U.S.   SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   Form 10-QSB


(X) QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934:  FOR  THE  QUARTERLY  PERIOD  ENDED  MARCH  31,  2004


(  )  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE EXCHANGE ACT
      For  the  transition  period  from  ____________  to  ____________.


                         Commission File Number 1-13012

                         H.E.R.C. PRODUCTS INCORPORATED
           (Name of small business issuer as specified in its charter)

State  of  Incorporation:  Delaware                IRS  Employer  Identification
                                                        Number:  86-0570800

                              1420 Columbus Avenue
                           Portsmouth, Virginia 23704
                    (Address of principal executive offices)

                                 (757) 393-0002
                           (Issuer's telephone number)

Check  whether the issuer: (1) filed all reports required to be filed by Section
13  or  15(d) of the Exchange Act during the past 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  whether  the  registrant  is an accelerated filer (as
defined  by  Rule  12b-2 of the Exchange Act).         YES  ______    NO       X
                                                                         -------

State the number of shares outstanding of each of the issuer's classes of common
equity,  as  of  the  latest  practicable  date.

                                                           Outstanding  at
                                    Class                   May  1,  2004
                                    -----                  ---------------
                        Common  Stock,  $.01  par  value      12,551,298



                 H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

Index  To  Consolidated  Financial  Statements

PART  I.  FINANCIAL  INFORMATION                                       Page  No.

   Item  1.  Financial  Statements

    Consolidated  Financial  Statements:
    Consolidated  Balance  Sheets  March  31, 2004 and December 31, 2003       3
    Consolidated  Statements  of Operations Three Months Ended March 31,
     2004  and  2003                                                           5
    Consolidated  Statements  of Cash Flows Three Months Ended March 31,
     2004  and  2003                                                           6

    Notes  to  Consolidated  Financial  Statements                             7

   Item  2.  Management's  Discussion  and  Analysis  of Financial Condition
             and  Results  of  Operations                                     13

   Item  3.  Controls  and  Procedures                                        19

PART  II.  OTHER  INFORMATION

   Item  2  -  Changes  in  Securities                                        20

   Item  6  -  Exhibits  and  Reports  on  Form  8-K                          20

Signatures                                                                    21

License  Agreement                                                            22

Schedules                                                                     35

Certifications                                                                37






ITEM 1. FINANCIAL STATEMENTS

                                           H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

                                                     Consolidated Balance Sheet

                                                                                       March 31,    December 31,
                                                                                         2004           2003
                                                                                              
ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  (Unaudited)        (Note 1)
CURRENT ASSETS
     Cash and cash equivalents                                                      $     125,218   $     49,534
     Trade accounts receivable, net of allowance for
           doubtful accounts of $169,000 and $169,000, respectively                       485,428        614,660
     Inventories                                                                           68,085         79,175
     Costs of uncompleted contracts                                                        83,023        102,204
     Unbilled and other receivables                                                       365,839        291,897
     Prepaid expenses                                                                     246,434         43,160
           Total current assets                                                         1,374,027      1,180,630
                                                                                    --------------  -------------

EQUIPMENT AND LEASEHOLDS
     Equipment and leaseholds                                                           1,605,024      1,576,336
     Less: accumulated depreciation                                                    (1,361,480)    (1,316,322)
           Net equipment and leaseholds                                                   243,544        260,014
                                                                                    --------------  -------------

OTHER ASSETS
     Patents, net of accumulated amortization of $144,297 and $140,100, respectively       86,524         84,029
     Patents pending                                                                      148,005        146,488
     Refundable deposits                                                                   14,932         13,722
            Total other assets                                                            249,461        244,239
                                                                                    --------------  -------------
                                                                                     $  1,867,032   $  1,684,883
                                                                                     -------------  -------------

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Notes payable                                                                   $     498,970   $    180,000
     Accounts payable                                                                      525,461        650,020
     Accrued wages                                                                         118,693        100,184
     Accrued waste disposal                                                                114,500        114,500
     Deferred royalty revenue                                                              250,000              -
     Other accrued expenses                                                                 46,246         77,376
            Total current liabilities                                                    1,553,870      1,122,080
                                                                                     --------------  -------------

LONG-TERM LIABILITIES
     Notes payable                                                                         200,000        400,000

STOCKHOLDERS' EQUITY
     Preferred stock, $0.01 par value; authorized 1,000,000 shares;
            issued and outstanding zero shares                                                   -              -
     Common stock, $0.01 par value; authorized 40,000,000 shares; issued and
            outstanding 12,440,586, and 12,365,586 shares, respectively                    124,406        123,656
     Additional paid-in capital                                                         14,056,706     14,051,457
     Accumulated deficit                                                               (14,067,950)   (14,012,310)
            Total Stockholders' Equity                                                     113,162        162,803
                                                                                     --------------  -------------
                                                                                      $  1,867,032   $  1,684,883
                                                                                      =============  =============

                   THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.








                                           H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

                                                Consolidated Statements of Operations
                                                             (Unaudited)

                                                                  Three Months Ended March 31,
                                                                         2004          2003
                                                                            

SALES. . . . . . . . . . . . . . . . . . . . . .                    $ 1,534,899   $ 1,243,260
COST OF SALES. . . . . . . . . . . . . . . . . .                        988,402       743,798
GROSS PROFIT . . . . . . . . . . . . . . . . . .                        546,497       499,462
                                                                    ------------  ------------
SELLING EXPENSES . . . . . . . . . . . . . . . .                         78,127        97,874
GENERAL AND ADMINISTRATIVE EXPENSES. . . . . . .                        484,871       568,935
OPERATING LOSS . . . . . . . . . . . . . . . . .                        (16,501)     (167,347)
                                                                    ------------  ------------
OTHER EXPENSE
 Interest expense. . . . . . . . . . . . . . . .                        (39,139)      (19,099)
         Total Other Expense . . . . . . . . . .                        (39,139)      (19,099)
                                                                    ------------  ------------
NET LOSS BEFORE INCOME TAXES . . . . . . . . . .                        (55,640)     (186,446)
                                                                    ------------  ------------
     Income tax provision. . . . . . . . . . . .                              -             -
NET LOSS . . . . . . . . . . . . . . . . . . . .                    $   (55,640)  $  (186,446)
                                                                    ============  ============

NET LOSS PER COMMON SHARE -BASIC AND DILUTED . .                    $     (0.00)  $     (0.02)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
BASIC. . . . . . . . . . . . . . . . . . . . . .                     12,440,586    12,129,873
DILUTED. . . . . . . . . . . . . . . . . . . . .                     12,440,586    12,129,873
                                                                    ============  ============

       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.








