fair market value upon first becoming a director and,
thereafter, an annual grant, in January of each year, of 5,000 options at fair
market value. Options to purchase an aggregate of up to 100,000 shares of Common
Stock available for the automatic grants under the Director Plan. An aggregate
of 10,000 options were outstanding under the Director Plan at June 30, 1998.

     The Company has also adopted a 1995 Stock Option Plan ("1995 Plan") which
provides for grants of options to purchase up to 1,500,000 shares of Common
Stock. The Board of Directors or the Stock Option Committee (the "Committee"),
as the case may be, will have discretion to determine the number of shares
subject to each NQO (subject to the number of shares available for grant under
the 1995 Plan and other limitations on grant set forth in the 1995 Plan), the
exercise price thereof (provided such price is not less than the par value of
the underlying shares of Common Stock), the term thereof (but not in excess of
10 years from the date of grant, subject to earlier termination in certain
circumstances), and the manner in which the option becomes exercisable (amounts,
intervals and other conditions). Directors who are employees of the Company will
be eligible to be granted

                                       40



ISOs or NQOs under such plan. The Board or Committee, as the case may be, also
has discretion to determine the number of shares subject to each ISO, the
exercise price and other terms and conditions thereof, but their discretion as
to the exercise price, the term of each ISO and the number of ISOs that may vest
may be limited in any year by the same Code provisions applicable to ISOs
granted under the 1991 Plan. An aggregate of 1,459,000 options were outstanding
under the 1995 Plan at June 30, 1998.

     The Company has adopted a 1997 Stock Option Plan ("1997 Plan") which
provides for grants of options to purchase up to 1,500,000 shares of Common
Stock. The Board of Directors or the Committee of the 1997 Plan, as the case may
be, will have discretion to determine the number of shares subject to each NQO
(subject to the number of shares available for grant under the 1997 Plan and
other limitations on grant set forth in the 1997 Plan), the exercise price
thereof (provided such price is not less than the par value of the underlying
shares of Common Stock), the term thereof (but not in excess of 10 years from
the date of grant, subject to earlier termination in certain circumstances), and
the manner in which the option becomes exercisable (amounts, intervals and other
conditions). Directors who are employees of the Company will be eligible to be
granted ISOs or NQOs under such plan. The Board or Committee, as the case may
be, also has discretion to determine the number of shares subject to each ISO,
the exercise price and other terms and conditions thereof, but their discretion
as to the exercise price, the term of each ISO and the number of ISOs that may
vest may be in any year is limited by the same Code provisions applicable to
ISOs granted under the 1991 Plan. An aggregate of 565,000 options were
outstanding under the 1997 Plan at June 30, 1998.

     The Company from time to time has also granted non-plan options to certain
officers, employees and consultants. As of June 30, 1998, approximately 2.4
million non-plan options were outstanding.

Director Compensation

     During fiscal 1998 each of the Company's two non-employee directors,
Messrs. Schulberg and Heiden, received $5,000 for serving as directors of the
Company.

Item 12. Security Ownership of Certain Beneficial Owners and Management.

     The following table sets forth information at September 21, 1998, based on
information obtained from the persons named below, with respect to the
beneficial ownership of shares of Common Stock by (i) each person known by the
Company to be the owner of more than 5% of the outstanding shares of Common
Stock, (ii) each director, (iii) each Named Officer and (iv) all executive
officers and directors as a group.


                                       41



                                        Amount and Nature
Name and Address                        of Beneficial                 Percentage
of Beneficial Owner                     Ownership(1)(2)                of Class 
- ----------------                        -------------                 ----------

Maureen Kassel                            535,383(3)                      2.5

Robert Kassel                           4,478,162(4)(5)                  19.3

Richard Raleigh                           647,578(6)                      3.0

Lynda Gustafson                            26,000(7)                        *

Fred Heiden                                   258                           *

Jon Schulberg                                 258                           *

Joseph Owens II                         1,114,396(8)                      5.3

Richard Grandy                          1,114,396(8)                      5.3

Warburg Pincus Asset
Management, Inc. (9)                    1,310,500(9)                      6.2

All executive officers
  and directors as a
  group (five persons)                  5,314,589(3)(4)(5)(6)(10)        20.6

- ----------
*less than 1%


(1)  Unless otherwise noted, the Company believes that all persons named in the
     table have sole voting and investment power with respect to all shares of
     Common Stock beneficially owned by them.

(2)  A person is deemed to be the beneficial owner of securities that can be
     acquired by such person within 60 days from September 21, 1998 upon the
     exercise of warrants or options. Each beneficial owner's percentage
     ownership is determined by assuming that options or warrants that are held
     by such person (but not those held by any other person) and which are
     exercisable within 60 days from September 21, 1998 have been exercised.

(3)  Includes exercisable options and warrants issued to Ms. Kassel to purchase
     an aggregate of 188,333 shares of the Company's Common Stock.

(4)  Of such shares, (i) 347,050 are owned of record by Maureen Kassel; however,
     because Ms. Kassel has appointed her husband as her proxy and
     attorney-in-fact to vote all 347,050 of the shares owned of record by her,
     Robert Kassel may also be deemed to have beneficial ownership of such
     shares; (ii) an aggregate of 914,396 shares are owned of record by each of
     Messrs. Joseph Owens and Richard Grandy, who have each entered into a
     voting trust agreement (the "Voting Agreement") providing Mr. Kassel with
     the right to vote the shares until September 1, 2001. The address of Mr.
     Kassel is c/o the Company.

                                       42



(5)  Includes 2,302,320 shares of Common Stock issuable to Mr. Kassel upon
     exercise of options and warrants.

(6)  Includes 644,578 shares of Common Stock issuable to Mr. Raleigh upon
     exercise of options and warrants.

(7)  Represents shares of Common Stock issuable upon exercise of options granted
     to Ms. Gustafson who is a Named Officer but not an executive officer of the
     Company.

(8)  Includes 175,000 shares of Common Stock issuable to each of Messrs. Grandy
     and Owens upon exercise of options. The address of Mr. Grandy is c/o the
     Company. The address of Mr. Owens is 8 Hillendale, Waco, Texas 76710.

(9)  According to a Schedule 13G filed with the Securities and Exchange
     Commission, the shares are held by accounts for which Warburg Pincus Asset
     Management, Inc. acts as investment advisor. The address of Warburg Pincus
     Asset Management, Inc. is 466 Lexington Avenue, New York, New York 10017.

(10) Excludes shares owned by Lynda Gustafson, the Company's Vice President of
     Finance.

Item 13.  Certain Relationships and Related Transactions.

     From time to time Messrs. Kassel and Raleigh have borrowed monies from the
Company. During fiscal 1998, the highest amount owed to the Company by Messrs.
Kassel and Raleigh were $605,764 and $244,038, respectively, which amounts were
outstanding on September 21, 1998. The loans bear interest at 7% per annum and
mature on June 30, 2002. Messrs. Kassel and Raleigh will make annual payments of
interest on the outstanding principal balance of their loans through the
maturity date. In addition, payments of principal will be made during each of
the first four years and on maturity of the loans as follows: As to Mr. Kassel
- -- $50,000, $50,000, $50,000, $100,000, $150,000 and the balance of
approximately $205,919, respectively. As to Mr. Raleigh, $25,000, $25,000,
$50,000, $50,000 and the balance of approximately $85,608, respectively.


                                    PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

     (a)  Exhibits

Exhibit No.

 3.1      Certificate of Incorporation, as amended.*

 3.2      By-laws of the Company, incorporated by reference to
          Exhibit 3(b) of the Company's Registration Statement on
          Form S-1 (Registration No. 33-45428).

 4.1      Form of certificate evidencing Common Stock,
          $.001 par value, of the Company,
          incorporated by reference to


                                       43



          Exhibit 4.1 of the Company's Registration Statement on
          Form S-1 (Registration No. 333-38483).

 4.2      Form of Unit Purchase Option granted to D.H. Blair &
          Co.**

 4.3      Warrant Agreement with respect to Class B Warrants.,
          incorporated by reference to Exhibit 4(c) of the
          Company's Registration Statement on Form S-3
          (Registration No. 33-89800).

 9.1      Voting Agreement among Joseph A. Owens, II, the
          Company, and Robert Kassel.+

 9.2      Voting Agreement among Richard M. Grandy, the Company
          and Robert Kassel.+

10.1      Employment Agreement of Robert Kassel.++

10.2      Employment Agreement of Richard Raleigh.++

10.3      Employment Agreement of Lynda Gustafson.

10.4      Employment Agreement of Richard Grandy.

10.5      1991 Stock Option Plan, incorporated by reference to
          Exhibit 10.5 of the Company's Registration Statement on
          Form S-1 (Registration No. 33-45428).

10.6      1995 Stock Option Plan.*

10.7      Non-Employee Director Stock Option Plan.*

10.8      1997 Stock Option Plan, incorporated by reference to
          Exhibit A to the Company's proxy statement dated May 27,
          1997.

10.9      Asset Purchase Agreement dated as of June 18, 1994 among
          the Company, Easy Gardener Acquisition Corp., Joseph A.
          Owens II, Richard M. Grandy and Easy Gardener, Inc.+

10.10     Lease with respect to the Company's executive offices,
          incorporated by reference to Exhibit 10.14 of the
          Company's Form 10-KSB for the fiscal year ended June 30,
          1992.

10.11     February 8, 1995 modification to lease with respect to
          the Company's executive offices.*

10.12     May 6, 1997 modification to lease with respect to the
          Company's executive offices.+++

10.13     Lease with respect to Weatherly's warehouse facilities
          in Paris, Kentucky.+++


                                       44



10.14     Form of Mergers and Acquisitions Agreement between the
          Company and D.H. Blair Investment Banking Corp.**

10.15     Underwriting Agreement dated as of December 10, 1997
          among the Company, Everen Securities, Inc. and
          Josephthal & Co., Inc. (incorporated by reference to
          Exhibit 1.1 filed with the Company's Registration
          Statement on Form S-1, No. 333-38483).

10.16     Underwriting Agreement dated April 13, 1998 among the
          Company, Everen Securities, Inc., Hambrecht & Quist and
          Josephthal & Co., Inc.++++

10.17     Lease and lease extension agreements between Crawford-
          Austin Mfg. Co. and Easy Gardener.*

10.18     Warehouse Lease, dated May 26, 1998 between Sarah C.
          Leer and Easy Gardener, Inc.

10.19     Purchase Agreement, dated as of August 9, 1996, by and
          among the Company, Easy Gardener, Weatherly and the
          Weatherly Stockholders (incorporated by reference to
          Exhibit 10.1 filed with the Company's Form 8-K for the
          event dated August 9, 1996).

