U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
              Act of 1934. For the fiscal year ended June 30, 1998.

[ ] 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 01912


                                VACU-DRY COMPANY
             (Exact name of registrant as specified in its charter)


             California                                94-1069729
   (State or other jurisdiction of                 (I.R.S. Employer
   incorporation or organization)                Identification Number)

               7765 Healdsburg Ave., Sebastopol, California 95472
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (707) 829-4600

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

                                      None

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

                           Common Stock, No Par Value

     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. [ ]

     On September 21, 1998  non-affiliates  of the Registrant  held voting stock
with an aggregate  market value of  $7,055,139  upon the average of the high and
low prices of such stock on such date.

     As of September 25, 1998 there were 1,511,079 shares of common stock,
no par value, outstanding.

     Portions of the following document are incorporated by reference:

     Proxy Statement for the 1998 Annual Meeting of Shareholders  schedule to be
held October 22, 1998 is incorporated by reference into Part III of this report.

                                     Part I

                Special Note Regarding Forward-looking Statements

     The Company is including the following  cautionary statement in this Annual
Report on Form 10-K to make  applicable  and take  advantage  of the safe harbor
provision  of the  Private  Securities  Litigation  Reform  Act of 1995  for any
forward  looking  statements  made by, or on behalf  of,  the  Company.  Forward
looking  statements  include  statements  concerning  plans,  objectives,  goals
strategies,  future events or performance  and underlying  assumptions and other
statements  which  are  other  than  statements  of  historical  facts.  Certain
statements  contained  herein are forward looking  statements and,  accordingly,
involve risks and uncertainties  which could cause actual results or outcomes to
differ  materially from those expressed in the forward  looking  statements.  In
addition to other factors and matters discussed elsewhere herein, these risk and
uncertainties include, but are not limited to, uncertainties  affecting the food
processing  industry,  risks  associated  with  fluctuations  in the  price  and
availability of raw materials, management of growth, adverse publicity affecting
organic  foods or the Company's  products,  and product  recalls.  The Company's
expectations,  beliefs  and  projections  are  expressed  in good  faith and are
believed  by  the  Company  to  have  a  reasonable  basis,   including  without
limitation,  management's  examination  of  historical  operating  trends,  data
contained in the Company's  records and other data available from third parties,
but  there  can be no  assurance  that  management's  expectations,  beliefs  or
projections  will result or be achieved or accomplished.  The Company  disclaims
any  obligation to update any forward  looking  statements to reflect  events or
circumstances after the date hereof.

Item 1.  Description of Business

General

     Vacu-dry   Company  (the  "Company"  or  "Vacu-dry")  was  incorporated  in
California  on December 27, 1946 and has been engaged in the  production  of low
moisture  fruits  since  1933.  The  Company's   business  is  the  development,
production and marketing of fruit products.  The Company's  products include low
moisture  and  evaporated  fruits,  bulk apple juice,  apple juice  concentrate,
private label drink mixes and low moisture food for the food storage market. The
Company also markets a broad line of packaged  organic  dried fruits and organic
chilled, pasteurized fruit juices and drinks under the Made In Nature(R) brand.

     On June 11,  1998,  the Company  acquired  (through a  subsidiary,  Made In
Nature  Company,  Inc.  ("MINCO")  the  business,  assets  and  certain  of the
liabilities of Made In Nature,  Inc., a natural foods marketer.  Made In Nature,
Inc.  was  founded  in 1989 and was the first  company  to  introduce  a line of
certified  organic fresh  produce.  Made In Nature,  Inc. was sold to Dole Food
Company in August  1994.  In April of 1996,  Made In Nature,  Inc.'s  co-founder
purchased all of its stock from Dole and  redirected  its  marketing  focus from
fresh produce to packaged foods. In conjunction  with the Company's  acquisition
of Made In Nature,  Inc.,  Takanashi Milk Products Company of Japan (its largest
ingredients customer) became a minority shareholder of MINCO.

     The  purchase of the Made In Nature  brand and certain  related  assets was
intended to further the Company's  strategic objective of diversifying its fruit
products.  The  Company  believes  that the  acquisition  of MINCO will give the
Company  access to the fast growing  natural and organic foods  categories.  The
Company's  goal is to  build a  premier  natural  foods  brand.  It  intends  to
accomplish this through  marketing efforts and rapid growth achieved through the
expansion of distribution as well as the introduction of new products.

     Effective October 13, 1992, the Company entered into a representation
agreement  with  Confoco,  Inc. for the sale of low moisture  banana and pumpkin
flakes. For the year ended June 30, 1996,  Vacu-dry recorded sales of $2,478,000
of Confoco products. The representation  agreement was terminated effective July
1, 1996. The Company has  representation  agreements  with Zoria Farms (assorted
dried  fruits),  Meduri Farms (dried and infused  fruits) and Apple Valley Juice
(apple fiber).  These agreements expire,  November 3, 1999, January 15, 2001 and
March 30, 2001, respectively.