                                           H.E.R.C. PRODUCTS INCORPORATED AND SUBSIDIARIES

                                                Consolidated Statements of Cash Flows
                                                             (Unaudited)

                                                                       Three Months Ended March 31,
                                                                         2004               2003
                                                                       ----------------------------
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES
         Net loss. . . . . . . . . . . . . . . . . . . . . . . . . .  $        (55,640)  $(186,446)
         Adjustments to reconcile net loss to net cash
                    used in operating activities
            Depreciation and amortization. . . . . . . . . . . . . .            49,309      51,050
            Common stock issued for services . . . . . . . . . . . .             5,999       7,503
            (Increase) decrease in assets
                Trade accounts receivable. . . . . . . . . . . . . .           129,232     (18,321)
                Inventories. . . . . . . . . . . . . . . . . . . . .            11,090     (37,784)
                Costs of uncompleted contracts . . . . . . . . . . .            19,181      95,745
                Unbilled and other receivables . . . . . . . . . . .           (73,942)   (255,535)
                Prepaid expenses . . . . . . . . . . . . . . . . . .          (203,274)   (325,201)
                Refundable deposits and other assets . . . . . . . .            (1,210)      5,993
            Increase (decrease) in liabilities
                Accounts payable . . . . . . . . . . . . . . . . . .          (124,559)    (20,193)
                Accrued wages and other accrued expenses . . . . . .           (12,621)     10,964
                Deferred royalty revenue . . . . . . . . . . . . . .           250,000           -
                         Net cash used in operating activities . . .            (6,435)   (672,225)
                                                                      ------------------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES
        Capital expenditures . . . . . . . . . . . . . . . . . . . .           (28,688)    (38,677)
        Expenditures related to patents and patents pending. . . . .            (8,163)     (1,302)
                         Net cash used in investing activities . . .           (36,851)    (39,979)
                                                                      -----------------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES
        Proceeds from issuance of notes payable. . . . . . . . . . .           166,917     738,205
        Principal payments under notes payable . . . . . . . . . . .           (47,947)   (124,890)
                         Net cash provided by financing activities .           118,970     613,315
                                                                      -----------------  ----------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS . . . . . . . .            75,684     (98,889)
                                                                      -----------------  ----------
CASH AT BEGINNING OF PERIOD. . . . . . . . . . . . . . . . . . . . .            49,534     254,859
CASH AT END OF PERIOD. . . . . . . . . . . . . . . . . . . . . . . .  $        125,218   $ 155,970
                                                                      -----------------  ----------

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid during the period for interest . . . . . . . . . . . . . .  $         39,139   $  17,920

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

Prepaid insurance financed with note payable . . . . . . . . . . . .  $        166,917   $ 338,205

       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.





                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 MARCH 31, 2004

1.  BASIS  OF  PRESENTATION

The  accompanying  unaudited  consolidated  financial statements (except for the
balance  sheet  at  December  31,  2003, which is derived from audited financial
statements)  have  been  prepared  in  accordance  with  accounting  principles
generally  accepted  in  the  United  States  of  America  for interim financial
information  and  with  the requirements of regulation S-B of the Securities and
Exchange  Commission  and  consequently  do  not  include all of the disclosures
normally  made  in complete annual financial statement filing.  Accordingly, the
consolidated  financial  statements  of  H.E.R.C. Products Incorporated included
herein  should  be  reviewed  in  conjunction  with  the  consolidated financial
statements  and  the  accompanying  footnotes included within the Company's Form
10-KSB  for  the  year  ended  December  31,  2003.

In  the opinion of management, the consolidated financial statements reflect all
adjustments  necessary  to  fairly  report  the Company's financial position and
results  of  operations for the interim period.  All such adjustments are normal
and  recurring in nature. The interim consolidated results of operations are not
necessarily  indicative  of  results to be expected for the year ending December
31,  2004.

The  Company applies Accounting Principles Board Opinion No. 25, "Accounting for
Stock  Issues to Employees" and related interpretations to account for its stock
option  plans.  The  Company  grants options for common stock at an option price
equal  to  the fair market value of the stock at the date of grant. Accordingly,
the  Company does not record stock-based compensation expense for these options.
The  Company's  stock  option  plans  are  more fully described in the Company's
Annual  Report  on  Form  10-KSB  for  fiscal  year  2003.

The  following  table  illustrates  the effect on net earnings, net earnings per
basic common share and net earnings per diluted common share, as if compensation
cost  for  all  options  had  been  determined  based  on  the fair market value
recognition  provision of a Statement of Financial Accounting Standards ("SFAS")
No.  123,  "Accounting for Stock-Based Compensation" as amended by SFAS No. 148,
"Accounting  for  Stock-Based  Compensation-Transition  and  Disclosure:"




                                                        Three months ended March 31,
                                                             2004            2003
                                                                    
Net loss applicable to common stockholders. . . . . .  $        (55,640)  $(186,446)
Deduct: Total stock-based employee expense
   determined under the fair value based method
   for all awards, net of related tax benefits. . . .            (1,060)     (1,631)
Pro-forma net loss applicable to common
   Stockholders . . . . . . . . . . . . . . . . . . .  $        (56,700)  $(188,077)
Basic and diluted earnings per common share . . . . .  $              -   $   (0.02)
                                                       -----------------  ----------
Pro-forma basic and diluted earnings per common share  $              -   $   (0.02)





2.  REVENUE  RECOGNITION

For  chemical product sales, the Company recognizes revenue at the time products
are  shipped  to  customers.  For  most service projects, the Company recognizes
revenue and costs when the services are completed.  For fixed price contracts in
excess  of  3  month  duration,  revenue  is  recognized  on  the  percentage of
completion  method,  measured  by  the  percentage  of  cost incurred to date to
estimated  total cost for each contract.  This method is used because management
considers  total  cost  to  be  the  best available measure of progress on these
contracts.

Contract  costs  include  all direct material, subcontract labor and other costs
related  to  contract  performance,  such as indirect labor, supplies, tools and
repairs.  Selling,  general  and  administrative costs are charged to expense as
incurred.  Provisions  for estimated losses on uncompleted contracts are made in
the period in which such losses are determined.  Changes in job performance, job
conditions,  and  estimated profitability, including those arising from contract
penalty  provisions  and  final  contract settlements may result in revisions to
estimates  of  contract  costs  and  profits and are recognized in the period in
which  the  revisions  are  determined.

The  current  asset,  "unbilled  receivables"  represents  revenue recognized in
excess  of  amounts  billed.  Royalty  revenue  is  recorded  when  the licensee
acknowledges  that  royalties have been earned on their related sales. Royalties
are  calculated  based  upon a certain percentage of the related licensee sales.

3.  AGREEMENT  WITH  FACTOR

The  Company  has  an  arrangement  for  a factoring facility whereby the factor
purchases  eligible  receivables and advances 85% of the purchased amount to the
Company.  Purchased  receivables  may  not  exceed  $1,500,000  at any one time.
Either party may cancel the arrangement with 30 days notice.  At March 31, 2004,
there  was  $638,379  of  factored  receivables ($363,415 at March 31, 2003), of
which  the Company has received $632,796 from the factor.  This $632,796 and the
$5,583  in  interest  expense  are not shown as receivables. This arrangement is
accounted  for  as a sale of receivables on which the factor has recourse to the
15%  residual  of  aggregate  receivables  purchased  and outstanding.  Interest
payable by the Company to the factor is calculated as a fixed discount fee equal
to  0.75%  of  the amount of the receivable factored plus a variable (1.5% above
the  institutions  base rate, with a minimum of 7%) discount fee computed on the
amount  advanced to the Company and accruing on the basis of actual days elapsed
from  the  date of the 85% advance until 3 days after collection of such account
receivable  by  the  factor at a per annum rate equal to an internal rate set by
the  factor.  The  rate  at  March  31,  2004  was  7%.  In connection with this
agreement, the Company is required to maintain certain financial covenants.  The
Company  was  in violation of the tangible net worth financial covenant at March
31, 2004. In the event of a breach of representation, warranty or agreement, the
institution  has  a  security  interest  in  the  Company's  assets.