10.20     Purchase Agreement, dated as of May 9, 1997, by and
          among the Company, Easy Gardener and Plastic Molded
          Concepts, Inc.+++

10.21     Lease Extension, dated October 16, 1997, between Easy
          Gardener and Crawford-Austin Mfg. Co. (incorporated by
          reference to Exhibit 10.22 filed with the Company's
          Registration Statement on Form S-1, No. 333-38483).

10.22     Assets Purchase Agreement dated as of February 25, 1998
          by and among the Company, Weed Wizard, Weed Wizard, Inc
          and the Weed Wizard stockholders (incorporated by
          reference to exhibit 10.1 filed with the Company's Form
          8-K for the event dated February 26, 1998).

10.23     Assets Purchase Agreement dated as of March 20, 1998 by
          and among Easy Gardener, Inc., Landmaster Products,
          Inc., Wayne Murray and Quincy McMillian.++++

10.24     Commercial Building Lease, dated June 12, 1998 between
          Easy Gardener, Inc. and Norman Adams, James Anderson,
          Donald Bryan and Pamela Butler.

10.25     Form of Subordinated Indenture between the Company and Wilmington
          Delaware Trust, as trustee.++++

21        Subsidiaries of the Company.++++

23        Consent of BDO Seidman, LLP.

                                       45



27        Financial Data Schedule (for SEC use only).


- ----------

* Incorporated by reference to the comparable exhibit filed with the Company's
Form 10-KSB for the fiscal year ended June 30, 1995.

** Incorporated by reference to the exhibit filed under the same number in the
Company's Registration Statement on Form SB-2 (file no. 33-61984).

+ Incorporated by reference to the exhibit contained in the Current Report on
form 8-K filed by the Company for the event dated September 1, 1994.

++ Incorporated by reference to the applicable exhibit contained in the
Company's Annual Report on Form 10-KSB for the fiscal year ended June 30, 1996.

+++ Incorporated by reference to the exhibit filed with the Company's Form 10-K
for the fiscal year ended June 30, 1997.

++++ Incorporated by reference to the exhibit filed with the Company's
Registration Statement on Form S-1 (File No. 333-48519).


     (b) Report on Form 8-K. A Form 8-K/A was filed by the Company during its
fiscal quarter ended June 30, 1998 to report the financial statements of Weed
Wizard, Inc. and related pro forma financial statements pursuant to Item 7 of
the Form 8-K.



                                       46




                                         U.S Home & Garden Inc. and Subsidiaries



                                                                       Contents

================================================================================



 Report of Independent Certified Public Accountants                          F-2

 Consolidated Financial Statements
        Consolidated  balance  sheets as of June 30, 1997 and 
         1998                                                            F-3-F-4
        Consolidated  statements  of income for the years             
          ended June 30, 1996, 1997 and 1998                                 F-5
        Consolidated statements of stockholders' equity                         
          for the years ended June  30, 1996, 1997 and 1998                  F-6
        Consolidated statements of cash flows for the years                     
          ended June 30, 1996, 1997 and 1998                             F-7-F-8
        Summary of accounting policies                                  F-9-F-14
        Notes to consolidated financial statements                     F-15-F-34
                                                                                
 Consolidated Financial Statement Schedule                                  F-35
        Schedule II-valuation and qualifying accounts                           
                                                                                
 Note:   All  other  schedules  have been  omitted  since the                   
         required    information    is   contained   in   the                   
         Consolidated  Financial  Statements  or because such                   
         schedules are not required.                                            
                                                                                
                                                                             F-1
                                                                      



Report of Independent Certified Public Accountants



Board of Directors
U.S. Home & Garden Inc. and Subsidiaries
San Francisco, California

We have audited the  accompanying  consolidated  balance  sheets of U.S.  Home &
Garden  Inc.  and  Subsidiaries  as of June 30,  1997 and 1998,  and the related
consolidated statements of income, stockholders' equity, and cash flows for each
of the three  years in the period  ended  June 30,  1998.  We have also  audited
Schedule II - Valuation and Qualifying Accounts (the Schedule).  These financial
statements and the Schedule are the responsibility of the Company's  management.
Our  responsibility  is to express an opinion on these financial  statements and
the Schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about whether the financial  statements  and schedule are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence supporting the amounts and disclosures in the financial  statements and
schedule.  An audit also includes  assessing the accounting  principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
presentation  of the  financial  statements  and  schedule.  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 U.S. Home & Garden
Inc.  and  Subsidiaries  at June 30,  1997 and 1998,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
June 30, 1998 in conformity with generally accepted accounting principles.

Also, in our opinion,  the Schedule presents fairly,  in all material  respects,
the information set forth therein.


                                                        /s/ BDO Seidman, LLP

                                                        BDO Seidman, LLP

San Francisco, California
August 12, 1998


                                                                             F-2



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                     Consolidated Balance Sheets

====================================================================================================================================

June 30,                                                                                        1997                 1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
Assets (Notes 1 and 6)

Current
     Cash and cash equivalents                                                          $  2,083,000         $ 27,130,000
     Accounts receivable, less allowance for doubtful accounts and sales
       returns of $314,000 and $399,000 (Note 2)                                          11,542,000           17,350,000
     Inventories (Note 3)                                                                  5,254,000           11,763,000
     Prepaid expenses and other current assets                                               419,000            1,130,000
     Deferred tax asset (Note 11)                                                            448,000              522,000
- ------------------------------------------------------------------------------------------------------------------------------------

Total Current Assets                                                                      19,746,000           57,895,000

Furniture, Fixtures and Equipment, net (Note 4)                                            2,315,000            3,590,000

Intangible Assets (Note 1)
     Excess of cost over net assets acquired, net (Note 5)                                41,834,000           58,864,000
     Deferred financing costs, net of accumulated amortization of
       $302,000 and $21,000 (Note 14)                                                      1,621,000            3,186,000
     Product rights, patents and trademarks, net of accumulated
       amortization of $75,000 and $93,000                                                   180,000              165,000
     Non-compete agreement, net of accumulated amortization of $22,000
       and $48,000                                                                           478,000              462,000
     Package design, net of accumulated amortization
       of $110,000 and  $247,000                                                             251,000              718,000
                                                   
Trade Credits (Note 12)                                                                    1,149,000              944,000

Officer Receivables (Note 8)                                                                 694,000              850,000

Other Assets                                                                                 207,000              139,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        $ 68,475,000         $126,813,000
====================================================================================================================================

See accompanying summary of accounting policies and notes to consolidated 
financial statements.


                                                                             F-3



                                        U.S. Home & Garden Inc. and Subsidiaries



                                               Consolidated Statements of Income

====================================================================================================================================

June 30,                                                                                        1997                 1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Liabilities and Stockholders' Equity (Note 1)

Current
     Line of credit (Notes 1, 6 and 14)                                                $          --        $          --
     Current maturities of notes payable (Notes 1, 6 and 14)                               8,990,000                   --
     Accounts payable                                                                      1,774,000            4,501,000
     Accrued expenses                                                                      4,244,000            3,922,000
     Accrued co-op advertising                                                             1,098,000              645,000
     Accrued commissions                                                                     859,000            1,106,000
     Accrued purchase consideration (Note 1)                                                 489,000              978,000
- ------------------------------------------------------------------------------------------------------------------------------------
Total Current Liabilities                                                                 17,454,000           11,152,000

Accrued Purchase Consideration (Note 1)                                                      978,000                   --

Deferred Tax Liability (Note 11)                                                             547,000              812,000

Notes Payable, less current maturities (Notes 1, 6 and 14)                                17,570,000                   --

Company Obligated Mandatorily Redeemable Preferred Securities of Subsidiary
   Trust Holding Solely Junior Subordinated Debentures (Notes 7 and 14)                           --            63,250,000
- ------------------------------------------------------------------------------------------------------------------------------------
Total Liabilities                                                                         36,549,000           75,214,000
- ------------------------------------------------------------------------------------------------------------------------------------
Commitments, Contingency and Subsequent Events (Notes 1, 6, 9, 10 and 16)                         --                   --

Stockholders' Equity (Note 10)
     Convertible Preferred stock, $.001 par value-shares authorized, 1,000,000; no
       shares outstanding                                                                         --                   --
     Common stock, $.001 par value-shares authorized, 75,000,000;
       14,073,000 and 20,133,000 shares issued and outstanding at June 30,
       1997 and 1998                                                                          14,000               20,000
     Additional paid-in capital                                                           30,783,000           50,153,000
     Retained earnings                                                                     1,129,000            2,733,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          31,926,000           52,906,000

Less: Treasury Stock, 236,000 shares at cost                                                    --             (1,307,000)
- ------------------------------------------------------------------------------------------------------------------------------------
Total Stockholders' Equity                                                                31,926,000           51,599,000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                       $  68,475,000        $ 126,813,000
====================================================================================================================================

See accompanying summary of accounting policies and notes to consolidated 
financial statements.


                                                                             F-4



                                        U.S. Home & Garden Inc. and Subsidiaries
                                                                                
                                                                         
                                                                       
                                                     Consolidated Balance Sheets
                                                                                
=======================================================================================================================
                                                                                                                       
June 30,                                                                    1996                1997            1998 
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                        
Net Sales (Note 2)                                                   $27,031,000       $52,046,000       $67,149,000

Cost of Sales (Note 2)                                                12,670,000        23,649,000        30,431,000
- -----------------------------------------------------------------------------------------------------------------------
Gross Profit                                                          14,361,000        28,397,000        36,718,000
- -----------------------------------------------------------------------------------------------------------------------
Operating Expenses
     Selling and shipping                                              6,264,000        11,232,000        14,205,000
     General and administrative                                        4,348,000         6,513,000         8,860,000
- -----------------------------------------------------------------------------------------------------------------------
                                                                      10,612,000        17,745,000        23,065,000
- -----------------------------------------------------------------------------------------------------------------------
Income from Operations                                                 3,749,000        10,652,000        13,653,000

Other Income (Expense)
     Investment income                                                    69,000            76,000           486,000
     Interest expense (Notes 6 and 7)                                 (2,009,000)       (3,338,000)       (3,563,000)
- -----------------------------------------------------------------------------------------------------------------------
Income before Income Taxes and Extraordinary Expense                   1,809,000         7,390,000        10,576,000

Income Tax (Expense) Benefit (Note 11)                                   715,000        (3,200,000)       (3,600,000)
- -----------------------------------------------------------------------------------------------------------------------
Income before Extraordinary Expense                                    2,524,000         4,190,000         6,976,000

Extraordinary expense of $1,459,000 and $2,185,000 on debt
   refinancings, net of income taxes of $452,000 and $735,000
   (Note 14)                                                                   -        (1,007,000)       (1,450,000)
- -----------------------------------------------------------------------------------------------------------------------
Net income                                                           $ 2,524,000       $ 3,183,000       $ 5,526,000
=======================================================================================================================
Basic earnings per share:
     Income per common share before extraordinary expense
       (Note 15)                                                     $      0.25       $      0.31       $      0.39
     Extraordinary expense (Notes 14 and 15)                                   -             (0.08)            (0.08)
- -----------------------------------------------------------------------------------------------------------------------
Net income per common share (Note 15)                                $      0.25       $      0.23       $      0.31
=======================================================================================================================
Diluted earnings per share:
     Income per common share before extraordinary expense
       (Note 15)                                                     $      0.19       $      0.26       $      0.31
     Extraordinary expense (Notes 14 and 15)                                   -              (.06)             (.07)
- -----------------------------------------------------------------------------------------------------------------------
Net income per common share (Note 15)                                $      0.19       $      0.20       $      0.24
=======================================================================================================================

See accompanying summary of accounting policies and notes to consolidated 
financial statements.