Industry Segment Information

     The Company competes in a single industry segment within the food
industry: all assets held are supportive of efforts to compete in that segment.
Selective financial information relating to the industry segment is as follows:


                                  1998             1997              1996

     Net Sales                26,094,000        $23,798,000       $26,553,000
     Earnings before
     income taxes             $1,429,000           $749,000          $651,000
     Identifiable Assets     $20,776,000        $14,576,000       $13,587,000

     The Company's export sales are dependent on foreign crop conditions and
exchange  rates.  The Company's  export sales were  $1,883,000,  $2,536,000  and
$2,498,000 for fiscal year 1998, 1997 and 1996, respectively.

Dried Fruit Ingredients

     Business.  Through drying processes, the moisture in apples is reduced from
original levels of 85%-90% to as low as 2%. In addition,  the Company  purchases
other  fruits such as  apricots,  dates,  peaches  and  prunes,  which have been
partially  dried,  and further reduces the moisture in these fruits to levels of
approximately 3%. The resultant low moisture products are much lighter in weight
and less bulky than their raw, canned or frozen  counterparts.  Because of their
extreme  dryness,  low moisture fruit products require no refrigeration or other
special storage conditions. Other advantages include consistent product quality,
economical packaging and convenience in handling and use.

     Industry and Competition. The low moisture food industry in the United
States  is  comparatively  small  with  only  a few  processors  engaged  in the
dehydration  of fruits to low moisture  levels (2% to 5% moisture).  The Company
has one major domestic competitor and several smaller foreign competitors in the
low moisture  and  evaporated  businesses.  Numerous  processors  compete in the
business of producing bulk apple juice and concentrate.

     Sales and Marketing.  The Company's  sales are worldwide but principally to
manufacturers  in the United  States and  Canada.  The  Company's  products  are
primarily sold through brokers to major food processors,  bakeries, food storage
and food service operators and to federal and state institutions.

     Approximately  80%  of  the  Company's  sales  are  generated  from  annual
contracts  that are normally  written  between August and November of each year.
Most of these  contracts  are for one year.  The sales price is normally  fixed.
During the fiscal year, the customer will order against these contracts, and the
Company  will  invoice  the  customer  based upon the price and other  terms and
conditions  of the  contract.  The Company  incurs  risk under  these  contracts
because the total quantity of raw materials  required to fulfill these contracts
has normally not been procured at the time the contracts are written.  More than
half  of the  Company's  raw  material  requirements  are  not  purchased  under
contract. If the price of raw materials increases or decreases, the Company will
either benefit from or will absorb these  variances from what was budgeted.  The
Company's raw material  costs and the related yield in processing  can vary from
year to year.  This  process has  existed  for many  years,  and the Company has
experience in dealing with this risk.

     The Company's three largest  customers  accounted for  approximately 17% of
gross sales in 1998. The loss of any one or more of these customers could have a
material adverse effect on the Company.

     Sources of Supply.  In terms of volume,  apples  represent  the major fruit
handled by the Company. The Company's production facility is designed to process
fresh fruit in addition to partially dehydrated fruits or vegetables.  The
sources of apple raw material supply are individual  apple growers,  apple fresh
packing  operators  and,  in  emergencies,  other dried  apple  processors.  The
majority of the Company's raw apple supply comes from California. In some years,
due to crop  conditions,  the percentage of fruit  purchased  from  out-of-state
sources may increase.  In those years, the Company incurs increased costs due to
additional  freight.  The  Company  strives to reflect  such cost  increases  in
selling price adjustments, but, if unsuccessful, it will absorb such costs.

     Other  important  fruits,  including  peaches,  apricots  and  prunes,  are
obtained principally from dried fruit packing houses in California.  Supplies of
these  fruits are  expected  to be  sufficient  to meet the needs of our regular
customers.  For other  supplies,  including  cans and packaging  materials,  the
Company draws from a number of vendors and expects that  adequate  supplies will
be available.

     Seasonal Nature of Business. The business of producing evaporated
apples,  bulk apple juice and  concentrate is seasonal,  beginning in August and
usually  ending in March or April.  In fiscal  1998,  the  Company  changed  its
production  plan and, as a result,  production will be compressed into a shorter
period of months. Inventories of fresh and dried apples, packaging materials and
finished goods as of June 30, 1998, were  approximately 21% of annual net sales.
The Company  experiences a normal  seasonal  increase in inventories and related
short-term borrowings during the second and third quarters of the fiscal year.

Organic Packaged Products and Ingredients

     Business.  Through its subsidiary,  Made In Nature Company, Inc. ("MINCO"),
the Company  markets a broad line of packaged  organic  dried fruits and organic
chilled and  pasteurized  fruit  juices and drinks  under the Made In  Nature(R)
brand.  The  products  are  principally  sold  through  brokers to natural  food
distributors  and  supermarkets  in the United  States and Canada.  In addition,
MINCO supplies leading food  manufacturers,  mostly in Japan, with organic fruit
juice concentrates. The Company's objective is to build a premiere natural foods
brand.  The Company  believes  that this  objective  can be  achieved,  in part,
through rapid growth. There is no assurance that such growth can be achieved or,
if it can,  that the  resulting  demands  that will be  placed on the  Company's
management,  working capital,  financial and management and control systems, and
its supply, production and distributions systems can be adequately managed.