On  April  5,  2004,  the  Company  executed  a third Amendment to its factoring
agreement. The Amendment increased the fixed discount rate from 0.75% to 1.0% in
exchange  for  the  removal  of  the  tangible  net  worth  financial  covenant.



4.  SEGMENT  INFORMATION
Information  by  segment  for  the  three  months  ended  March  31,  2004:




                                             Pipe       Tank     Industrial
                                           Cleaning   Cleaning    Chemical     Corporate    Consolidated
                                                                            
Sales. . . . . . . . . . . . . . . . . .  $ 616,039   $ 833,288  $    85,572  $        -   $   1,534,899
Income (loss) from continuing operations    (39,041)    220,509       82,567    (319,675)       ( 55,640)
Total assets . . . . . . . . . . . . . .    487,097     659,862       69,333     650,740       1,867,032
Depreciation and amortization. . . . . .     24,978      16,716        1,360       6,255          49,309
Capital expenditures . . . . . . . . . .          -      22,975            -       5,713          28,688



Information  by  segment  for  the  three  months  ended  March  31,  2003:




                                             Pipe       Tank     Industrial
                                           Cleaning   Cleaning    Chemical     Corporate    Consolidated
                                                                            
Sales. . . . . . . . . . . . . . . . . .  $ 379,034   $ 781,399  $    82,827  $        -   $   1,243,260
Income (loss) from continuing operations    (10,785)    185,643       32,959    (394,263)       (186,446)
Total assets . . . . . . . . . . . . . .    442,939     666,152      127,178     783,324       2,019,593
Depreciation and amortization. . . . . .     29,711      13,891        1,051       6,397          51,050
Capital expenditures . . . . . . . . . .     32,275       6,402            -           -          38,677



Segment  profitability  is  determined  before allocation of corporate overhead.



5.  EARNINGS  PER  SHARE

A  reconciliation  of the basic and diluted loss per share (EPS) computation for
the  quarter  ended  March  31,  2004  and  2003  is  as  follows:




                                                     Three Months Ended March 31, 2004
                                        ---------------------------------------------------------
                                             Net Income               Shares       Per Share
                                        ---------------------------------------------------------
                                              (Numerator)        (Denominator)       Amount
                                                                            
Basic EPS. . . . . . . . . . . . . . .  $           (55,640)     12,440,586  $       (0.00)
Effect of stock options and warrants .                    -               -
Diluted EPS. . . . . . . . . . . . . .  $           (55,640)     12,440,586  $       (0.00)
                                        -----------------------------------  --------------------

                                                     Three Months Ended March 31, 2004
                                        ---------------------------------------------------------
                                             Net Income               Shares       Per Share
                                        ---------------------------------------------------------
                                              (Numerator)        (Denominator)       Amount
                                                                            

Basic EPS. . . . . . . . . . . . . . .  $          (186,446)     12,129,873  $       (0.02)
Effect of stock options and warrants .                    -               -
Diluted EPS. . . . . . . . . . . . . .  $          (186,446)     12,129,873  $    (0.02)
                                        -----------------------------------  --------------------



6.  NOTES  PAYABLE

During  the  month  of  January  2004, we financed $64,673 of insurance premiums
payable  in  ten  monthly installments of $6,586 at an annual percentage rate of
4.0%.

During  the  month  of  January  2004, we financed $72,150 of insurance premiums
payable  in  nine monthly installments of $8,017 at an annual percentage rate of
4.0%.

During  the  month  of  January  2004, we financed $30,094 of insurance premiums
payable  in  nine monthly installments of $3,344 at an annual percentage rate of
4.0%.

On  February  23,  2003,  we  entered  into  a  one-year renewable Interest Only
Non-Recourse Promissory Note and Security Agreement for $400,000 with one of our
Directors. The note is secured by a second position security interest behind the
secured  interest of our accounts receivable factor and was renewable at the end
of  the  original  term by the mutual agreement of both parties. On February 23,
2004  the  note was renewed by extension until February 23, 2005 and the parties
agreed  to  extend  the  term of $200,000 of principal to be due on February 23,
2007.



On September 12, 2003, we entered into a Promissory Demand Note for $30,000 with
our  Chief  Executive  Officer  and Board Chairman. The proceeds will be used to
expand  our CHT and tank cleaning business on the west coast and support working
capital  needs  in  our  current  operations.

On  December  2, 2003, we entered into a Promissory Demand Note for $50,000 with
our  Chief  Executive  Officer and Board Chairman.  The proceeds will be used to
expand  our CHT and tank cleaning business on the west coast and support working
capital  needs  in  our  current  operations.

On  December 8, 2003, we entered into a six-month renewable Promissory Term Note
for $50,000 with one of our directors. The note can be renewed at the end of the
original term by the mutual agreement of both parties. The proceeds will be used
to  expand  our  CHT  and  tank  cleaning business on the west coast and support
working  capital  needs  in  our  current  operations.

On December 17, 2003, we entered into a six-month renewable promissory term note
for  $50,000 with the spouse of one of our directors. The note can be renewed at
the  end  of  the  original  term  by  the mutual agreement of both parties. The
proceeds  will  be used to expand our CHT and tank cleaning business on the West
Coast  and  support  working  capital  needs  in  our  current  operations.

7.  COMMITMENTS  AND  CONTINGENCIES

LEGAL  PROCEEDINGS

From time to time, the Company is involved in various legal proceedings that, in
the opinion of management, are ordinary routine matters incidental to the normal
course  of business. The Company is involved in one legal proceeding arising out
of  operations  in the ordinary course of business as a defendant on a claim for
$35,000  and believes the Company has meritorious defenses against that claim as
well  as  valid  cross  claims.  The  Company  is  also  involved  in  one legal
proceeding,  arising  out  of  operations in the ordinary course of business, in
which  the  Company  is the complainant party.  The suit, which seeks injunctive
relief  and damages, was brought to preclude or otherwise limit the benefits the
Company  believes  were wrongfully obtained by the defendants as a result of the
misappropriation  and use of our confidential information and trade secrets by a
former  employee.

8.  INCOME  TAXES

The  Company  was in a consolidated tax loss position for the three months ended
March  31,  2004  and  therefore  has  no  current  federal  income tax expense.
Deferred  tax  assets  as  of  March  31, 2004 arising primarily from loss carry
forward  benefits have not been recorded because of the uncertainty of realizing
such  benefits.



9.  DEFERRED  REVENUE

During  January 2004, the Company granted a five-year exclusive license to Seiwa
Pro,  Ltd.  of  Osaka,  Japan to use substantially all of the Company's chemical
cleaning  patents  and technology to clean marine ship piping systems, municipal
potable  distribution  systems,  commercial,  institutional  and  industrial
infrastructure  and  facilities  piping,  water  well  rehabilitation,  and fire
protection  sprinkler  systems  in  Japan,  China,  Taiwan, Korea, Singapore and
Malaysia.  The  license  agreement  provides  that  Seiwa  will  pay the Company
royalties at rates designated in the agreement ranging from 3-10% of sales, such
royalty  percentage  rates  decreasing  as  sales  volume increases.  Seiwa will
prepay  royalties of $500,000, payable in two equal installments of $250,000 net
of  total  treaty  withholding  taxes  of  $50,000.  The  first  installment was
received  in February 2004, and accrues interest for the benefit of Seiwa at the
rate  of  2.25% per annum. The second installment is due and payable during July
2004,  and once paid, the total deferred royalty revenue will accrue interest at
a  rate of 4.5% per annum.  Any interest accrued on the deferred royalty revenue
will  increase  the  amount  of  the  deferred  royalty  revenue.  The agreement
requires Seiwa to meet minimum royalties of $50,000 in 2005 and $100,000 in each
of  2006, 2007, and 2008.  Under the agreement if at the end of the primary term
there  is  any  remaining  deferred royalty revenue balance after application of
credit  for  minimum royalties, the Company will repay to Seiwa the balance plus
accrued  interest.  Alternatively  under the agreement, in the event the parties
agree  on applicable terms, the Company may permit Seiwa to convert any unearned
deferred  royalty  revenue  balance  into  shares of the Company's common stock.