                                                                             F-5



                                        U.S. Home & Garden Inc. and Subsidiaries



                                 Consolidated Statements of Stockholders' Equity

====================================================================================================================================

                                                                   Convertible
                                                                 Preferred Stock                    Common Stock       
                                                               -------------------          --------------------------- 
                                                               Number of                    Number of                  
                                                                  Shares    Amount             Shares            Amount
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Balance, June 30, 1995 (Note 10)                                      --     $  --          9,737,000          $ 10,000
   Exercise of stock warrants, net of stock issuance
     costs of approximately $114,000                                  --        --            770,000             1,000
   Net income                                                         --        --               --                --  
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1996 (Note 10)                                      --        --         10,507,000            11,000
   Exercise of stock options, warrants, and UPOs,
     net of issuance costs of approximately $300,000
                                                                      --        --          2,566,000             2,000
   Stock issued for Weatherly acquisition (Note 1)                    --        --          1,000,000             1,000
   Options and warrants issued for acquisition and
     consulting services and bank refinancing
     (Note 1)                                                         --        --               --                --  
   Net income                                                         --        --               --                --  
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1997 (Note 10)                                      --        --         14,073,000            14,000
   Conversion of debt into common stock                               --        --            154,000              --  
   Repurchase of UPOs                                                 --        --               --                --  
   Sale of common stock, net of stock issuance costs
     of approximately $1,031,000                                      --        --          4,290,000             5,000
   Exercise of stock options and warrants                                       --          1,616,000             1,000
   Repurchase of common stock for treasury                            --        --               --                --  
   Net income                                                         --        --               --                --  
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1998 (Note 10)                                      --     $  --         20,133,000          $ 20,000
====================================================================================================================================


                                                                    Additional         Retained                               Total
                                                                       Paid-In         Earnings        Treasury       Stockholders'
                                                                       Capital         (Deficit)          Stock              Equity 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Balance, June 30, 1995 (Note 10)                                  $ 19,907,000     $ (4,578,000)     $       --        $ 15,339,000
   Exercise of stock warrants, net of stock issuance
     costs of approximately $114,000                                 1,506,000             --                --           1,507,000
   Net income                                                             --          2,524,000              --           2,524,000
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1996 (Note 10)                                    21,413,000       (2,054,000)             --          19,370,000
   Exercise of stock options, warrants, and UPOs,
     net of issuance costs of approximately $300,000
                                                                     5,292,000             --                --           5,294,000
   Stock issued for Weatherly acquisition (Note 1)                   2,999,000             --                --           3,000,000
   Options and warrants issued for acquisition and
     consulting services and bank refinancing
     (Note 1)                                                        1,079,000             --                --           1,079,000
   Net income                                                             --          3,183,000              --           3,183,000
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1997 (Note 10)                                    30,783,000        1,129,000              --          31,926,000
   Conversion of debt into common stock                                350,000             --                --             350,000
   Repurchase of UPOs                                                     --         (3,922,000)             --          (3,922,000)
   Sale of common stock, net of stock issuance costs
     of approximately $1,031,000                                    15,854,000             --                --          15,859,000
   Exercise of stock options and warrants                            3,166,000             --                --           3,167,000
   Repurchase of common stock for treasury                                --               --          (1,307,000)       (1,307,000)
   Net income                                                             --          5,526,000              --           5,526,000
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1998 (Note 10)                                  $ 50,153,000     $  2,733,000      $ (1,307,000)     $ 51,599,000
====================================================================================================================================

See accompanying summary of accounting policies and notes to consolidated 
financial statements.


Includes  38,000  shares of common stock  issued for  services  relating to cash
proceeds and approximately 60,000 shares issued relating to cashless exercise of
4 UPOs (Note 10).


                                                                             F-6



                                        U.S. Home & Garden Inc. and Subsidiaries



                                           Consolidated Statements of Cash Flows

====================================================================================================================================

Increase (Decrease) in Cash and Cash Equivalents

Years ended June 30,                                                                     1996               1997               1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       
Cash Flows from Operating Activities
     Net income                                                                  $  2,524,000       $  3,183,000       $  5,526,000
     Adjustments to reconcile net income to net cash provided by
       operating activities:
         Extraordinary expense                                                           --            1,007,000          1,450,000
         Loss on disposal of assets                                                      --              226,000             18,000
         Bad debt expense                                                             167,000            323,000            179,000
         Depreciation and other amortization                                          834,000          1,990,000          2,627,000
         Amortization of deferred financing costs                                     264,000            323,000            329,000
         Deferred taxes                                                            (1,005,000)         2,342,000            191,000
         Changes in operating assets and liabilities, net
           of assets acquired and liabilities assumed:
              Accounts receivable                                                  (2,622,000)        (2,763,000)        (3,951,000)
              Inventories                                                            (940,000)           444,000           (706,000)
              Prepaid expenses and other current assets                              (159,000)           324,000           (548,000)
              Accounts payable and accrued expenses                                 1,393,000          2,838,000          2,293,000
              Other assets                                                            162,000            308,000            388,000
- ------------------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities                                             618,000         10,545,000          7,796,000
- ------------------------------------------------------------------------------------------------------------------------------------

Cash Flows from Investing Activities
     Payment for purchase of businesses, net of cash acquired                      (1,602,000)       (28,358,000)       (28,133,000)
     Payment for non-compete agreement                                                   --             (500,000)              --
     Increase in officer receivables                                                 (131,000)           (77,000)          (156,000)
     Purchase of furniture, fixtures and equipment                                   (261,000)          (528,000)        (1,000,000)
     Purchase of package design                                                      (109,000)          (131,000)          (604,000)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Cash Used in Investing Activities                                              (2,103,000)       (29,594,000)       (29,893,000)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                             F-7



                                        U.S. Home & Garden Inc. and Subsidiaries



                                           Consolidated Statements of Cash Flows

====================================================================================================================================

Years ended June 30,                                                            1996               1997               1998  
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Cash Flows from Financing Activities
     Proceeds from issuances of stock                                   $  1,507,000       $  5,294,000       $ 19,026,000
     Repurchase of unit purchase options                                          --                 --         (3,922,000)
     Repurchase of common stock for treasury                                      --                 --         (1,307,000)
     Proceeds from bank line of credit                                    17,496,000         41,791,000         23,648,000
     Payment on bank line of credit                                      (16,208,000)       (43,079,000)       (23,648,000)
     Proceeds from notes payable                                                  --         21,345,000         10,000,000
     Payments of notes payable                                            (1,600,000)        (3,385,000)       (36,560,000)
     Proceeds from mandatorily redeemable preferred securities                    --                 --         63,250,000
     Acquisition finance costs                                                    --         (1,514,000)        (3,343,000)
- ------------------------------------------------------------------------------------------------------------------------------------

Net Cash Provided by Financing Activities                                  1,195,000         20,452,000         47,144,000
- ------------------------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                        (290,000)         1,403,000         25,047,000

Cash and Cash Equivalents, beginning of year                                 970,000            680,000          2,083,000
- ------------------------------------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, end of year                                  $    680,000       $  2,083,000       $ 27,130,000
====================================================================================================================================

See accompanying summary of accounting policies and notes to consolidated 
financial statements.


                                                                             F-8



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

 
Nature of Business  U.S.  Home  &  Garden  Inc.  (the  "Company"),  through  its
                    wholly-owned  subsidiaries,  is a leading  manufacturer  and
                    marketer  of a broad  range  of  consumer  lawn  and  garden
                    products.  The Company's  products  include weed  preventive
                    landscape fabrics,  fertilizer spikes,  decorative landscape
                    edging,   shade   cloth,   root  feeders  and  weed  trimmer
                    replacement  heads,  which are sold under  recognized  brand
                    names,  such as  WeedBlock(R),  Jobe's(R),  Emerald Edge(R),
                    Shade  Fabric(TM),  Ross(R)and Weed Wizard(TM).  The Company
                    markets  its  products  through  most  large  national  home
                    improvement and mass merchant retailers ("Retail Accounts"),
                    including  Home  Depot,  Lowe's,  Kmart,  Builder's  Square,
                    Wal-Mart and Home Base in North America.

                    The Company  has  experienced  significant  growth in recent
                    years  and  believes  that its  success  has been  primarily
                    attributable  to the  expansion of its product lines through
                    the acquisition of complementary  lawn and garden businesses
                    (Note  1),  the  quality  of  its  products,  its  focus  on
                    providing  Retail  Accounts with a single source of lawn and
                    garden  products,  the  efficiency  and  reliability  of its
                    inventory  tracking  and order  fulfillment  systems and its
                    distinctive advertising and store displays.

Principles          The financial statements include the accounts of the Company
of  Consolidation   and  its  wholly-owned   subsidiaries  and  the  results  of
                    operations of Weatherly Consumer Products Group (Weatherly),
                    Easy Gardener,  Plasti-Chain  Product Line of Plastic Molded
                    Concepts, Inc. (Plastic),  Golden West Chemical Distributors
                    (Golden West),  Emerald Products,  Tensar  Polytechnologies,
                    Inc. (Tensar),  Landmaster Products, Inc. (Landmaster),  and
                    Weed  Wizard,  since  their dates of  acquisition  (Note 1).
                    Additionally,  U.S.  Home  and  Garden  Trust  I  since  its
                    formation in April 1998.  Significant  intercompany accounts
                    and transactions have been eliminated.

Inventories         Inventories, which consist of raw materials, finished goods,
                    and packaging materials,  are stated at the lower of cost or
                    market; cost is determined by the first-in, first-out (FIFO)
                    cost method.

Furniture, 
Fixtures and
Equipment           Furniture,  fixtures  and  equipment  are  stated  at  cost.
                    Depreciation  is  computed  by the  Equipment  straight-line
                    method over the estimated five to seven year useful lives of
                    the assets.