     Competition In the organic food categories in which MINCO competes, the
competition is relatively  small. In the organic chilled beverage category (on a
national basis),  MINCO has two direct  competitors.  In the organic dried fruit
and vegetable category (on a national basis),  MINCO has two direct competitors.
In the mass-market sector,  MINCO has many large competitors,  but none of these
competitors  are currently  marketing an organic  product.  MINCO's  growth will
depend on its  ability  to  continue  to  expand  distribution  in  conventional
supermarkets and in natural food specialty  markets.  Distribution  through both
channels  presents  significant  marketing  challenges,  risks and  distribution
costs.  There is no assurance that MINCO can achieve trade or consumer expansion
in either  channel.  MINCO's  products are generally  premium-priced  and may be
sensitive to national and regional economic conditions.

     Sources of Supply.  MINCO contracts with growers and grower-packers for the
purchase of its organic raw material. Packaging is done under contract. MINCO is
a  marketing  company  and has no  production  facilities.  Although  MINCO  has
contractual  obligations  to purchase  certain raw  materials,  it does not take
possession of the inventory until packaged and invoiced by the contract  packer.
Although  organic  farming has increased  over the last five years,  as with all
agricultural  products,  shortages  can occur.  A  significant  shortage  of raw
materials may have a material adverse effect on MINCO.

     Licensing Agreements. Made In Nature(R) brand fresh produce is sold under a
licensing  agreement with MINCO through Made In Nature Fresh,  Inc.,  which is a
subsidiary  of Albert's  Organics,  the  largest  distributor  of fresh  organic
produce in North America.  In 1996, Made In Nature, Inc. licensed the use of its
brand in Japan to  Takanashi,  which  intends to market Made In Nature(R)  brand
products throughout Japan.

     Organic  Certification.  The  value  of the  Made  In  Nature(R)  brand  is
dependent on the organic  certification.  The loss of this  certification  would
have a material  adverse  effect on MINCO.  MINCO is dependent  upon  consumers'
perception  of  the  safety,  quality,  and  possible  dietary  benefits  of its
products.  As  a  result,  substantial  negative  publicity  concerning  organic
products,  MINCO's  products  or the  products  of its  licensees  could  have a
material adverse effect on MINCO's business,  financial  condition or results of
operations.

     The USDA has been developing the rules for the National Organic Program for
eight years, as mandated in the Organic Food Production Act of 1990.  The
proposed rules were released in early 1998 and were met with significant
opposition.  Due to this opposition the USDA is re-evaluating the proposed rules
If the USDA rules do not provide the restrictions emphasized in the opposition
to initial proposal, the image of "organic" by the consumer may be impaired 
and as a result negatively affect MINCO's sales.

     Inventories.  MINCO's  inventories  of raw materials and finished  goods on
hand as of June 30, 1998 were  $2,319,000.  It is anticipated  that building the
Made In Nature(R) brand will increase working capital  requirements.  Based upon
Made In Nature Inc.'s prior operating  losses,  there is no assurance that MINCO
can achieve profitable operations.

Backlog

     The dollar amount of order and contract  backlog  believed to be firm as of
September  1, 1998,  September  1, 1997 and  September  1, 1996 is  $12,478,000,
$10,186,000 and $8,558,000,  respectively.  This backlog does not include MINCO.
The backlog as of September 1, 1996 excludes the Confoco orders.  It is expected
that the order  backlog  will be filled and shipped  within the  related  fiscal
year. The dollar value of backlog varies during the year,  with the peak usually
occurring during the September through December period.

Trademarks

     The Company holds the following registered  trademarks:  Vacu-dry,  Made In
Nature, Apple Munchies,  Noah's Ark, Fruit Galaxy, Perma-Pak and Pantri Reserve.
Sales of  trademarked  goods  account for the  majority of the  Company's  total
sales. Vacu-dry,  Made In Nature and Perma-Pak are the predominant trademarks of
those  listed  above.  The Made In Nature  brand is  important to the Company in
connection with the sale of its branded organic products.

Research and Development

     For  information on research and development  expenditures,  see Note 14 to
the Financial Statements.

Environmental Matters

     The  Company  has  complied  with all  governmental  regulations  regarding
protection of the environment.  No material capital expenditures are anticipated
for environmental control facilities during the next fiscal year.

Employees

     The Company employs an average of  approximately  265 persons.  This number
varies throughout each year and increases during periods of high production.  Of
the 265  employees,  approximately  200 are  represented  by the  General  Truck
Drivers,  Warehousemen  and Helpers Union,  Local #624. The union  employees are
presently covered by a signed contract.

Insurance

     The Company maintains product,  property  and general liability  insurance
plus umbrella liability coverage.  The Company does not carry any product recall
coverage.  Management feels the limits and coverage are adequate relative to the
related  risk.  There is no assurance  that this  insurance  will be adequate to
protect the Company from product liability claims. A product recall could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

Item 2.  Properties

     The principal administrative offices are located in Sebastopol, California.
Approximately 4,130 square feet of office space is leased through February 1999.
At the end of the term, the lease reverts to month-to-month.