10.  MANAGEMENT'S  PLANS

The Company is financially recovering from the decline of revenue resulting from
the  extended  Middle  East  military  deployment  in  2003  that  reduced  the
availability  of  United  States  Navy ships on which to provide marine pipe and
tank  cleaning services from the fourth quarter of 2002 to the fourth quarter of
2003.  The recovery results from cost reductions implemented in 2003 and revenue
expansion  opportunities  in  late  2003  and  2004 with the return of the Navy.
During  2003,  the  Company  down-sized  personnel by $620,000 and cut property,
casualty  and  liability  insurance  premiums  by $100,000 to save cash totaling
$720,000  on an annualized basis.  During 2004, the Company anticipates reducing
specialty  and potable division sales and marketing costs by about $180,000, and
the Company's most significant affiliate lender has agreed to extend $200,000 of
his  $400,000  one  year  term note to a term of three years.  Revenue expansion
will  focus on providing more marine pipe and tank cleaning services to the U.S.
Navy worldwide.  The most significant expansion of revenue is anticipated in the
Navy's west coast and Japanese ports that will be serviced through the Company's
new  offices  near  San  Diego,  California.  The Company intends to expand both
sales and marketing services to marine customers, and intends to expand the menu
of  services  offered  to  augment  pipe  and  tank  cleaning.  The Company will
actively  seek  new  licensees  for  specialty  and  potable water pipe and fire
protection  cleaning technologies through anticipated licensing of the Company's
patents  in  foreign  and  domestic  markets  in  addition to servicing existing
specialty and potable customers.  The Company will continue to support sales and
marketing  efforts  to  existing  and  new  industrial  chemical  customers.



11.  MAJOR  CUSTOMERS

The  Company's  strategy  has  involved  concentrating  its efforts on providing
pipeline rehabilitation and other system cleaning services to a diverse group of
customers.  The  Company  has  undertaken and continues to undertake substantial
efforts  to diversify its customer base and expand its markets. For the quarters
ended  March  31, 2004 and 2003, sales to the U.S. Navy under the Portsmouth CIS
contract  were  5%  and  38%,  respectively, of consolidated sales.  Other major
customer's  sales  for the quarter ended March 31, 2004 include Metro Machine at
11% of revenue; MHI at 10% of revenue; GSA at 18% of revenue; Earl Industries at
12%  of  revenue,  and  Continental  Maritime  at  22%  of  revenue.



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

                 STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

     The  statements contained in this report on Form 10-KSB that are not purely
historical  are  forward-looking statements within the meaning of the securities
laws.  These  statements  typically  use  words  or  phrases  like  "believe,"
"expects,"  "anticipates," "estimates," "will continue" and similar expressions.

Actual  results, however, may be materially different from the results projected
in  the forward-looking statements, due to a variety of risks and uncertainties.
These risks and uncertainties include those set forth in Item 1, "Description of
Business-Risk  Factors,"  in Item 6, "Management's Discussion and Analysis," and
elsewhere  in  this  report.

The  forward-looking  statements  in this report are current only as of the date
this  report  is  filed  with the Securities and Exchange Commission.  After the
filing  of this report, our expectations and beliefs may change, and we may come
to  believe that certain forward-looking statements in this report are no longer
accurate.  We do not have an obligation to correct or revise any forward looking
statements in this report, even if we believe the forward looking statements are
no  longer  true.

OVERVIEW

     We  provide  chemical cleaning services for water pipe systems, waste water
systems,  cooling  towers  and  HVAC  systems,  tanks  and  boilers,  and  other
water-based  and  industrial chemical process systems using our proprietary line
of  specialty  chemical  products  and  chemical cleaning processes.  We use our
patented  and  proprietary  chemical products and chemical cleaning processes to
remove  scale  and corrosion from pipeline systems, water systems, and surfaces.
Chemical  cleaning  service  markets  are  the main source of our revenue, which
include  municipal,  industrial,  governmental,  commercial, and other customers
serviced  directly  and  through  strategic  marketing  alliances.  Our  largest
customer  is currently the U.S. Navy.  We provide chemical cleaning services for
pipe  systems  and  tanks  on  U.S.  Navy  and  U.S.  Coast  Guard  vessels.

We  derive the majority of our revenue from two sources, cleaning  sewer, "CHT",
systems  on  U.S. Navy and U.S. Coast Guard vessels (pipe cleaning) and cleaning
bilge, fuel, oil, catapult and CHT tanks on ships (tank cleaning).  We have been
particularly  subject to the deployment and servicing schedules of the U.S. Navy
as  well  as  the available maintenance funds in the Navy budget.  The impact of
the  Navy  deployment  to the Middle East in support of the Afghanistan and Iraq
military  engagements  in the first three quarters of 2003 significantly reduced
the  availability  of ships in port for maintenance and consequently our service
opportunities  with our primary customer.  We have experienced increased service
opportunities  with our largest customer beginning in the fourth quarter of 2003
and  the  first  quarter of 2004 after the return of much of the Navy fleet from
these  extended  deployments.

Over  time  most  water  and water-based systems, such as potable water delivery
systems,  fire  sprinkler systems, waste systems, process water systems, holding
tanks,  and  water  wells  develop  internal  surface  scale,  corrosion,  and
tuberculation.  These  corrosive  substances  reduce  the diameter through which
water  and  waste  can  travel  through  the  pipes, causing a less efficient or
non-functioning  system.  Our  cleaning  methodologies  remove the corrosion and
restore  the  efficiency  and  flow  characteristics  of  the  system.

We  use  patented  and  other proprietary chemical products and processes in our
cleaning  services.  Our  chemical  formulation,  when  circulated  through  an
obstructed  pipe  system,  dissolves and removes scale and corrosion build-up in
solution  until  flushed  from  the system.  The system may then be treated with
other  chemical  products that retard corrosion or suppress the environment that
supports  biological  growth.  Most of the chemicals that we use are non-fuming,
non-abrasive,  and  non-flammable.  Most  of our chemical products are certified
biodegradable  by  Scientific  Certification  Systems.

While  the year ended December 2003 was a very difficult one for our Company due
to  the lengthy U.S. military commitment in the Middle East in fourth quarter of
2002  and  the  first  three  quarters  of  2003,  and particularly the extended
deployment  of  the  fleet  of  our  primary  customer,  the  Navy.  The lack of
availability  of  the  Navy  fleet  on which to perform marine services from the
fourth quarter of 2002 until late in the third quarter of 2003 caused a dramatic
slowdown  in  revenue  opportunities  for  pipe and tanking cleaning. During the
operational aspect of the conduct of the U.S. Navy military effort in the Middle
East  in 2003, we believe as much as 75% of the total Naval ships worldwide were
on  station  and  out  of  port on deployment. This circumstance stands in stark
contrast  to  the Navy's routine peacetime maintenance and deployment schedules.
The  Navy  fleet  began  returning  in  July  and  August  of 2003 and resulting
maintenance  purchase  orders  were not actively solicited by the Navy until the
fourth  quarter  of  2003  and  first  quarter  of  2004.