Intangible Assets   Excess of Cost over Net Assets Acquired

                    The excess of cost over net assets  acquired,  which relates
                    to the Company's  acquisitions of Weatherly,  Easy Gardener,
                    Plastic, Golden West, Emerald 


                                                                             F-9



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

                    Products,  Tensar,  Landmaster  and Weed  Wizard,  are being
                    amortized  over  periods of twenty to thirty years using the
                    straight-line  method.  Periodically,  the recoverability of
                    goodwill is evaluated by  comparing  undiscounted  estimated
                    future  net cash  flows  to the  estimated  net  cash  flows
                    projected at the time of acquisition.

                    Deferred Financing Costs

                    Direct  costs  associated  with  the  Company's  mandatorily
                    redeemable  preferred  securities  debt are being  amortized
                    over the life of the related debt, a period of approximately
                    thirty years.

                    Package Design

                    Package  design  costs  associated  with Easy  Gardener  and
                    Weatherly  products  are being  amortized  over a  five-year
                    period using the straight-line method.

                    Product Rights

                    Product rights are being amortized over a 15-year  estimated
                    useful life.

                    Non-Compete Agreement

                    The   non-compete   agreement  was  entered  into  with  the
                    acquisition of Weatherly.  The agreement is being  amortized
                    over its 20 year term.

Revenue 
Recognition         Sales are recorded as products are shipped to customers.

Net Income Per 
Share               During 1998, the Company adopted the provisions of Statement
                    of  Financial  Accounting  Standards  No. 128,  Earnings Per
                    Share (SFAS 128).  SFAS 128 provides for the  calculation of
                    basic and diluted  earnings  per share.  Basic  earnings per
                    share  includes  no  dilution  and is  computed  by dividing
                    income  available  to common  stockholders  by the  weighted
                    average number of common shares  outstanding for the period.
                    Diluted  earnings per share reflects the potential  dilution
                    of securities that could share in the earnings of an entity.
                    As  required  by SFAS  128,  all  prior  earnings  have been
                    restated  to reflect  the  retroactive  application  of this
                    accounting pronouncement (Note 15).


                                                                            F-10



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

Income Taxes        Income  taxes  are  calculated  using the  liability  method
                    specified by Statement of Financial Accounting Standards No.
                    109, Accounting for Income Taxes.

Reclassification    Certain   1997   financial   statement   amounts  have  been
                    reclassified to conform to the 1998 presentation.

Advertising Costs   The Company incurs advertising expense primarily relating to
                    cooperative  advertising  credits granted to customers based
                    on qualified expenses incurred by the customers to advertise
                    the Company's products.  Cooperative advertising credits are
                    usually  limited to a  percentage  of an  agreed-upon  sales
                    volume. The Company also incurs advertising expense relating
                    to the  distribution  of catalogs  and the  broadcasting  of
                    radio  and  television  commercials.  Advertising  costs are
                    expensed as incurred.  Advertising  expense was  $1,823,000,
                    $2,945,000  and  $3,402,000  during the years ended June 30,
                    1996, 1997 and 1998.

Use of Estimates    The  preparation of financial  statements in conformity with
                    generally accepted accounting principles 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
                    financial  statements  and the reported  amounts of revenues
                    and expenses  during the reporting  period.  Actual  results
                    could differ from those estimates.

Cash Equivalents    The Company considers all short-term  investments  purchased
                    with an initial  maturity of three months or less to be cash
                    equivalents.

Stock Based
Compensation        Effective July 1, 1996,  the Company  adopted the provisions
                    of Statement of Financial  Accounting  Standards  (SFAS) No.
                    123,  Accounting for  Stock-Based  Compensation.  Under this
                    standard,  companies are  encouraged,  but not required,  to
                    adopt the fair  value  method  of  accounting  for  employee
                    stock-based transactions.  The fair value method is required
                    for all stock  based  compensation  issued to  nonemployees.
                    Under the fair value method,  compensation  cost is measured
                    at the grant  date  based on the fair value of the award and
                    is recognized over the service period,  which is usually the
                    vesting  period.  Companies  are  permitted  to  continue to
                    account for employee stock-based transactions


                                                                            F-11



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

                    under  Accounting  Principles  Board  Opinion  (APB) No. 25,
                    Accounting  for Stock Issued to Employees,  but are required
                    to disclose  pro forma net income and  earnings per share as
                    if the fair value method had been  adopted.  The Company has
                    elected to continue to account for stock-based  compensation
                    under APB No. 25 (see Note 10).

New Accounting
Pronouncements      In June  1997,  the  Financial  Accounting  Standards  Board
                    issued Statement of Financial  Accounting Standards No. 130,
                    Reporting Comprehensive Income (SFAS 130), which establishes
                    standards for reporting and display of comprehensive income,
                    its  components  and  accumulated  balances.   Comprehensive
                    income is defined to include  all  changes in equity  except
                    those resulting from investments by owners and distributions
                    to owners.  Among other disclosures,  SFAS 130 requires that
                    all items that are required to be  recognized  under current
                    accounting  standards as components of comprehensive  income
                    be reported in a financial  statement that is displayed with
                    the same prominence as other financial statements.

                    SFAS 130 is effective for financial  statements  for periods
                    beginning  after December 15, 1997 and requires  comparative
                    information  for earlier  years to be  restated.  Management
                    does  not  believe  that  the  Company's  current  financial
                    statement  disclosures  will need to be modified  based upon
                    current  operations.  Results of  operations  and  financial
                    position,    however,   will   be   unaffected   by   future
                    implementation of this standard.

                    In June  1997,  the  Financial  Accounting  Standards  Board
                    issued SFAS 131, Disclosures about Segments of an Enterprise
                    and Related  Information,  (SFAS 131) which  supersedes SFAS
                    14,   Financial   reporting   for  Segments  of  a  Business
                    Enterprises. SFAS 131 establishes standards for the way that
                    public companies report information about operating segments
                    in annual  financial  statements  and requires  reporting of
                    selected  information  about  operating  segments in interim
                    financial   statements   issued  to  the  public.   It  also
                    establishes standards for disclosures regarding products and
                    services,  geographic  areas and major  customers.  SFAS 131
                    defines operating  segments as components of a company about
                    which  separate  financial  information is available that is
                    evaluated regularly by the chief operating decision maker in
                    deciding  how  to  allocate   resources   and  in  assessing
                    performance.


                                                                            F-12



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

                    SFAS 131 is effective  for financial  statements  for period
                    beginning  after December 15, 1997 and requires  comparative
                    information  for earlier  years to be restated.  The Company
                    believes  it  operates  under one  business  segment and has
                    already  substantially  complied with the required financial
                    statement  disclosures.  Results of operations and financial
                    position  will  be  unaffected  by  implementation  of  this
                    standard.

                    In February  1998, the Financial  Accounting  Standard Board
                    issued SFAS 132,  Employers'  Disclosures about Pensions and
                    Other Post Retirement  Benefits.  SFAS 132  standardizes the
                    disclosure    requirements    for    pensions    and   other
                    post-retirement benefits to the extent practicable, requires
                    additional information on changes in the benefit obligations
                    and  fair  values  of  plan  assets  that  will   facilitate
                    financial analysis,  and eliminates certain disclosures that
                    are no longer as useful as they were when  previous  related
                    accounting standards were issued.

                    SFAS 132 is effective  for financial  statements  for fiscal
                    years   beginning  after  December  15,  1997  and  requires
                    comparative  information  for  earlier  years to be restated
                    unless the  information is not readily  available,  in which
                    case the notes to the financial  statements  should  include
                    all  available   information   and  a  description   of  the
                    information  not  available.  Management  believes  that the
                    Company's current financial  statement  disclosures will not
                    need to be modified based upon current  operations.  Results
                    of operations  and financial  position will be unaffected by
                    implementation of this standard.

                    In June  1998,  the  Financial  Accounting  Standards  Board
                    issued SFAS 133,  Accounting for Derivative  Instruments and
                    Hedging Activities. SFAS 133 requires companies to recognize
                    all derivatives contracts as either assets or liabilities in
                    the  balance  sheet and to measure  them at fair  value.  If
                    certain conditions are met, a derivative may be specifically
                    designated  as a hedge,  the  objective of which is to match
                    the  timing  of  gain  or loss  recognition  on the  hedging
                    derivative  with the  recognition  of (i) the changes in the
                    fair  value  of the  hedged  asset  or  liability  that  are
                    attributable to the hedged risk or (ii) the earnings' effect
                    of the hedged forecasted  transaction.  For a derivative not
                    designated  as a  hedging  instrument,  the  gain or loss is
                    recognized  in income in the period of  change.  SFAS 133 is
                    effective for all fiscal  quarters of fiscal years beginning
                    after June 15, 1999.


                                                                            F-13



                                        U.S. Home & Garden Inc. and Subsidiaries



                                                  Summary of Accounting Policies

================================================================================

                    Historically,  the Company has not entered into  derivatives
                    contracts  either to hedge existing risks or for speculative
                    purposes.  Accordingly, the Company does not expect adoption
                    of this new standard on July 1, 1999 to affect its financial
                    statements.

Financial
Instruments         The  Company's   financial   instruments  consist  of  cash,
                    accounts receivable,  debt and Company obligated mandatorily
                    redeemable  preferred  securities of subsidary trust holding
                    solely junior subordinated debentures. The carrying value of
                    cash and accounts  receivable  approximate  fair value based
                    upon the liquidity and short-term nature of the assets.  The
                    carrying  value of short-term and long-term debt and Company
                    obligated  mandatorily  redeemable  preferred  securities of
                    subsidary   trust   holding   solely   junior   subordinated
                    debentures approximates the fair value based upon short-term
                    and long-term borrowings at market rate interest.

                    Cash and cash equivalents are held principally at three high
                    quality financial  institutions.  At times such balances may
                    be in excess of the FDIC insurance limit.