     The  Company  owns 15 acres of land and  approximately  95,000  square feet
under roof at 1365 Gravenstein Hwy So.,  Sebastopol,  California.  This facility
(formerly  described as Plant #1) was used for the  dehydration of fruits to low
moisture prior to the  consolidation  of this operation into the main processing
plant  (formerly  described as Plant #2),  located at 2064  Gravenstein Hwy No.,
Sebastopol,   California.   As  of  June  30,  1998,   the  Company  has  leased
approximately  71,400 square feet of this facility,  which  comprises 90% of the
leaseable square footage.  The Company's research and development  department is
located at this facility. The Company has no debt associated with this facility.

     The Company  owns 66 acres of land and  approximately  298,000  square feet
under roof at 2064 Gravenstein Hwy. No., Sebastopol,  California. As of June 30,
1998, this facility is the Company's only active processing plant. The buildings
include facilities to process fresh apples into dried products, bulk apple juice
and concentrate. In addition to the facilities for the dehydration of apples and
other  fruits,   there  is  also  warehouse  space,  cold  storage,  and  office
accommodations.  During fiscal 1998,  the  production  operations  functioned at
approximately  115%  of the  single  shift  capacity.  The  Company  has  leased
approximately  54,500 square feet of excess  warehouse space to various tenants.
The primary  tenant,  occupying  51,200 square feet extended their lease through
April 2006. The Company has no debt associated with this facility.

     MINCO's office is located in San Rafael,  California.  Approximately  2,400
square feet of office space is leased on a month-to-month basis. This office and
the Company's  corporate  office will be consolidated  and relocated  during the
1999 fiscal year.

Item 3.  Legal Proceedings

     The Company has no material legal proceedings pending.

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

     No matters  were  submitted to a vote of security  holders  during the last
quarter of the year ended June 30, 1998.

                                     Part II

Item 5.  Market for the Registrant's Common Stock and Related Security-Holder
     Matters

     The Company's shares are traded on the NASDAQ National Market.

     The Company's NASDAQ symbol is VDRY.

     The  quarterly  high and low prices  for the last two fiscal years were as
follows:

                      Quarter Ending      Low Bid      High Bid

                      09/30/96            4-7/8        5-1/4
                      12/31/96            4-7/8        5-1/2
                      03/31/97            5            5-1/2
                      06/30/97            4-3/8        5
                      09/30/97            4-1/2        5-1/2
                      12/31/97            4-7/8        7-1/4
                      03/31/98            5-5/8        8-1/2
                      06/30/98            6-3/4        11

     The above  quotations  were  obtained from the NASDAQ  monthly  statistical
reports.

     On September 8, 1998, the approximate number of holders of common stock
was 661.  On that date,  the  average of the high and low price per share of the
Company's  stock  was  $7.88.  This  price  does not  include  dealer  mark-ups,
markdowns or commissions.

     In the fourth  quarter of fiscal  1994 and in the first  three  quarters of
fiscal 1995, the Company declared a $.05 per share dividend.  On April 27, 1995,
as a result  of the  decline  in sales  and  earnings,  the  Board of  Directors
suspended the quarterly  dividends.  The Company's  loan agreement with its bank
includes a negative covenant  regarding the declaring or paying of a dividend in
cash,  stock or any other property.  This covenant would need to be waived prior
to the  declaration of a dividend.  At this time, the Company does not intend to
reinstate a cash dividend plan.

Item 6.  Selected Financial Data


YEAR ENDED

                                                                                            

                                  June 30, 1998    June 30, 1997     June 30, 1996    June 30, 1995    June 30, 1994

                                                (In   thousands    except   per   share amounts)

Net  sales                              $26,094          $23,798           $26,533          $21,438          $27,773
Earnings before income taxes
                                         $1,421             $749              $651             $287           $1,887
Net earnings                               $899             $517              $434             $195           $1,174
Earnings per common share
         Basic                             $.57             $.31              $.25             $.11             $.70
         Diluted                           $.56               --                --               --               --
Weighted average common
shares and equivalents
outstanding
         Basic                            1,581            1,648             1,704            1,701            1,669
         Diluted                          1,600               --                --               --               --
Total  Assets                           $20,776          $14,576           $13,587          $15,335          $14,929
Long-term debt                          $ 4,500          $ 1,808           $ 1,628         $  2,105          $ 2,585
Cash dividends per common
share                                   $    --          $    --           $    --         $    .15          $   .05



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

LIQUIDITY AND CAPITAL RESOURCES

     The Company's  financial  condition continued to improve during fiscal year
1998.  Some of this  improvement  is  reflected  in the  Company's  increase  in
shareholder equity per share. Equity per share increased from $5.37 as of fiscal
1997 to $6.21 as of fiscal 1998. This  significant  increase was a result of the
Company's  repurchase of 139,100 shares of stock at a total cost of $835,000 and
net  earnings of $899,000  for fiscal 1998.  As a result of the  acquisition  of
MINCO,  the debt to equity ratio  increased  from 0.65 in fiscal 1997 to 1.16 in
fiscal 1998 with a corresponding  decrease in the current ratio from 2.36 to 1.0
in fiscal 1997 to 1.0 in fiscal 1998.  The increase in accounts  payable
and inventories was a direct result of the MINCO acquisition.