As  a  result  of  this  extended  Navy deployment and the financial stress that
resulted,  we  engaged  in large scale cost reductions in our administration and
operations  in  order  to  preserve  cash  on  a going forward basis. Operations
related  layoffs of two supervisors and one administrative employee in the first
quarter  of  2003  resulted  in  over  $140,000  of  annual  cash  savings.  The
responsibilities  of these employees were reallocated to other personnel. During
the  third  quarter  of 2003, we terminated a supervisor, a division manager, an
assistant sales manager, and the Chief Financial Officer, and we re-assigned the
Controller  from a full-time position to part-time for a total annual savings of
$440,000.  The  responsibilities of all terminated positions were reallocated to
current  personnel  with the Chief Executive Officer serving as the Acting Chief
Financial  Officer,  and  all  payroll  functions were assumed by administrative
personnel. In the fourth quarter of 2003, we initiated a review of our company's
property,  casualty,  and  liability  insurance  coverage for 2004, resulting in
premium  savings  of  over $100,000 annually. These Navy deployment-related cost
reductions in operations and administration resulted in almost $700,000 of total
annual  cash  preservation.

In  the  pipe  cleaning  segment  of our business, we derive the majority of our
revenue from chemical cleaning of marine CHT systems on U.S. Navy and U.S. Coast
Guard  vessels. Since we commenced marine CHT cleaning in 1997 and tank cleaning
in  2000,  our  most  profitable  operations  have  been in these marine related
markets,  despite  the  Navy  deployment  to  the  Middle  East  in  2003  that
significantly  reduced the availability of ships in port for maintenance and, as
a  direct consequence, for our service opportunities with our primary customers.
Our  non-marine  pipe  cleaning  service  division,  which  has  relied  to  an
extraordinary  degree  on  the  cash  generated  from the marine related service
markets,  has  yet  to  demonstrate any consistent positive cash flow apart from
marine  services.  We  intend  to  reduce  costs  in non-marine related services
operations in favor of expanding these services through patent licensing. In the
first  quarter  of 2004, we decided to reduce direct sales and marketing expense
in  the  Specialty  and  Potable  division  for  the  U.S. market. While we will
continue  to  support  non-marine service operations to satisfy customer demands
for  these  services,  we  will  redirect  our efforts to promote these patented
technologies  through  licensing agreements in domestic and foreign markets with
relationships  we have developed in the business over the last three years. Such
efforts  have  yielded an eastern Canadian license in the fourth quarter of 2003
and  a  license  of  Far  East  markets to Seiwa Pro, Ltd. in Japan in 2004. The
reduction  in  sales  and  marketing  expense  in  this  business  segment  will
approximate  a savings of $180,000 annually. See Notes to Consolidated Financial
Statements,  Footnote  4  regarding  Segment  Information.

We now are focusing our efforts on increasing revenue. We have increased service
opportunities  with  our  largest  customer  after  the return from the extended
Middle  East  deployments in late 2003. We believe there is the long-term demand
and customer satisfaction with our services, and we, therefore, intend to expand
our  marketing  and  sales  efforts  in  the  marine services aspect of our pipe
cleaning  business.  As  work  schedules  have increased since the return of the
ships,  the  ship repair and maintenance business is busy in all ports with much
less  competitive  pricing  due to the demand for marine services. We anticipate
higher gross margins in comparison to marine market cleaning services offered to
the  Navy in full deployment. In addition, we anticipate increased work on ships
as  we  execute  the basic purchase order specifications. We believe the Navy is
behind in maintenance work due to the extended deployments and must catch up. We
believe  Navy  budgets  have increased and should increase significantly for the
2005  fiscal  year  beginning  in  October  2004. We expect more demand for ship
maintenance  needs  with  expanding military budgets that may cover two or three
fiscal  years  of  defense  budgeting.

Our  annualized cost reductions of almost $900,000 greatly exceed the amounts of
affiliate  borrowing  of $580,000 in 2003. At the present time, we do not expect
to  require external financing during the current fiscal year. The holder of the
$400,000 one year term note dated February 23, 2003, as extended to February 23,
2005,  has  agreed to restructure $200,000 of the debt to a due date of February
23,  2007.  Other  debt  restructuring  will necessarily depend on the favorable
circumstances  we  anticipate  as a result of the return of the Navy to port for
the  maintenance  services  we  provide.  Significantly,  we have demonstrated a
history of operations since 1997 without requiring external debt financing prior
to  the  2003  extended  deployment  of  the  U.S.  Navy.



Our  chemical products and chemical cleaning processes were developed to provide
a  more  cost effective and efficient means of cleaning pipe systems in contrast
to  replacement,  mechanical  scraping,  pigging,  hydro blasting, or other pipe
cleaning  methods.  Additionally,  our  chemical  products and chemical cleaning
processes  are  safer  than  many other chemical cleaning methods.  Our chemical
products  include  the  following:

- -     Pipe-Klean  and  Well-Klean,  which remove encrustation from water pumping
and  distribution  systems;

- -     Compound  360  and Compound 400 which clean and maintain cooling and other
water  treatment  systems;  and

- -     Line-Out  which  cleans drip irrigation systems and removes salt from soil
surfaces.

We  also  sell  private  label  chemical  products  utilizing  our  patented and
proprietary  formulations  or products complementary to our formulations for key
customers.

We  market  our  products  and  services  through our marketing and sales staff,
independent  distributors,  sales  representatives,  strategic partnerships, and
licensing  and  marketing agreements. While we generate most of our revenue from
relatively  few  customers, we expect the high concentration levels to lessen in
the  future  as we expand the menu of marine services we provide to our existing
customers  through  multiple  governmental  procurement  contract  vehicles  and
private  contracting,  and  by  licensing  both  our  marine and land-based pipe
cleaning  technologies  to  third-parties.  Nonetheless,  any  material  delay,
cancellation,  or  reduction  of  orders  from  these  customers  due to lack of
opportunity  to  perform  routine  maintenance  on marine vessels out of port on
extended  military  deployments  in  the  future  or  other factors could have a
material  adverse  effect  on  our results of operations and financial position.

APPLICATION  OF  CRITICAL  ACCOUNTING  POLICIES

     We  consider  the  following  accounting  policies  to  be  critical  to an
understanding  of  our financial statements because their application places the
most  significant  demands  on  our  judgment  with  financial reporting results
relying  on estimates about the effect of matters that are inherently uncertain.
We  base our estimates on historical experience and on various other assumptions
that  we  believe  are  reasonable under the circumstances. The results form the
basis  for  making judgments about the carrying values of assets and liabilities
that  are  not  readily apparent from other sources. Actual results could differ
significantly  from  those estimates under different assumptions and conditions.
Specific  risks  for  these  critical  accounting  policies are described in the
following  paragraphs.  For all of these policies, we caution that future events
rarely  develop  exactly  as  forecast, and the best estimates routinely require
adjustment.

Revenue  Recognition

     For  chemical  product sales, we recognize revenue at the time products are
shipped  to  customers.  The  terms of products sales are F.O.B. shipping point,
and we believe that revenue recognition is fully justified after the product has
left  our  blending  plant  with  attendant  financial  risks  assumed  by  our
purchasers.