                                                                            F-14



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

1. Business 
   Acquisitions     Since August 1992, the Company has consummated the following
                    eight  (8)  acquisitions  of lawn and  garden  companies  or
                    product lines for a total of  approximately  80.0 million in
                    consideration:

                    o    Golden   West   Chemical   Distributors,   Inc.   -   A
                         manufacturer of humic acid-based  products  designed to
                         improve  crop yield,  which was acquired in August 1992
                         for approximately $1.1 million in cash and $1.1 million
                         of promissory notes.

                    o    Easy Gardener, Inc. - A manufacturer of multiple fabric
                         landscaping products including Weedblock(R),  which was
                         acquired  in  September  1994 for  approximately  $21.3
                         million  consisting  of $8.8  million in cash,  a $10.5
                         million  promissory note and two convertible notes each
                         in the principal amount of $1.0 million.  Approximately
                         $2.2   million  of   additional   purchase   price  was
                         contingent  on Easy  Gardener  meeting  certain  income
                         requirements.  A total of approximately $1.2 million of
                         the  additional  amount  has been  paid to date and the
                         remaining $978,000 is payable in fiscal 1999.

                    o    Emerald  Products LLC - A  manufacturer  of  decorative
                         landscape edging, which was acquired in August 1995 for
                         $835,000 in cash and a $100,000 promissory note.

                    o    Weatherly   Consumer   Products   Group,   Inc.   -   A
                         manufacturer  of  fertilizer  spikes and other lawn and
                         garden products,  which was acquired in August 1996 for
                         1,000,000 shares of Common Stock valued at $3.0 million
                         and approximately $22.9 million in cash.

                    o    Plasti-Chain  Product Line of Plastic Molded  Concepts,
                         Inc. - A line of  plastic  chain  links and  decorative
                         edgings,   which  was  acquired  from  Plastic   Molded
                         Concepts,  Inc.  in May  1997  for  approximately  $4.3
                         million in cash.

                    o    Weed Wizard,  Inc. - A manufacturer  and distributor of
                         weed trimmer  replacement  heads, which was acquired in
                         February 1998 for  approximately  $16.0 million plus an
                         additional  $1.7 million for excess working capital and
                         acquisition   expenses,  of  which  approximately  $5.0
                         million  was based on the value of  certain  net assets
                         acquired.

                    o    Landmaster   Products,   Inc.  -  A  manufacturer   and
                         distributor  of polyspun  landscape  fabrics for use by
                         consumers and professional


                                                                            F-15



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                         landscapers,  substantially  all of whose  assets  were
                         acquired in March 1998 for approximately  $3.0 million,
                         plus an  additional  $600,000  for  certain  assets and
                         acquisition expenses,  of which approximately  $750,000
                         was based on the value of certain assets acquired.

                    o    Tensar(R)   consumer   products   line  of  the  Tensar
                         Corporation.  A  line  of  lawn  and  garden  specialty
                         fencing, which was acquired from the Tensar Corporation
                         in May 1998 for  appoprixmately  $5.4  million  plus an
                         additional $1 million for inventory.

                    In  addition,  the Company has  entered  into a  non-binding
                    letter of intent to purchase a manufacturer  and distributor
                    of lawn and garden  products for  approximately  $25 million
                    plus  additional   contingent  payments  based  upon  future
                    operating cash flows.

                    All  of  the  above   acquisitions  were  accounted  for  as
                    purchases and, accordingly, the results of operations of the
                    acquired  companies  have been included in the  consolidated
                    statements  of income  since  their  respective  acquisition
                    dates.  The following  unaudited pro forma summary  combines
                    the consolidated results of operations of the Company,  Weed
                    Wizard,  Weatherly and Easy Gardener as if the  acquisitions
                    had occurred at the beginning of the year of acquisition and
                    the beginning of the prior year. Accordingly,  Easy Gardener
                    and  Weatherly  have been  reflected  as if the  acquisition
                    occurred  on  July  1,  1995  and  Weed  Wizard,  as if  the
                    acquisitions   occurred   July  1,   1996.   The  pro  forma
                    information gives effect to certain  adjustments,  including
                    the amortization of excess of cost over net assets acquired,
                    the  elimination of certain  expenses  incurred by Weatherly
                    related to its acquisition and additional  interest  expense
                    on the  notes  payable.  This  pro  forma  summary  does not
                    necessarily  reflect the results of operations as they would
                    have been if the Company,  Weed Wizard,  Weatherly  and Easy
                    Gardener had constituted a single entity during such periods
                    and is not  necessarily  indicative  of results which may be
                    obtained in the future.  The pro forma effect of the Tensar,
                    Landmaster,  Plastic and Emerald  acquisitions have not been
                    reflected  since their prior revenue was not material to the
                    Company's operations.

Year ended June 30,                          1996           1997            1998
- --------------------------------------------------------------------------------
Net sales                             $46,102,000    $58,135,000     $69,451,000
================================================================================
Net income before extraordinary
  expense and income taxes            $ 2,369,000    $ 4,236,000     $ 8,697,000
================================================================================
Net income before extraordinary
  expense                             $ 3,462,000    $ 2,344,000     $ 5,741,000
================================================================================


                                                                            F-16



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


Year ended June 30,                             1996          1997          1998
- --------------------------------------------------------------------------------

================================================================================
Net income                                $1,542,000    $2,121,000    $4,291,000
================================================================================
Basic net income per common share
  before extraordinary expenses           $      .25    $      .17    $      .32
================================================================================
Basic net income per common share         $      .11    $      .06    $      .24
================================================================================

2. Concentration    Concentration of Trade accounts receivable are due primarily
    of Credit Risk  from  numerous  customers  located in many  Credit  Risk and
    and Significant geographic regions throughout the United States. The Company
    Relationships   performs  ongoing  credit  Significant  evaluations  of  its
                    customers' financial conditions and establishes an allowance
                    for  Relationships  doubtful  accounts based upon the credit
                    risk of  specific  customers,  historical  trends  and other
                    information.  The Company does not require  collateral  from
                    its customers.                                              

                    During the years ended June 30, 1996,  1997 and 1998,  sales
                    to two Easy Gardener  customers  accounted for approximately
                    36% (27% and 9%), 36% (26% and 10%) and 37% (26% and 11%) of
                    consolidated net sales.  Included in accounts  receivable at
                    June 30, 1997 and 1998 is $2,320,000 and $3,016,000 due from
                    the largest customer.

                    Substantially all of Easy Gardener's raw material  purchases
                    for Weedblock(R) inventory,  representing approximately 50%,
                    22%  and  37% of the  Company's  consolidated  raw  material
                    purchases  during the years  ended June 30,  1996,  1997 and
                    1998,  are from one vendor.  Management  believes that other
                    suppliers  could  provide a similar  product  on  comparable
                    terms.  A change in suppliers,  however,  could cause delays
                    and a possible loss of sales,  which would affect  operating
                    results adversely.  Included in accounts payable at June 30,
                    1997 and 1998 is $349,000 and $854,000 due to this vendor.

3. Inventories      Inventories consist of:

                    June 30,                         1997                   1998
                    ------------------------------------------------------------
                    Raw materials               $  578,000          $  5,183,000
                    Finished goods               4,676,000             6,580,000
                    ------------------------------------------------------------
                                                $5,254,000           $11,763,000
                    ============================================================


                                                                            F-17



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

=================================================================================================

4. Furniture,       Furniture, fixtures and equipment consist of: and
   Fixtures      
   Equipment        June 30,                                     1997                1998
                    -----------------------------------------------------------------------------

                                                                                
                    Leasehold improvements                 $  397,000          $  397,000
                    Furniture, fixtures and equipment       2,761,000           4,649,000
                    -----------------------------------------------------------------------------
                    
                                                           3,158,000           5,046,000
                   
                    Less accumulated depreciation             843,000           1,456,000
                    -----------------------------------------------------------------------------
                   
                                                           $2,315,000          $3,590,000



                    
5. Excess of Cost   The excess of cost over net assets  acquired  consists of
   Over Net Assets
   Acquired         June 30,                                             1997                 1998
                    ------------------------------------------------------------------------------
                                                                                         
                    Weatherly Consumer Products Group, Inc.       $23,046,000          $22,948,000
                    Easy Gardener, Inc.                            15,639,000           15,639,000
                    Weed Wizard, Inc.                                      --           11,495,000
                    Tensar Polytechnologies, Inc.                          --            4,928,000
                    Plastic Molded Concepts, Inc.                   2,760,000            2,810,000
                    Landmaster Products, Inc.                              --            2,290,000
                    Golden West Chemical Distributions, Inc.        2,098,000            2,098,000
                    Emerald Products, LLC                             870,000              991,000
                    ------------------------------------------------------------------------------
                    
                                                                   44,413,000           63,199,000

                    Less accumulated amortization                   2,579,000            4,335,000
                    ------------------------------------------------------------------------------

                                                                  $41,834,000          $58,864,000
                    ==============================================================================



                                                                            F-18



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

6.  Notes Payable   Notes payable consist of the following:
    and Line of
    Credit
                    June 30,                                                    1997            1998
                    ----------------------------------------------------------------------------------
                                                                                          
                    $23,000,000 note  payable,  interest due monthly at
                       prime  (8.5% at June  30,  1997)  plus  1.25% or
                       LIBOR  (5.72%  at June  30,  1997)  plus  3.50%,
                       quarterly   principal   payments   ranging  from
                       $570,000 to $1,350,000  beginning  September 30,
                       1996 through June 30,  2002,  collateralized  by
                       Easy  Gardener's  assets and  guaranteed  by the
                       Company.
                                                                             $20,510,000      $   --

                    $2,250,000  note  payable,  interest due monthly at
                       prime  (8.5%  at  June  30,   1997)  plus  6.0%,
                       quarterly   principal   payments   of   $140,625
                       beginning  September  30, 1998  through June 30,
                       2002,  collateralized  by Easy Gardener's assets
                       and guaranteed by the Company.
                                                                               2,250,000          --

                    $3,800,000  note  payable,   interest  only  due
                       monthly at 12% with the full  principal  paid
                       in November 1997.                                       3,800,000          --
                    ----------------------------------------------------------------------------------
                                                                              26,560,000          --

                    Less current portion                                       8,990,000          --
                    ----------------------------------------------------------------------------------

                                                                             $17,570,000      $   --
                    ==================================================================================


                    At June  30,  1997,  the  Company's  financing  arrangements
                    include a $13,000,000  revolving  credit  facility  expiring
                    June 2002,  bearing  interest at the lower of prime or LIBOR
                    rates plus an additional marginal amount;  collateralized by
                    Easy  Gardener's  assets and guaranteed by the Company.  The
                    credit facility's  availability increases to $16,000,000 for
                    the months of February  through May. As of June 30, 1997, no
                    amounts  were   outstanding  on  the  credit  line.  If  the
                    revolving  credit facility is terminated prior to June 2002,
                    the Company is subject to certain prepayment penalties (Note
                    14).


                                                                            F-19



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                    In  connection  with the  mandatorily  redeemable  preferred
                    securities  financing  obtained in April 1998, the remaining
                    unpaid   balance  of  the  above  term  notes  payable  were
                    refinanced and the revolving credit facility was terminated.
                    The Company is currently  negotiating with several financial
                    institutions for a new revolving credit facility.  See Notes
                    7 and 14.


7.  Mandatorily     In April 1998,  U.S. Home & Garden Trust I (the "Trust"),  a
    Redemmable      newly created Delaware  Redeemable  Preferred business trust
    Preferred       and a wholly-owned  subsidiary of the Company, issued 78,000
    Securities      common  Securities  securities with a liquidation  amount of
                    $25 per common  security to the Company for  $1,950,000  and
                    completed a public offering of 2,530,000 of 9.40% Cumulative
                    Trust Preferred  Securities with a liquidation amount of $25
                    per security (the "Trust Preferred Securities" and, together
                    with the common  securities,  the "Trust  Securities").  The
                    Trust  exists  for  the  sole   purpose  of  issuing   Trust
                    Securities  and using the proceeds  therefrom to acquire the
                    subordinated debentures described below. Concurrent with the
                    issuance of the Trust  Securities,  the Trust  invested  the
                    proceeds  therefrom  in $65.2  million  aggregate  principal
                    amount  of 9.40%  Junior  Subordinated  Deferrable  Interest
                    Debentures  (the  "Subordinated  Debentures")  issued by the
                    Company.