     Because the Company's operations are subject to seasonality,  the Company's
liquid  resources  fluctuate  during the year. The Company  experiences a normal
seasonal  decrease in production in April.  Inventories  and related  short-term
borrowings  are usually at their peak at this time.  The slowdown in  production
normally  extends through July and corresponds to the  availability of raw fruit
on an affordable basis. The Company's inventory  ordinarily decreases during the
period  beginning in May and ending in September  which creates a  corresponding
increase in liquidity.  In fiscal 1999, the Company continues to operate under a
change in its production  cycle which was instituted in fiscal 1998. This change
is expected to increase inventories in the first six months of the fiscal year.

     The  Company's  operating  capital is obtained  from  internal and external
sources.  The Company's  largest  external  source is a revolving line of credit
provided by a bank at the bank's  prime rate.  The Company  increased  the total
limit of its revolving  line of credit to $4,500,000 in  anticipation  of higher
short-term  borrowing  requirements as a direct result of a condensed production
period and the related increase in inventory  levels.  The line expires November
1, 1999. As of June 30, 1998, the Company had  $2,203,000 of available  funds on
this revolving line of credit.  This compares with $2,146,000 of available funds
on the  $3,500,000  revolving  line of credit as of June 30,  1997.  The Company
utilized the revolving  line of credit as a source of interim  financing to fund
the  acquisition of MINCO. In the first half of fiscal 1999, the Company intends
to convert  these  borrowings  to  longer-term  debt.  As of June 30, 1998,  the
Company was in compliance  with all covenants  and  restrictions  related to its
outstanding debt. The Company's loan agreement with its bank includes a negative
covenant  regarding the  declaring or paying of dividends in cash,  stock or any
other  property  without the prior  approval by the bank.  The Company  received
approval from its bank prior to the  repurchase of the 139,100  shares of common
stock. The Company's long-term debt increased $835,000 as a result of this stock
repurchase.

     Excluding  the Year 2000  expenditures,  which are  expected to be financed
through leasing arrangements,  the Company has established a capital expenditure
budget of  approximately  $998,000  for the 1999 fiscal  year.  These funds will
primarily be used to purchase new and recondition  existing equipment related to
the   manufacturing   operation.   The  Company   anticipates   financing  these
expenditures through internally generated funds.

     The  Company has  reviewed  its  information  technology  (IT)  systems and
determined  that its is not Year  2000  compliant.  The  Company  has  chosen to
purchase  new  software,  which  is  warranted  to be Year  2000  compliant.  In
addition,  the Company is  purchasing  new  hardware on which to operate the new
software.  The Company has not completed its  assessment of its non-IT  systems.
The initial assessment is that there are very few embedded  microprocessors that
will need to be replaced.  This  assessment  will be completed by September  30,
1998.  The  conversion  to the new software is just  beginning.  The Company has
hired a  consulting  firm to manage  the  implementation  of the  software.  The
conversion for Vacu-dry and MINCO to this new system is expected to be completed
by no later than May 31,  1999.  Phase I for just  Vacu-dry  is  expected  to be
completed by December  31, 1998.  The final phase is expected to be completed by
February 28, 1999. MINCO will begin its implementation on January 1, 1999 and is
expected to complete all phases by April 30, 1999. The Company has allocated one
month at the end of the  conversion  to make  sure it has  addressed  all of the
issues  related  to the  conversion.  A group  of ten  managers  has  formed  an
"Implementation Team" which is strongly supported by upper management.  Both the
Implementation  Team and upper management are confident that the  implementation
can be completed by May 31, 1999.  Management  estimates  that the total cost of
the system will be approximately  $800,000.  The expenditures for the new system
will primarily  occur in fiscal 1999. The Company  anticipates  financing  these
costs through a lease  agreement.  The Company has assessed its risk relative to
the Year 2000 issue and is confident that it can accomplish the conversion prior
to December 31, 1999. If this conversion does not happen, the Company would have
to rely on PC-based software to accomplish its normal business  activities until
the conversion can be completed.

     The  Company  has been  successful  in leasing  all of its idle  production
facility  other than a portion  occupied  by Product  Development.  The  Company
signed a long-term lease for  approximately  one-half of the previously  vacated
portion of this facility. The Company has secured a new short-term lease for the
balance of the available space. This lease expires January 31, 1999. The Company
is working to obtain a replacement  tenant without a loss of income but has been
unsuccessful to date. In addition,  the Company  continues to lease a portion of
its current  operating  facility and has entered into a long-term lease with the
primary tenant.

     The Company may require  additional  capital to expand the current business
and to acquire additional companies.  The Company will utilize future private or
public financing to satisfy this need for additional funds.

     After the Company obtains longer-term  financing for the MINCO acquisition,
it believes the existing line of credit limit of  $4,500,000  will be sufficient
for its own and MINCO's working capital requirements.