For  most  marine,  industrial and municipal service projects conducted at fixed
prices within a short period of time, we recognize revenue when the services are
completed.  Most  of  these service engagements have a scope of performance time
less  than  three  months  and  are  not otherwise readily capable of reasonably
estimating  percentages  of completion based on costs incurred.  For fixed price
contracts  that  are  in  excess  of  three  months, we recognize revenue on the
percentage  of completion method, measured as the percentage of cost incurred to
date  of the estimated total cost for each contract.  Due to the time length and
revenue  size  of  these  contracts,  as an exception to our usual experience of
contract lengths of less duration and smaller revenue, we believe the percentage
of  completion  method  more  accurately  matches  revenue with costs that would
otherwise  distort  our  financial  reporting  awaiting  contract completion for
revenue  recognition.  We  use this method because we consider the percentage of
the  total cost to be the best available measure of progress on these contracts.
Our  experience  indicates that the percentage of completion method is therefore
required  to  be used on marine service engagements involving large Navy surface
fleet  vessels  such  as  aircraft  carriers.



Contract  costs  include all direct material, subcontract labor, and other costs
related  to  contract  performance, such as indirect labor, supplies, tools, and
repairs  under  the  job  order method of cost accounting. Selling, general, and
administrative  costs are charged to overall corporate expenses as incurred, and
are  not  considered job order related costs. Provisions for estimated losses on
uncompleted  contracts  are  made  in  the  period  in  which  such  losses  are
determined.  Circumstances  requiring  provisions  for  estimated  losses  on
percentage of completion marine service jobs could arise when we are required by
our  2002 Portsmouth CHT contract to perform fixed price work on certain classes
of  ships  with inherently low gross profit margins resulting from the amount of
labor  required  to  service the ship due largely to the age of the ship and its
systems.  Changes  in  job  performance,  job  conditions,  and  estimated
profitability,  including  those  arising  from  contract penalty provisions and
final  contract  settlements,  may  result in revisions to estimates of contract
costs  and  profits, and are recognized in the period in which the revisions are
determined.

Allowance  for  Doubtful  Accounts

     We  estimate  the possible losses resulting from non-payment of outstanding
accounts  receivable.  We analyze accounts receivable customers to determine the
ultimate  collectibility  of  those  accounts.  While  most  of  our  accounts
receivable  stem from federal and local government contracts where collection is
reasonably  assured,  we perform ongoing evaluations of our customers for credit
worthiness,  economic  trends,  changes  in  our  customer  payment  terms,  and
historical  collection  experience when evaluating the adequacy of our allowance
for  doubtful  accounts.  Experience  indicates  that  federal military contract
receivables  are almost always paid within the expected time for collection when
we  are  the  contracting  party  with  the  agency.  Subcontracting  on federal
military contracts within private shipyards subjects our Company to the risks of
the  shipyard,  and  while  most  of our private shipyard payments are virtually
never  in  doubt, we have had occasion to experience uncollectible accounts from
certain federal contractors in this market.  Municipal job experiences have been
less predictable for our Company as a subcontractor, yielding more provision for
doubtful  accounts.

If  information  is  available to us to make a determination that there exists a
reasonable  probability  that  an  account  will not be collectible, we create a
reserve  for  that  account  at  the  time  of the determination and recognize a
related expense.  If the account is later collected, the reserve and expense are
reversed  in the current accounting period.  Since we must use our best judgment
as to which accounts will be collected, there exists the risk that some accounts
might  not  be  collected and thus could have a negative impact on our liquidity
and  results  of  operations.

Impairment  of  Long-Lived  Assets

     We periodically evaluate the carrying value of tangible assets dedicated to
chemical  pipe  and  tank  cleaning,  and intangible patents and trademarks.  We
review  long-lived  assets and certain identifiable intangible assets to be held
and used in operations for potential impairment whenever events or circumstances
indicate  that the carrying amount of an asset may not be fully recoverable.  An
impairment  loss is recognized if the sum of the expected long-term undiscounted
cash  flows  is  less  than  the  carrying amount of the long-lived assets being
evaluated.  Future  losses may be recorded if cash flows are less than expected.
While  we  may  determine  that  employing certain long-lived assets that remain
unprofitable  requires the realization of the impairment of these assets, or the
consideration  of strategic transactions involving these assets in an attempt to
recover  these  capitalized  costs,  we  have  determined to license some of our
patent  assets  and  to continue to support our licensees while reducing certain
marketing and sales for non-marine operations involving these intangible assets.

We have not had, and do not have at this time, any plans to sell assets in order
to  recoup  capital  costs.  We do plan on continuing to license patents that we
have  for  rehabilitating water pipe systems in several countries and the United
States. The recent license agreement with Seiwa Pro, Ltd. for the Far East is an
example.  The success of our cleaning process on water mains and fire protection
systems  in  2003  has  resulted in our representing the technology to potential
licensees.  The  Seiwa  Pro  license  paid  $250,000  of  prepaid royalty and is
anticipated  to  produce  the $250,000 balance of prepaid royalties in the third
quarter  of this year.  The potential issuance of other license agreements would
depend  upon  our  patent  position  in  the country of location of the intended
licensor,  the profile and competence of the licensor, and the economic terms of
the  license.

Accruals

     Loss  contingencies  are recorded as liabilities when it is probable that a
liability  has been incurred and the amount of the loss is reasonably estimable.
Disclosure  is required when there is a reasonable possibility that the ultimate
loss  will  exceed  the  recorded  provision.  Contingent  liabilities are often
resolved  over  long time periods.  Estimating probable losses requires analysis
of  multiple forecasts that often depend on judgments about potential actions by
third  parties  such  as  regulators.



RESULTS  OF  OPERATIONS

Three  Months  Ended  March  31, 2004 Compared with Three Months Ended March 31,
2003

     Sales  for  the  three months ended March 31, 2004 were $1,534,899 compared
with  $1,243,260  during  the  same  period  in  2003.  Pipe  cleaning  services
accounted  for  $616,039  during the three months ended March 31, 2004, of which
$76,323  was  billed  under  the  Portsmouth CHT contract with the United States
Navy.  For  the  three  months  ended  March  31,  2003,  pipe-cleaning services
accounted  for  $379,034  of  which $369,961 was billed under the Portsmouth CHT
contract.  Tank cleaning services totaled $833,288 during the three months ended
March  31,  2004  compared  with  $781,399  during  the  same  period  in  2003.
Industrial  chemical  sales were $85,572 during the three months ended March 31,
2004  compared  with  $82,827  during  the  same  period  in  2003.

Consolidated  sales  during  the  first quarter of 2004 were 23% higher than the
same period in 2003. While fewer U.S. Navy ships being in port and available for
maintenance  resulted  in a significant increase in the competitiveness for both
pipe  and  tank cleaning services in 2003, the return of the fleet available for
servicing  in  the fourth quarter of 2003 and the first quarter of 2004 provided
increase  service  opportunities. Consolidated gross margins were 36% during the
three  months  ended  March 31, 2004 compared with 40% during the same period in
2003. Gross margins for our tank cleaning services increased to 42% in 2004 from
37%  in  2003.  Gross  margins  for  our pipe cleaning services were 19% in 2004
compared  with  43% in 2003. This decrease reflects the price competitiveness of
the pipe cleaning business resulting from the split award if the 2002 Portsmouth
CHT  cleaning  contract.  We anticipate that, while future margins may fluctuate
with  changes  in  revenue  mix and other operational factors, the return of the
Navy  from the long deployment will provide increased demand for marine services
resulting  in  increased  gross  margins  in  2004.