                    Distributions on the Trust Securities are payable monthly in
                    arrears by the Trust.

                    The Subordinated Debentures are unsecured obligations of the
                    Company and are  subordinate  and junior in right of payment
                    to certain other indebtedness of the Company.

                    The Company  may,  under  certain  circumstances,  defer the
                    payment of interest  on the  Subordinated  Debentures  for a
                    period  not to exceed 60  consecutive  months.  If  interest
                    payments on the  Subordinated  Debentures  are so  deferred,
                    distributions on the Trust Securities will also be deferred.
                    During   any  such   deferral   period,   interest   on  the
                    Subordinated  Debentures  and  distributions  on  the  Trust
                    Securities will accrue and compound monthly,  and subject to
                    certain  exceptions,  the  Company  may not  declare  or pay
                    distributions  on its capital stock or debt  securities that
                    rank equal or junior to the Subordinated Debentures.


                                                                            F-20



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                    The Trust  Securities  are subject to  mandatory  redemption
                    upon  the  repayment  of the  Subordinated  Debentures  at a
                    redemption price equal to the aggregate  liquidation  amount
                    of  the   Securities   plus  any   accumulated   and  unpaid
                    distributions.  The Subordinated  Debentures mature on April
                    15,  2028,  but may be redeemed at the option of the Company
                    at any time after  April 15, 2003 or earlier  under  certain
                    circumstances.  The Company effectively  provides a full and
                    unconditional guarantee of the Trusts' obligations under the
                    Trust  Securities  to the  extent  that the  Trust has funds
                    sufficient to make such payments.

                    Approximately  $40 million of the  proceeds  received by the
                    Company from the sale of the Subordinated  Debentures to the
                    Trust,  were  used  by  the  Company  to  repay  outstanding
                    long-term  debt and line of credit  advances and  prepayment
                    penalties (see Note 6).

8.  Officer  
    Receivables     Officer receivables  represents notes which bear interest at
                    7%  and  require  interest  payments  on  an  annual  basis.
                    Principal  payments on the notes are due in aggregate annual
                    installments  of $75,000  to  $200,000,  with the  aggregate
                    balance of $330,000 due upon maturity in June 2002.

9.  Commitments     Employment Agreements

                    During  1996  and  1997,   the  Company   entered  into  new
                    employment  agreements  with  three  of  its  officers.  The
                    agreements  are for one-year  periods but are  automatically
                    renewed unless specifically terminated by the Company or the
                    employee. If the employment agreements are terminated by the
                    Company,  the officers will be entitled to an additional ten
                    and five years of annual  compensation.  Annual compensation
                    under the employment  agreements are $450,000,  $195,000 and
                    $125,000. The employment agreements also provide for certain
                    lump sum payments in the event of a change in control  equal
                    to approximately $5.6 million. A five year agreement with an
                    officer  of  Easy  Gardener  provides  for a base  aggregate
                    annual salary of approximately  $275,000  beginning in 1999.
                    In  addition,  the  agreements  provide  for  incentive  and
                    additional compensation under certain circumstances.

                    Operating Leases

                    The  Company   leases  office  and  warehouse   space  under
                    operating leases which expire in various years through 2002.
                    The Company also leases


                                                                            F-21



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                    certain office  equipment and  automobiles  under  operating
                    leases  expiring in 1999 through  2003.  The future  minimum
                    lease payments under these  non-cancelable  operating leases
                    are as follows:

                    Year ending June 30,                                  Amount
                    ------------------------------------------------------------
                                                                 
                    1999                                              $1,164,000
                    2000                                               1,011,000
                    2001                                                 594,000
                    2002                                                  27,000
                    2003                                                   6,000
                    ------------------------------------------------------------
                                                                      $2,802,000
                    ============================================================
                                                   
                    Rent  expense  was  approximately  $336,000,   $680,000  and
                    $532,000 for the years ended June 30, 1996, 1997 and 1998.

                    Pension Plan

                    Easy   Gardener   has   established   an  employee   defined
                    contribution  pension  plan  (the  Plan).  Employees  of the
                    Company,  Weatherly,  Easy Gardener,  Weed Wizard and Golden
                    West are eligible to participate. The Company is required to
                    match the first 3% of employee contributions up to 5% of the
                    employees  wage  base.  The plan also  allows  discretionary
                    contributions  by the Company.  The  Company's  contribution
                    vests over a seven-year  period.  Pension expense associated
                    with the Plan for the years  ended June 30,  1996,  1997 and
                    1998 was approximately $180,000, $199,000 and $223,000.

                    Royalty Agreements

                    The  Company  has  entered  into  royalty  agreements  which
                    provide for payments based upon a percentage of net sales of
                    certain  products.  These agreements expire in various years
                    from 1999 to 2005.  Royalty  expense  during the years ended
                    June 30,  1996,  1997 and 1998 was  $104,000,  $304,000  and
                    $353,000.

10.  Stockholders'
     Equity         (a) Convertible Preferred Stock

                    The  Company  is  authorized  to issue  1,000,000  shares of
                    preferred   stock   with  such   designations,   rights  and
                    preferences as may be determined from


                                                                            F-22



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


                    time to time by the  Board of  Directors.  Accordingly,  the
                    Board  of  Directors  is  empowered,   without   stockholder
                    approval,   to  issue   preferred   stock   with   dividend,
                    liquidation,  conversion, voting or other rights which could
                    adversely  affect  the voting  power or other  rights of the
                    holders  of the  Company's  common  stock.  No shares of the
                    convertible preferred stock have been issued.

                    (b)  Common Stock

                    In December 1997, the Company sold  approximately  4,290,000
                    shares in a public  offering.  Net  proceeds to the Company,
                    after  deducting  commissions  and  expenses of  $1,031,000,
                    approximated $15,859,000.

                    In June  1998,  the  Company's  shareholders  authorized  an
                    increase in common stock from 30 to 75 million shares.

                    In  September  1998,  the  Company  adopted a  Stockholders'
                    Rights  Agreement  commonly  known as a "poison pill," which
                    provides that in the event an individual or entity becomes a
                    beneficial  holder  of 12% or  more  of  the  shares  of the
                    Company's capital stock,  other  stockholders of the Company
                    shall have the right to purchase shares of the Company's (or
                    in some cases,  the  acquiror's)  common stock at 50% of its
                    then market value.

                    (c)  Treasury Stock

                    During  1998,  the  Company  repurchased  236,000  shares of
                    treasury stock for $1,307,000.

                    (d)  Stock Option Plans

                    The Company  adopted  the 1991 Stock  Option Plan (the "1991
                    Plan") pursuant to which 700,000 shares of common stock have
                    been  reserved  for  issuance  upon the  exercise of options
                    designated  as either (i)  options  intended  to  constitute
                    incentive stock options  ("ISOs") under the Internal Revenue
                    Code of 1986, as amended (the "Code") or (ii)  non-qualified
                    options. ISOs may be granted under the Plan to employees and
                    officers  of  the  Company.  Non-qualified  options  may  be
                    granted to consultants,  directors  (whether or not they are
                    employees), employees and officers of the Company.

                    During  fiscal  1995,  the Board of Directors of the Company
                    adopted,  subject to  stockholder  approval,  two additional
                    stock  option  plans.  The 1995 Stock Option Plan (the "1995
                    Plan")  allows the granting of either ISOs or  non-qualified
                    options.  The  maximum  aggregate  number  of  shares  to be
                    granted  under  this  plan is  1,500,000.  The  Non-Employee
                    Director  Stock  Option  Plan  (the  "Non-Employee  Director
                    Plan") was established to attract, retain and compensate for
                    their services as directors, highly


                                                                            F-23



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


                    qualified  individuals who are not employees of the Company.
                    The maximum  aggregate  number of shares  issued  under this
                    plan is 100,000.  During 1996, 1997 and 1998, 10,000 options
                    were granted each year. The 1995 Plan is  administered  by a
                    committee  of the Board of  Directors  and the  Non-Employee
                    Director Plan is a formula plan.

                    During May 1997,  the Board of  Directors  approved the 1997
                    Stock  Option  Plan.  The  plan  reserves  the  issuance  of
                    1,500,000  shares of common stock.

                    The 1991 Plan is  administered  by the Board of Directors of
                    the Company (the "Board").  The Board, or committee,  as the
                    case may be,  within  the  limitations  of the 1991 and 1995
                    Plans,  as the case may be,  determines  the persons to whom
                    options will be granted,  the number of shares to be covered
                    by each option,  whether the options granted are intended to
                    be ISOs,  the  duration and rate of exercise of each option,
                    the  option  purchase  price  per  share  and the  manner of
                    exercise, the time, manner and form of payment upon exercise
                    of an option,  and whether  restrictions  such as repurchase
                    rights in the Company are to be imposed on shares subject to
                    options.

                    ISOs  granted  under the plans may not be granted at a price
                    less than the fair market  value of the common  stock on the
                    date of grant (or 110% of fair  market  value in the case of
                    persons  holding  10% or more  of the  voting  stock  of the
                    Company).  The  aggregate  fair  market  value of shares for
                    which ISOs granted to any employee are  exercisable  for the
                    first time by such employee  during any calendar year (under
                    all  stock  option  plans  of the  Company  and any  related
                    corporation) may not exceed $100,000.  Non-qualified options
                    granted  under the 1991 Plan may not be  granted  at a price
                    less than the fair market  value of the common  stock on the
                    date of grant  (not  less  than par value in the case of the
                    1995 Plan).  Options granted under the plans will expire not
                    more than ten years  from the date of grant  (five  years in
                    the case of ISOs  granted to persons  holding 10% or more of
                    the voting stock of the Company).

                    All  options  granted  under  the  1991  Plan,  Non-Employee
                    Director   Plan  and  ISOs  under  the  1995  Plan  are  not
                    transferable   during  an   optionee's   lifetime   but  are
                    transferable  at death by will or by the laws of descent and
                    distribution.


                                                                            F-24



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

====================================================================================================================================

The Board of Directors also has authorization to issue stock options  ("Non-Plan
Options") to employees or consultants for services performed.

The following is a summary of activity relating to stock options.