RESULTS OF OPERATIONS

     The results of operations  include the accounts of the Company for the year
ended June 30, 1998 and the  accounts  of MINCO for the period from  acquisition
(June 11,  1998) to June 30,  1998.  The  results  of  operations  for MINCO are
included  in  the  following   discussions   but  are  not  significant  to  the
consolidated results of the Company for fiscal 1998.

     Net Sales. The Company's sales are dictated by the competitive environment,
customer  demands and sales  preferences.  Sales volume between the years can be
affected by one or more of these  factors.  Net sales for fiscal 1998  increased
$2,296,000 or 10%. This increase was primarily the result of higher volume sales
(+17%) offset by an average unit price decrease (-7%).  The unit price decreases
were a direct  result of lower raw  material  costs.  Net sales for fiscal  1997
decreased $2,735,000 or 10%. This decrease was primarily a result of the loss of
the Confoco banana and pumpkin sales,  which  accounted for $2,478,000 of fiscal
1996 sales.

     Other Revenue.  In fiscal 1998, other revenue decreased $49,000 or 8%. This
decrease was primarily the result of lower rental income.

     Cost of Sales.  As a percentage  of net sales,  cost of sales  decreased in
fiscal 1998 to 83% as compared to 89% in 1997 and 91% in 1996.  These  decreases
in both  1998 and 1997 are a result  of lower  raw  material  prices,  increased
production volume, yield improvements and production efficiencies.

     Selling,  General  and  Administrative  Expenses.  In  fiscal  1998,  these
expenses  increased  $1,230,000  or 57%. The  increase was due to the  following
items:  costs  incurred  as the  result  of  the  exploration  of new  strategic
initiatives;  bonus and profit  sharing  expenses  which did not occur in either
fiscal 1997 or 1996;  MINCO  expenses;  an  increase  in the Stock  Appreciation
Rights  liability (as a result of the higher stock price);  and greater expenses
for salaries, benefits and marketing expenses.

     Interest  Expense.  The increase in fiscal 1998 interest expense of $38,000
or 14% is the  result of  increased  average  borrowings  on the line of credit.
Interest  rates remained  relatively  constant  between  years.  In fiscal 1997,
interest  expense  decreased  $26,000 or 9% from 1996 due to the  decline in the
weighted  average interest rate on the line of credit which more than offset the
increase in interest expense as a result of the increase in long-term debt.

     Income  Taxes.  The  effective  tax rate  increased  from 31  percent to 37
percent due to decreased tax credits and increased income.

Item 8.  Consolidated Financial Statements and Supplementary Data

     See Index at Item 14 for information required by this item.

Item 9.  Disagreements on Accounting and Financial Disclosure

     None.

                                    Part III

Item 10.  Directors and Executive Officers of the Registrant

     Information with respect to this item is contained in the Registrant's 1998
Proxy Statement under the heading  "Election of Directors," which information is
incorporated herein by reference.

Executive Officers of the Registrant

     The following table sets forth certain information concerning the
executive officers of the Company as of September 25, 1998:

     Name                    Age     Position

     Gary L. Hess            46     President and Chief Executive Officer
     Esther K. Castain       60     Secretary and Manager of Employee Relations
     Thomas R. Eakin         44     Vice President Finance and Chief Financial 
                                        Officer

     Mr.  Hess  joined  the  Company  as of May 1, 1996 as  President  and Chief
Executive  Officer.  Prior  thereto he was a Senior Vice  President of Dole Food
Company,  Inc.  (fresh and  processed  fruit)  (1993-1996);  President of Cadace
Enterprises,  Inc. (water conservation  products) and The Marketing  Partnership
(1992-1993);  and Director of Marketing,  E & J Gallo Winery (wine and distilled
spirits) (1987-1992).

     Ms.  Castain  joined the  Company in 1976.  She has been  Secretary  of the
Company since 1990. Prior thereto she was Manager of Employee Relations.

     Mr. Eakin  joined the Company in 1983.  For the past eleven  years,  he has
been Vice President, Finance and Chief Financial Officer.

Items 11, 12 and 13

     The  information  required  in Items 11, 12 and 13 will be  included in the
definitive Proxy Statement for Registrant's  1998 Annual Meeting of Shareholders
or in an  amendment  to the Form  10-K  under  cover of Form 8. The  information
required  in this  Part III  will be filed  with  the  Securities  and  Exchange
Commission no later than 120 days after the end of the fiscal year.

                                     Part IV

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

(a)  Documents filed as part of this Report:

     1.   Financial Statements:                                       Page No.

         Report of Independent Public Accountants.                    12

         Statement of Earnings for the Years Ended
         June 30, 1998, June 30, 1997 and June 30, 1996.              14

         Balance Sheets -- June 30, 1998 and June 30,1997.            13

         Statements of Changes in Shareholders' Equity for
         the Years Ended June 30, 1998, June 30, 1997 and
         June 30, 1996.                                               15

         Statements of Cash Flows for the Years Ended
         June 30, 1998, June 30, 1997 and June 30, 1996.              16

         Notes to Financial Statements.                               17-25

     2. Financial statements and schedules not included herein have been omitted
because of the absence of  conditions  under which they are  required or because
the required  information,  where material, is shown in the financial statements
or notes thereto.