Sales  of  pipe  cleaning  services  increased 63% during the three months ended
March  31,  2004  compared  to  the  same period in 2003. Sales of tank cleaning
services  increased  7% during the three months ended March 31, 2004 compared to
the  same  period  in  2003.  We are continuing efforts to diversify our revenue
base by offering different services to our customers in multiple service markets
in order to reduce our dependence on one marine service provided to one customer
location.

We  are  currently focusing specific sales and marketing efforts in the areas of
marine and land based tank cleaning.  Due to liquidity and cash flow constraints
and  the  continuing  absence  of  profitability  in the areas of industrial and
municipal  markets  of our pipe cleaning business segment, we are in the process
of reducing the related sales and marketing expenses in favor of licensing these
services  to  third  parties.   While  we  will  scale  back our non-marine pipe
cleaning operations, we will continue to support existing licensees and customer
demands  for  these services.  In the future, we plan to continue our efforts to
diversify  our  revenue  sources and thereby our reliance on one large customer.
Gross  profit increased to $546,497 during the three months ended March 31, 2004
from  $499,462  during  the  same  period  in  2003.

Performing pipe-cleaning services on different classes of ships in various ports
of  service  can  cause our gross margins to vary widely from one quarter to the
next  because  we  generate higher gross margins on certain classes of ships and
certain  ports of service than we do on others.  Margins are impacted due to the
fact  we  receive  service  awards  under  various  government  contracts either
directly  with the Navy or through subcontracts with shipyards, all of which are
subject  to differing contract pricing limitations and factors of competition in
the award markets.  Additionally, when we perform work under the 2002 Portsmouth
CHT  contract  outside  of  the state of Virginia, we incur certain reimbursable
travel  costs  that  are included in both revenue and cost of goods sold.  These
reimbursable  travel costs cause gross margins to be lower than the margins that
would  have  otherwise  been recognized had the work been performed in Virginia.


Total selling, general and administrative expenses during the three months ended
March  31,  2004  declined  to  $562,998 from $666,809 during the same period in
2003.  Selling expenses decreased to $78,127 during the three months ended March
31,  2004  from  $97,874  during  the  same  period  in  2003, while general and
administrative  expenses  decreased to $484,871 for the three months ended March
31,  2004 from $568,935 during the same period in 2003.  The decrease in selling
expenses was primarily the result of one less sales person and related marketing
expenses.  General  and  administrative  expenses  were  lower  as  a  result of
decreases  in  corporate  insurance  expenses  and  the  reduction  of  salaried
executive  and  management personnel in an effort to tighten controls and reduce
spending,  including  the  severance of the Chief Financial Officer in September
2003 and the assumption of the duties and responsibilities of that office by the
Chief  Executive  Officer.

Other  income  and  expense  in  the  first quarter of 2004 reflected expense of
$39,139  versus  expense  of  $19,099  in  the  first  quarter  of  2003.

For  the three months ended March 31, 2004, we incurred a net loss of ($55,640),
compared  to  net  loss  of  ($186,446)  during  the  same  period  in  2003.

LIQUIDITY  AND  CAPITAL  RESOURCES

     We have historically relied primarily on our internally generated operating
cash flow and our factoring arrangement to fund our operations and our business.
Due  to  revenue  constraints  associated with the Navy deployment in the Middle
East,  during the fiscal year ended 2003 we primarily relied on the $400,000 and
$30,000  notes  from related parties in addition to our factoring arrangement to
fund  our  operations and business. While we currently contract with a few major
customers  responsible  for a large percentage of our revenue and anticipate the
high  concentration  levels  to  continue,  we  expect  to  return to internally
generated  operating  cash  flow  and  our  factoring  arrangement  to  fund our
operations.  Thus,  any material delay, cancellation or reduction of orders from
these  customers,  such  as  that  experienced during the Navy deployment to the
Middle  East,  could  have  a  material  adverse  effect  on  our  liquidity and
operations.  Our  liquidity  position  improved during the first quarter of 2004
after  we  incurred  additional  costs  in  the fourth quarter of 2003 securing,
training  and transporting the workforce necessary for the anticipated increased
business  activity  as  a  result  of  the  return  of  Navy ships from overseas
deployment.  This  increase  in  volume of Navy ship pipe and tank cleaning work
experienced  during  the  first  quarter is expected to continue into the second
quarter  with  revenue  recognition  on  work commenced in the first quarter and
completed  in  the  second  quarter.  Under our license agreement with Seiwa Pro
Ltd.,  we anticipate the receipt of the second installment of prepaid royalty in
the  amount  of  $225,000  net  of $25,000 of withholding taxes in July of 2004.

     Cash  was  $125,218  at  March 31, 2004 and $49,534 at December 31, 2003 on
those  respective  dates.  The  increase  in  cash  is primarily the result of a
reduction  in  net  operating  losses,  an  acceleration  in collections for the
quarter  resulting  from  fourth  quarter 2003 services rendered on Navy vessels
returning  form  the Middle East, and deferred royalty revenue on our license in
Japan.  On January 29, 2004 we executed a license agreement that granted certain
foreign  patents  in  exchange  for  cash payment of $250,000 net of withholding
taxes  of  $25,000  as  deferred  royalty  revenue  from  Seiwa  Pro,  Ltd.

In  January 2004, we financed $64,673 of corporate insurance premiums payable in
ten  monthly  installments  of  $6,586  at  an  annual  percentage  rate of 4.0%

In  January  2004,  we  financed  $72,150  of  workmen's compensation - Virginia
insurance  premiums  payable in nine monthly installments of $8,017 at an annual
percentage  rate  of  4.0%.

In  January  2004,  we  financed  $30,094 of workmen's compensation - California
insurance  premiums  payable in nine monthly installments of $3,344 at an annual
percentage  rate  of  4.0%.

During  2002,  we modified our factoring agreement. The initial payment when the
factor  purchases eligible accounts receivable remained at 85%; the total amount
of  the facility was increased from $1,000,000 to $1,500,000; the fixed discount
remained  the  same  at  0.75%  of  the  gross face amount payable; and interest
payable  was  reduced  from  the  lender's Base Rate plus 2.0% to Base Rate plus
1.5%.  Interest  on  the outstanding balance accrues on the basis of actual days
elapsed  from  the date of the advance until three days after collection of such
account.  Our inventory, accounts receivable, contract rights, and other general
intangibles  secure the amounts factored under the agreement. We are required to
maintain  tangible  net  worth  of not less than $750,000 during the term of the
agreement.  On  April  5,  2004,  we executed a third amendment to our factoring
agreement  wherein  the  fixed discount rate was increased from 0.75% to 1.0% in
exchange  for the complete removal of the tangible net worth financial covenant.



We  rely  primarily  on  our  internally  generated  operating cash flow and our
factoring  arrangement  to  fund our operations. In 2003, we borrowed a total of
$580,000  from  shareholders  in  an effort to expand our west coast operations.