                                       
                                       
                                Weighted                                                                         Weighted          
                                 Average                                                                          Average           
                                  Option                                                                        Remaining         
                                   Price                                                   Available          Contractual       
                               Per Share         Outstanding           Exercisable         for Grant                 Life   
- ------------------------------------------------------------------------------------------------------------------------------------
1991 Plan                                                                                                     
                                                                                                              
                                                                                                       
June 30, 1995                     $ 1.69(1)           688,000              588,000            12,000              5 years

Became exercisable                    --                   --              100,000                --                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1996                     $ 1.69(1)           688,000              688,000            12,000              4 years

Expired in 1997                   $ 1.69              (26,000)             (26,000)           26,000                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1997                     $ 1.69(1)           662,000              662,000            38,000              3 years

Cashless exercise of                                 
options(5)                        $ 1.69             (140,000)            (140,000)               --                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1998                     $ 1.69(1)           522,000              522,000            38,000              2 years
- ------------------------------------------------------------------------------------------------------------------------------------
1995 Plan

June 30, 1995                     $ 2.28              400,000                   --         1,100,000              5 years

Granted during 1996               $ 2.25              310,000(3)            10,000          (310,000)                  --

Became exercisable                    --                   --              400,000                --                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1996                     $ 2.26              710,000              410,000           790,000            4.5 years

Granted during 1997               $ 2.06(4)           675,000              675,000          (675,000)                --

Became exercisable                $ 2.28                 --                 75,000              --                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1997                     $ 2.10(4)         1,385,000            1,160,000           115,000              4 years

Granted during 1998               $ 3.25               98,000               98,000           (98,000)                --
                                  

Cashless exercise of                                  
options(5)                        $ 2.06              (24,000)             (24,000)             --                   --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1998                     $ 2.18            1,459,000            1,234,000            17,000            3.5 years
- ------------------------------------------------------------------------------------------------------------------------------------
1997 Plan                         
                    
June 30, 1997                     $  --                    --                   --                --              --           
                                                                                                                               
Granted during 1998               $3.32               565,000              485,000           935,000              --           
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1998                     $3.32               565,000              485,000           935,000              4 years      
- ------------------------------------------------------------------------------------------------------------------------------------
Non-Plan Options                  
                    
June 30, 1995                     $1.85               745,000(2)           645,000                --              4 years        
                                                                                                                                 
Granted during 1996               $2.25               315,000(3)                --                --              --             
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                            F-25



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

====================================================================================================================================


                               Weighted                                                                     Weighted          
                                Average                                                                      Average           
                                 Option                                                                    Remaining         
                                  Price                                                    Available     Contractual       
                              Per Share           Outstanding          Exercisable         for Grant            Life              
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                  
June 30, 1996                     $1.83(1)          1,060,000              645,000                --             3.5 years

Became exercisable                $2.25                    --              125,000                --              --

Granted during 1997               $1.91             1,225,000            1,225,000                --              --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1997                     $1.84(4)          2,285,000            1,995,000                --               4 years

Cashless exercise of              $2.25               (44,000)             (44,000)               --              --
options(5)                       

Granted during 1998               $5.02               190,000              190,000                --              --
- ------------------------------------------------------------------------------------------------------------------------------------
June 30, 1998                     $2.08             2,431,000            2,141,000                --             3.5 years
- ------------------------------------------------------------------------------------------------------------------------------------



(1)  During  fiscal 1995,  the Board of Directors  authorized a reduction in the
     exercise  price.  The ending  option  price per share  reflects the reduced
     exercise price.  During fiscal 1995,  approximately  1.1 million options to
     purchase common stock were repriced to $1.69.

(2)  Options outstanding reflect the effect of certain antidilution provisions.

(3)  Options  vest over four  years  with the  exception  of 10,000  immediately
     vesting 1995 Plan options.

(4)  In December 1996,  1,490,000  options granted  subsequent to June 1995 were
     repriced to $2.06 per share.

(5)  Options were exercised and immediately sold in one transaction.

     In addition to certain stock options and warrants granted to employees, the
     Company  also  issued a total of 925,000  options  and  warrants to various
     consultants  and a financial  institution  relating  to various  consulting
     services,  the  acquisitions  of Weatherly  and  PlastiChain,  and the bank
     agreement  entered into during August 1996.  The fair value of such options
     and warrants was estimated at approximately  $1,079,000.  The fair value of
     such  options  and  warrants  has been  expensed  except for the fair value
     related to acquisitions and the bank financing for which


                                                                            F-26



                 [STAMP]                U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


                    these amounts are being  amortized over the life of the bank
                    financing  agreement (Note 14) and the excess of cost of net
                    assets acquired.

                    (e)  Unit Purchase Options

                    In October  1994,  the  Company  granted  six unit  purchase
                    options  (UPOs),  each  consisting  of 43,860  shares of the
                    Company's  common  stock and Class B  Warrants  to  purchase
                    43,860 shares of common stock at an exercise price of $2.28.
                    These UPOs,  which expire on August 31, 1999, have a nominal
                    exercise price. Three of the UPOs were granted to an officer
                    of the Company for his  personal  guarantees  in  connection
                    with the Easy Gardener acquisition. Three were granted to an
                    outside  consultant  for its  services  in  connection  with
                    financing  obtained for the Easy Gardener  acquisition.  The
                    six UPOs issued with the nominal  exercise price were valued
                    at  $400,000  and  included  in  deferred  financing  costs.
                    Concurrently,  the Company also granted six UPOs, consisting
                    of the same  components,  each with a current exercise price
                    of approximately  $75,000, three of which were granted to an
                    officer of the Company.  All these transactions were done in
                    lieu of  cash  compensation  in  consideration  for  certain
                    financial consulting and other services and for the personal
                    guarantee and other  collateral  provided in connection with
                    the Company's  acquisition of Easy Gardener,  Inc.,  without
                    which the Company's  transaction  with Easy  Gardener,  Inc.
                    would  not  have  occurred.  During  1997,  one  UPO and the
                    related  warrants were exercised by the outside  consultant.
                    Proceeds to the Company were approximately $175,000.

                    In  connection  with  the  Company's   August  1994  Private
                    Placement,  the  placement  agent  and  its  designees  were
                    granted  approximately 28 UPOs exercisable at $100,000 each.
                    Each UPO  consists  of 43,860  shares  of  common  stock and
                    warrants to purchase  43,860 shares of common stock at $2.28
                    per share.  These  warrants  expire in August  1999,  if the
                    underlying UPO is not exercised. If exercised,  the warrants
                    expire in May 2000. During 1997, 5 UPOs were terminated in a
                    cashless exercise and approximately  60,000 shares of common
                    stock was issued.


                                                                            F-27



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


                    In December 1997 and May 1998, the Company  repurchased  and
                    retired  approximately  21  UPOs  underlying   approximately
                    1,851,000   shares   of  common   stock  for   approximately
                    $3,922,000.

                    The total shares of common stock  issuable  upon exercise of
                    the remaining UPOs, including the underlying warrants, would
                    be approximately  3,000,000 and 1,100,000 shares at June 30,
                    1997 and 1998.

                    (f)  Warrants

                    In connection with certain  business  transactions and stock
                    offerings,  the  Company  has  granted  various  warrants to
                    purchase common stock.

                    The following schedule will summarize the activity.


                           Weighted                                    Weighted
                            Average                                     Average
                            Warrant                                   Remaining
                          Price Per                                 Contractual
                              Share    Outstanding(1)   Exercisale         Life
- --------------------------------------------------------------------------------

June 30, 1995                 $2.12      6,233,000       6,233,000    4.5 years

Increase for antidilution     $2.28        153,000         153,000            -

Warrants exercised            $2.24      (770,000)        (770,000)           -
- --------------------------------------------------------------------------------

June 30, 1996                 $2.14      5,616,000       5,616,000    3.5 years

Warrants issued               $2.45        525,000         525,000            -

Warrants exercised            $2.15     (2,380,000)     (2,380,000)           -

Expired                       $6.00        (52,000)        (52,000)           -
- --------------------------------------------------------------------------------

June 30, 1997                 $2.18      3,709,000       3,709,000      3 years

Warrants issued               $4.75        250,000         250,000            -

Warrants exercised            $2.28     (1,408,000)     (1,408,000)           -

Expired                       $2.25        (50,000)        (50,000)           -
- --------------------------------------------------------------------------------

June 30, 1998               $2.39        2,501,000       2,501,000      2 years
- --------------------------------------------------------------------------------


                                                                            F-28



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                    (1)  The warrants  contain  anti-dilution  provisions  which
                         could  effect the  number of shares of common  issuable
                         stock upon the  exercise of the warrants as well as the
                         per share warrant prices. Additionally,  these warrants
                         contain certain redemption provisions.

                    (g)  Common Stock Reserved

                    At June 30, 1998,  approximately  9,750,000 shares of common
                    stock have been  reserved for issuance  upon the exercise of
                    warrants, options and UPOs.

                    (h)  Stock Based Compensation

                    The Company applies APB Opinion No. 25, Accounting for Stock
                    Issued  to  Employees,   and  related   Interpretations   in
                    accounting  for the plan.  Under APB Opinion No. 25, because
                    the exercise  price of the Company stock  options  equals or
                    exceeds the market price of the underlying stock on the date
                    of grant, no compensation cost is recognized.

                    FASB   Statement  No.  123,   Accounting   for   Stock-Based
                    Compensation,  requires  the  Company to  provide  pro forma
                    information  regarding net loss as if compensation costs for
                    the Company's stock options and warrants had been determined
                    in accordance with the fair value based method prescribed in
                    FASB Statement No. 123. The Company estimates the fair value
                    of each stock  option and warrant at the grant date by using
                    a modified  Black-Scholes  pricing  model with the following
                    weighted-average  assumptions  used for  grants  in 1997 and
                    1998, respectively: no dividend yield for any year; expected
                    volatility  of  approximately  30% in both years;  risk-free
                    interest  rates of 6.6% in both years and expected  lives of
                    approximately  three to five  years.  Pro forma compensation
                    expense   associated   with  options  granted  to  employees
                    totalled  $132,000,  $1,566,000 and $1,013,000 in 1996, 1997
                    and 1998, respectively.

                    Under the  accounting  provisions of FASB Statement No. 123,
                    the Company net income and net income per common share would
                    have  been  decreased  to the pro  forma  amounts  indicated
                    below:


                                                                            F-29



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

Years ended June 30,                    1996             1997             1998
- --------------------------------------------------------------------------------

Net income
   As reported                    $2,524,000        $3,183,000      $5,526,000
   Pro forma                       2,392,000         1,617,000       4,513,000
   Dilutive per share                   0.19              0.20            0.24
   Dilutive per share pro forma         0.18              0.10            0.20
- --------------------------------------------------------------------------------

                    The above pro forma information includes only the effects of
                    1997 and 1998 grants.  Because options potentially vest over
                    several years and additional  awards are made each year, the
                    results shown above may not be representative of the effects
                    on net earnings in future years.