     3. Exhibits: Page No.

         See Exhibit Index                                             27

(b)  Reports  on Form  8-K.  A  report  on Form 8-K was  filed on June 22,  1998
relating to the  Company's  acquisition  (through a  subsidiary,  Made In Nature
Company,  Inc., the business,  assets and certain of the  liabilities of Made In
Nature, Inc., a natural foods marketer.

                                   SIGNATURES

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

                                   VACU-DRY COMPANY
                                  (Registrant)

Date:  September 25, 1998          By:  /s/ Gary L. Hess
                                     ------------------------------------
                                     Gary L. Hess, President & CEO





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

                                                                                     

SIGNATURES                                  TITLE                                        DATE

/s/ Gary L. Hess                            President & Chief Executive Officer          September 25,1998
- -----------------------------------------   Director
Gary L. Hess


/s/ Kenneth P. Gill                         Director                                     September 25, 1998
- -----------------------------------------
Kenneth P. Gill
                                            
                                             
                                             Director
- -----------------------------------------
Edward Koplovsky


/s/ Roger S. Mertz                          Director                                     September 25, 1998
- -----------------------------------------
Roger S. Mertz


/s/ Craig Stapleton                         Director                                     September 25, 1998
- -----------------------------------------
Craig Stapleton


/s/ Donal Sugrue                            Director                                     September 25, 1998
- -----------------------------------------
Donal Sugrue


/s/ Thomas R. Eakin                         Vice President Finance & Chief Financial     September 25, 1998
- -----------------------------------------   Officer
Thomas R. Eakin






                                VACU-DRY COMPANY
                          COMMISSION FILE NUMBER 01912

                                  EXHIBIT INDEX
                        For the year ended June 30, 1998


                                                                                    

Exhibit No.         Document Description                                                Page No. or Reference
- -----------         --------------------                                                ----------------------
3.1                 Articles of Incorporation                                           (2)
3.2                 By-laws of Vacu-dry Company                                         (4)
10.1                Employment Agreement between Vacu-dry Company and Gary L. Hess
                    dated March 14, 1996                                                (5)
10.2                Stock Appreciation Rights Plan                                      (4)
10.3                1996 Stock Option Plan                                              (6)
10.4                1993 Employee Stock Purchase Plan                                   (7)
10.5                Agreement dated June 11, 1998 between MIN Acquisition Corp.,
                    Vacu-dry Company and Global Walk, Inc.
10.6                Co-Sale Agreement dated June 11, 1998 between Vacu-dry Company
                    and Global Walk, Inc.
10.7                Asset Purchase Agreement dated June 11, 1998 between Vacu-dry
                    Company, MIN Acquisition Corp., Made In Nature, Inc and Gerald E.
                    Prolman
10.8                Warrant to Purchase Common Stock dated June 11, 1998 issued by
                    Vacu-dry Company to Made In Nature, Inc.
10.9                Warrant to Purchase Common Stock dated June 11, 1998 issued by
                    Vacu-dry Company to Gerald E. Prolman
11.                 Computation of Per Share Earnings
23. 1               Consent of Independent Public Accountants
27. 1               Financial Data Schedule (EDGAR Filing Only)


Incorporated by reference to the Company's:

(2) Form 10-K for the year ended June 30,  1988 (4) Form 10-K for the year ended
June 30, 1992 (5) Form 10-K for the year ended June 30, 1996 (6) Form 10-K/A for
the year ended June 30, 1996 (7) Form S-8 Registration Statement No. 33-70870



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Shareholders of
Vacu-dry Company:

We have audited the accompanying consolidated balance sheets of Vacu-dry Company
(a California  corporation) and Subsidiary as of June 30, 1998 and 1997, and the
related consolidated  statements of earnings,  changes in shareholders'  equity,
and cash flows for each of the three  years in the period  ended June 30,  1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements 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 are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Vacu-dry Company and Subsidiary
as of June 30, 1998 and 1997, 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.






San Francisco, California,
   August 21, 1998







                         VACU-DRY COMPANY AND SUBSIDIARY

               CONSOLIDATED BALANCE SHEETS--JUNE 30, 1998 AND 1997

                                                                                                     