On  February  23,  2003,  we  entered  into  a  one-year renewable Interest Only
Non-Recourse Promissory Note and Security Agreement for $400,000 with one of our
Directors. The note is secured by a second position security interest behind the
secured  interest of our accounts receivable factor and was renewable at the end
of  the  original  term  by  the  mutual agreement of both parties. The note was
renewed  by  extension  until February 23, 2005 and the parties agreed to extend
the  term  of $200,000 of principal to be due on February 23, 2007. The proceeds
will  be used to expand our CHT and tank cleaning business on the west coast and
support working capital needs in our current operations.  On September 12, 2003,
we  entered  into  a Promissory Demand Note for $30,000 with our Chief Executive
Officer and Board Chairman. The proceeds will be used to expand our CHT and tank
cleaning  business  on  the  west coast and support working capital needs in our
current  operations.  On  December  2, 2003, we entered into a Promissory Demand
Note  for  $50,000  with  our  Chief  Executive Officer and Board Chairman.  The
proceeds  will  be used to expand our CHT and tank cleaning business on the west
coast  and support working capital needs in our current operations.  On December
8,  2003, we entered into a six-month renewable Promissory Term Note for $50,000
with  one  of  our directors. The note can be renewed at the end of the original
term  by  the  mutual  agreement  of  both parties. The proceeds will be used to
expand  our CHT and tank cleaning business on the west coast and support working
capital  needs in our current operations.  On December 17, 2003, we entered into
a six-month renewable promissory term note for $50,000 with the spouse of one of
our  directors.  The  note can be renewed at the end of the original term by the
mutual  agreement  of  both parties. The proceeds will be used to expand our CHT
and  tank  cleaning business on the West Coast and support working capital needs
in  our  current  operations.

Although  we  expect  that  our annual rate of cash utilization will continue to
decrease  during  fiscal  2004  compared with fiscal 2003, we may be required to
reduce  our  operations  or  to obtain additional financing if our cash forecast
proves  inaccurate  for  any  reason,  including  the  following:

- -     our  revenue  fails  to  meet  our  forecast  and  continues  to  decline;

- -     our  gross  profit  fails  to  meet  our  forecast and continues to erode;

- -     our  operating  expenses  exceed  our  forecast;

- -     our inability to acquire, compensate and retain a chief financial officer;

- -     our  inability  to  maintain  our  status as a publicly traded company; or

- -     unanticipated  events  adversely  effect  our  operations  or  cash flows.

We  may,  however, sell additional debt or equity securities or take other steps
to  raise  capital.  Any  such sale of equity, if necessary, could substantially
dilute  the  interest  of  our  existing  stockholders.  We  cannot  provide any
assurance that we will be able to sell additional securities at terms acceptable
to us. We may, in the future, make acquisitions by utilizing debt financing. Any
such acquisition or other debt financing could have a material adverse impact on
our  liquidity  and  results  of  operations.



ITEM  3.  CONTROLS  AND  PROCEDURES

     As a result of a decrease in our operating cost structure, during the third
quarter  of  fiscal 2003 we terminated our relationship with our Chief Financial
Officer  and reduced our Controller from full-time to part-time employment.  The
responsibilities  of  the  Chief  Financial  Officer  were  assumed by our Chief
Executive Officer, who has been acting as our Chief Financial Officer since that
time.  As  a  result,  our  lack of employing a Chief Financial Officer separate
from  our  Chief  Executive  Officer  and our reduction of our Controller's time
could,  in  the  future,  materially  effect our internal control over financial
reporting.

As  of  the  end  of  the  period  covered by this report, we reviewed under the
supervision of our Chief Executive Officer as acting Chief Financial Officer and
our  Controller, the Company's disclosure controls and procedures. Based on this
evaluation,  our  Chief  Executive Officer as acting Chief Financial Officer and
Controller concluded that our disclosure controls and procedures were effective,
and  except  as  discussed  below,  were adequate and timely in alerting them to
material  information  relating  to  the  Company required to be included in our
periodic  filings  with the Securities and Exchange Commission. In reviewing the
disclosure  controls and procedures, our management recognized that any controls
and  procedures,  no  matter  how  well  designed and operated, can provide only
reasonable  assurance  of  achieving  the  desired  control  objectives, and our
management  necessarily  was  required  to  apply its judgment in evaluating the
cost-benefit  relationship  of possible controls and procedures. We reviewed our
disclosure  controls  and procedures to reach a level of reasonable assurance of
achieving  desired  control  objectives and, based on the referenced review, our
Chief Executive Officer as acting Chief Financial Officer and Controller believe
that  our  disclosure  controls  and  procedures were effective at reaching that
level  of  reasonable  assurance,  except  as  discussed  below.

In  conjunction  with  our  annual  audit,  we  have  identified  four potential
deficiencies  within  our  internal  control  framework. The first two relate to
segregation of duties deficiencies. As previously discussed, we have had limited
financial  resources  and have limited personnel resources within certain areas.
As  a result, we are aware there are instances where certain duties performed by
the  Controller that should be split between the Controller and the acting Chief
Financial  Officer to strengthen the overall internal control framework. We have
implemented  routine  testing by the acting Chief Financial Officer of financial
transactions  originally  performed  by  the  Controller  to verify accuracy and
timeliness  of  recording.  Additionally, we are aware there are instances where
certain  duties  performed by the payroll clerk that should be split between the
clerk for ordinary payroll preparation and another individual for manual payroll
check  preparation.  We  have  implemented  a  split  of these functions between
different  payroll  personnel.

The  third  potential deficiency related to inadequate preparation of supporting
documentation to assure the proper timing of accounting for certain transactions
involving  payroll  transfers  between  multi-state bank accounts.  As a result,
management  has  reorganized  specific  areas  to  assure  proper  and  timely
documentation  of  these  transfers  to  address  these deficiencies in order to
confirm  accountability  and  will  continue  to  adequately  monitor  internal
controls.

The  fourth potential deficiency related to inadequate documentation of approval
of certain expenses.  In response management has implemented use of approval for
payment  forms  for  routine  application  to  expense  payment  documentation.

PART  II:  OTHER  INFORMATION

ITEM  2.  CHANGES  IN  SECURITIES

RECENT  SALES  OF  UNREGISTERED  SECURITIES

     During the first quarter of 2004 the Company issued 75,000 shares of common
stock  as  compensation  to  its  outside Board of Directors.  These shares were
issued  under  an  exemption  from  registration pursuant to Section 4(2) of the
Securities  Act  of  1933.



ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K

Reports  on  Form  8-K:  None

Exhibits:

10.29   License  Agreement,  as amended, by and between the Registrant and Seiwa
Pro,  Ltd.  dated  January  29,  2004.

  31        Certification  of  the  Chief  Executive  Officer  and  Acting Chief
Financial  Officer  of  the  Registrant,  pursuant  to  Rule  13a-14(a) and Rule
15d-14(a),  promulgated  under  the Securities Exchange Act of 1934, as amended.

  32        Certification  of  the  Chief  Executive  Officer  and  Acting Chief
Financial  Officer  of  the  Registrant,  pursuant to 18 U.S.C. Section 1350, as
adopted  pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.

                                    Signature

In  accordance  with the requirements of the Exchange Act, the registrant caused
this  report  to  be  signed  on  its  behalf by the undersigned, thereunto duly
authorized.


H.E.R.C.  PRODUCTS  INCORPORATED
- --------------------------------


Date:  May  14,  2004
By:     /s/  S.  Steven  Carl
  ---------------------------

S.  Steven  Carl
Chief  Executive  Officer,  and
Acting  Chief  Financial  Officer
(Principal  Executive
and  Accounting  Officer)