11.  Income Taxes   Deferred  income  taxes  reflect  the  net  tax  effects  of
                    temporary differences between the carrying amounts of assets
                    and  liabilities  for financial  reporting  purposes and the
                    amounts used for income tax purposes.  A valuation allowance
                    is   established   for  deferred   income  tax  assets  when
                    realization is not deemed more likely than not. Deferred tax
                    assets (liabilities) consist principally of the following:

 June 30,                                     1997             1998
 -------------------------------------------------------------------------------
 Deferred Tax Assets

 Alternative minimum and state taxes      $       -         $ 325,000
 Accounts receivable allowance and other     58,000           193,000
 Net operating loss carryforwards           555,000           192,000
 -------------------------------------------------------------------------------
 Total deferred tax asset                   613,000           710,000
 Less valuation allowance                  (165,000)         (188,000)
 -------------------------------------------------------------------------------
 Net deferred tax asset                   $ 448,000         $ 522,000
 ===============================================================================

 -------------------------------------------------------------------------------

 Deferred Tax Liability

 Depreciation and amortization in 
  excess of book amount                    $(547,000)        $(812,000)
 ===============================================================================


                                                                            F-30



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================


          At June 30,  1998,  the  Company had  utilized  all of its Federal net
          operating  loss  (NOL)   carryforwards.   California   allows  an  NOL
          carryforward  of 50%  of a  company's  California  taxable  loss.  The
          carryforward  for California  purposes,  after the 50% reduction,  was
          approximately  $1,449,000  at June 30, 1998 and expires  through 2001.
          Use of the  Company's  NOLs could be limited in the future as a result
          of  issuance or  exercise  of stock  options  and  warrants or sale or
          issuance  of stock.  The  Company  files its tax returns on a calendar
          year  basis.   Because  of  the  seasonal   nature  of  the  Company's
          operations,  the different reporting periods for book and tax purposes
          may  affect the  amount of taxes  that will  ultimately  be payable or
          deferred.

          At June 30, 1997 and 1998,  the  Company  established  a $165,000  and
          $188,000 valuation allowance for the benefits pertaining to California
          NOLs  which  are  not  estimated  to  be  realizable  prior  to  their
          expiration.  The Company believes that it is more likely than not that
          the  remaining  deferred  tax assets will be realized  through  future
          taxable earnings or alternative tax strategies.

          The income tax (provision) benefit consists of:

          June 30,                 1996              1997              1998
          ----------------------------------------------------------------------
          
          Current
             Federal          $        --       $  (126,000)      $(2,104,000)
             State               (290,000)         (280,000)         (570,000)
          ----------------------------------------------------------------------
          
                                 (290,000)         (406,000)       (2,674,000)
          ----------------------------------------------------------------------
          
          Deferred
             Federal            1,013,000        (2,286,000)         (126,000)
             State                 (8,000)          (56,000)          (65,000)
          ----------------------------------------------------------------------
          
                                1,005,000        (2,342,000)         (191,000)
          ----------------------------------------------------------------------
          
                              $   715,000       $(2,748,000)      $(2,865,000)
          ======================================================================


                                                                            F-31



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================
                
                    The 1997 income tax expense  consists of $3,200,000  expense
                    from  continuing  operations  reduced by a $452,000  benefit
                    associated with the extraordinary  expense.  The 1988 income
                    tax expense  consists of $3,600,000  expense from continuing
                    operations reduced by a $735,000 benefit associated with the
                    extraordinary expense.

                    The  following  is a  reconciliation  between the  Statutory
                    Federal income tax rate and the Company's effective tax rate
                    for continuing operations:



 June 30,                                           1996       1997       1998
- --------------------------------------------------------------------------------

 Income tax (provision) computed at Federal
    Statutory rate                                 (34.0)%    (34.0)%    (34.0)%
 State taxes, net of Federal tax benefits          (16.5)      (4.6)      (6.0)
 Nondeductible amortization and other               (4.1)      (4.5)      (1.1)
 Deductible UPOs and stock options                     -          -        7.3
 Changes in valuation allowance on deferred tax
    asset                                           94.1       (0.2)      (0.2)
- --------------------------------------------------------------------------------

 (Provision) benefit for income taxes               39.5%     (43.3)%    (34.0)%
================================================================================

12.  Trade Credits  In April 1996,  the Company  entered  into an  agreement  to
                    exchange  unsold assets held for sale for credit against the
                    future purchase of products and services.  This  transaction
                    has been reported at the estimated  fair market value of the
                    assets  exchanged  by the  Company.  No  gain  or  loss  was
                    recognized on such transaction as the Company had previously
                    written  down its  assets  held for sale to their  estimated
                    fair market value. The agreement requires the Company to pay
                    a portion of the  purchase  price of the product or services
                    received.  Depending  on  the  nature  of  the  products  or
                    services  purchased,  the  Company  will  receive  a  credit
                    against the future price ranging from 10% to 45% of the cash
                    purchase  price.  The Company will also receive a percentage
                    of the cash  proceeds  from the ultimate sale of the assets.
                    The agreement provides that the Company will receive maximum
                    total credits and cash totaling $1.6 million. The agreement,
                    which was originally  scheduled to expire in April 1999, was
                    extended  during 1998 to April 2002 and requires the Company
                    to use all credits by this date. The Company  expects to use
                    the credits  primarily by  purchasing  operating  assets and
                    advertising  time. The Company  expects to use all available
                    credits by the expiration date and will continually evaluate
                    this asset based upon credits  utilized and future operating
                    goals.


                                                                            F-32



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================



                   
13. Supplemental    June 30,                                      1996           1997              1998
    Cash Flow       ---------------------------------------------------------------------------------------
    Information     Cash paid during the period for:
                                                                                               
                        Interest, including deferred
                          financing costs and
                          extraordinary expense                $1,296,000       $5,816,000       $7,774,000
                        Taxes                                  $   96,000       $  131,000       $2,038,000
                    =======================================================================================



                    Supplemental  schedule of non-cash  investing  and financing
                    activities:

                    During 1996, the Company exchanged assets held for sale with
                    a book value of approximately  $1.4 million for future trade
                    credits.

                    During  1997,  the Company  issued  warrants and options for
                    various   consulting   services   which   were   valued   at
                    approximately $1,079,000.

                    During  1998,  $350,000 of debt was  converted  into 154,000
                    shares of the Company's common stock.

                    In  connection  with the business  acquisitions  in 1997 and
                    1998, the following transactions occurred.

                                                         1997          1998
                                                         ----          ----

                    Fair value of assets acquired     $32,935,000   $28,487,000
                    Liabilities assumed                (1,254,000)     (354,000)
                    Promissory Notes                   (3,323,000)          --
                                                      -----------   -----------
                    Cash paid for assets acquired     $28,358,000   $28,133,000
                                                      ===========   ===========

14. Extraordinary   As a  result  of the  refinancing  of  all of the  Company's
    Expense         outstanding  debt in August Expense 1996, the entire balance
                    of  deferred   finance  costs  at  June  30,  1996,  net  of
                    accumulated amortization,  plus certain prepayment penalties
                    totaling  approximately  $455,000,  was  written  off  as an
                    extraordinary expense during the year ended June 30, 1997.


                                                                            F-33



                                        U.S. Home & Garden Inc. and Subsidiaries



                                      Notes to Consolidated Financial Statements

================================================================================

                    

                    As a  result  of the  refinancing  of  all of the  Company's
                    outstanding  debt in April  1998  (see Note 6),  the  entire
                    balance of deferred financing costs at April 1, 1998, net of
                    accumulated amortization,  plus certain prepayment penalties
                    totaling  approximately  $743,000  was  written  off  as  an
                    extraordinary expense during the year ended June 30, 1998.

15. Earnings
    Per Share       The following is a  reconciliation  of the weighted  average
                    number of shares used to compute basic and dilutive earnings
                    per share before extraordinary expense:



                    June 30,                                       1996           1997            1998
                    ----------------------------------------------------------------------------------------

                                                                                             
                    Basic earnings per common share             10,206,000     13,695,000      17,776,000
                    Options and warrants                         3,155,000      2,373,000       5,032,000
                    ----------------------------------------------------------------------------------------

                    Dilutive earnings per common share          13,361,000     16,068,000      22,808,000
                    ========================================================================================



16. Subsequent      Subsequent to June 30, 1998,  the Company signed a letter of
    Events          intent to purchase a  manufacturer  and  distributor of lawn
                    and  garden  products  for  approximately  $25,000,000  plus
                    additional  contingent  payments based upon future operating
                    cash flows.

                    Subsequent  to  June  30,  1998,  the  Company   repurchased
                    approximately   793,000  shares  of  its  common  stock  for
                    approximately $3,860,000.

                    During July and August 1998, 710,000 warrants were exercised
                    generating $1,555,000 in cash proceeds to the Company.

                    Subsequent  to  June  30,  1998,  the  Company   received  a
                    commitment  letter  from a bank to  provide  $25  million of
                    acquisition  financing and a $20 million  revolving  line of
                    credit for  working  capital.  The  Company and the bank are
                    negotiating final terms of the agreement.



                                                                            F-34



                                        U.S. Home & Garden Inc. and Subsidiaries



                                    Schedule II-Valuation and Qualifying Accounts

=====================================================================================================================


                                            Beginning    Charged to Costs            Writeoffs              Ending
                                              Balance        and Expenses          of Accounts             Balance
- ---------------------------------------------------------------------------------------------------------------------

Allowance for Doubtful Accounts
                                                                                                   
- -- Year ended June 30, 1996                $    5,000            $167,000          $   (17,000)           $155,000
- -- Year ended June 30, 1997                   155,000             323,000             (164,000)            314,000
- -- Year ended June 30, 1998                $  314,000            $179,000          $   (94,000)           $399,000
- ---------------------------------------------------------------------------------------------------------------------



                                                                            F-35




                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this amended report to be
signed on its behalf by the undersigned thereunto duly authorized.

                                                  U.S. Home & Garden Inc.    
                                                  ------------------------------
                                                       (Registrant)


                                                  By:  /s/ Robert Kassel     
                                                  ------------------------------
                                                       Robert Kassel, President

Dated:  September 25, 1998

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
amended 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/ Robert Kassel             Chairman of the Board          September 25, 1998
- ---------------------         of Directors, President 
Robert Kassel                 and Treasurer (Chief    
                              Executive and Financial 
                              Officer)                
                              


/s/ Maureen Kassel            Vice-President,                September 25, 1998
- ---------------------         Secretary and
Maureen Kassel                Director


/s/ Richard Raleigh           Chief Operating                September 25, 1998
- ---------------------         Officer and Director
Richard Raleigh               


/s/ Lynda Gustafson           Vice President -               September 25, 1998
- ---------------------         Finance (Principal
Lynda Gustafson               Accounting Officer)


/s/ Jon Schulberg             Director                       September 25, 1998
- ---------------------
Jon Schulberg


/s/ Fred Heiden               Director                       September 25, 1998
- ---------------------
  Fred Heiden