                                                                                               1998             1997
                                                                                          ---------------- ---------------
                                         ASSETS
CURRENT ASSETS:
   Cash                                                                                    $    385,000     $    283,000
   Accounts receivable, less allowances for uncollectible accounts of $58,000 and
     $63,000 in 1998 and 1997, respectively                                                   2,298,000        1,567,000
   Income tax receivable                                                                        127,000           70,000
   Inventories, less LIFO reserves of $1,114,000 and $2,180,000 in 1998 and 1997,
     respectively                                                                             7,926,000        5,055,000
   Prepaid expenses                                                                             334,000          131,000
   Current deferred income taxes, net                                                           360,000          239,000
                                                                                          ---------------- ---------------
                Total current assets                                                         11,430,000        7,345,000
                                                                                          ---------------- ---------------
PROPERTY, PLANT, AND EQUIPMENT:
   Land                                                                                         231,000          231,000
   Buildings and improvements                                                                 6,604,000        6,570,000
   Machinery and equipment                                                                   11,362,000       11,059,000
   Construction in progress                                                                     390,000           77,000
                                                                                          ---------------- ---------------
                Total property, plant, and equipment                                         18,587,000       17,937,000
   Accumulated depreciation                                                                 (11,803,000)     (10,706,000)
                                                                                          ---------------- ---------------
                Net property, plant, and equipment                                            6,784,000        7,231,000
                                                                                          ---------------- ---------------
GOODWILL, net of accumulated amortization of $5,000 in 1998                                   2,562,000                0
                                                                                          ---------------- ---------------
                Total assets                                                               $ 20,776,000     $ 14,576,000
                                                                                          ================ ===============
                          LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Borrowings under line of credit                                                         $          0     $  1,354,000
   Current maturities of long-term debt                                                         438,000          557,000
   Accounts payable                                                                           3,789,000          490,000
   Accrued payroll and related liabilities                                                      936,000          539,000
   Other accrued expenses                                                                       353,000          173,000
                                                                                          ---------------- ---------------
                Total current liabilities                                                     5,516,000        3,113,000
                                                                                          ---------------- ---------------
BORROWINGS UNDER LINE OF CREDIT                                                               2,297,000                0
                                                                                          ---------------- ---------------
LONG-TERM DEBT, net of current maturities                                                     2,203,000        1,808,000
                                                                                          ---------------- ---------------
DEFERRED INCOME TAXES, net                                                                      865,000          826,000
                                                                                          ---------------- ---------------
MINORITY INTEREST                                                                               509,000                0
                                                                                          ---------------- ---------------
SHAREHOLDERS' EQUITY:
   Preferred stock:  2,500,000 shares authorized; no shares outstanding                               0                0
   Common stock:  5,000,000 shares authorized, no par value; 1,511,079 and 1,642,757
     shares outstanding in 1998 and 1997, respectively                                        2,837,000        3,635,000
   Warrants for common stock                                                                    456,000                0
   Retained earnings                                                                          6,093,000        5,194,000
                                                                                          ---------------- ---------------
                Total shareholders' equity                                                    9,386,000        8,829,000
                                                                                          ================ ===============
                Total liabilities and shareholders' equity                                 $ 20,776,000     $ 14,576,000
                                                                                          ================ ===============
<FN>
  The accompanying notes are an integral part of these consolidated statements.
</FN>








                         VACU-DRY COMPANY AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF EARNINGS
                FOR THE YEARS ENDED JUNE 30, 1998, 1997, AND 1996


                                                                                                  

                                                                            1998             1997             1996
                                                                       ---------------- ---------------- ---------------

REVENUE:
   Net sales                                                            $26,094,000      $  23,798,000    $  26,533,000
   Other                                                                    586,000            635,000          685,000
                                                                       ---------------- ---------------- ---------------

                Total revenue                                            26,680,000         24,433,000       27,218,000
                                                                       ---------------- ---------------- ---------------

COSTS AND EXPENSES:
   Cost of sales                                                           21,565,000       21,258,000       24,142,000
   Selling, general, and administrative                                     3,384,000        2,154,000        2,127,000
   Interest                                                                   310,000          272,000          298,000
                                                                       ---------------- ---------------- ---------------

                Total costs and expenses                                   25,259,000       23,684,000       26,567,000
                                                                       ---------------- ---------------- ---------------

                Earnings before minority interest and provision
                  for income taxes                                          1,421,000          749,000          651,000

   Minority interest                                                            8,000                0                0
                                                                       ---------------- ---------------- ---------------

                Earnings before provision for income taxes                  1,429,000          749,000          651,000

PROVISION FOR INCOME TAXES                                                    530,000          232,000          217,000
                                                                       ================ ================ ===============

                Net earnings                                            $     899,000    $     517,000    $     434,000
                                                                       ================ ================ ===============

WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS:

       Basic                                                                 1,581,014        1,647,723       1,703,968
     Diluted                                                                 1,600,327

EARNINGS PER COMMON SHARE:
   Basic                                                                        $0.57             $.31             $.25
   Diluted                                                                       0.56


<FN>
 The accompanying notes are an integral part of these consolidated statements.
</FN>







                         VACU-DRY COMPANY AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 1998, 1997, AND 1996


                                                                                          

                                                    Common Stock            Warrants for                      Total
                                                Number                        Common        Retained     Shareholders'
                                              of Shares       Amount          Stock         Earnings         Equity
                                             ------------- -------------- --------------- -------------- ---------------

BALANCE, JUNE 30, 1995                         1,698,030    $ 3,936,000     $        0     $ 4,243,000     $ 8,179,000

   Net earnings                                        0              0              0         434,000         434,000
   Issuance of common stock                       15,324         65,000              0               0          65,000
                                             ------------- -------------- --------------- -------------- ---------------

BALANCE, JUNE 30, 1996                         1,713,354      4,001,000              0       4,677,000       8,678,000

   Net earnings                                        0              0              0         517,000         517,000
   Repurchase of common stock                    (80,000)      (407,000)             0               0        (407,000)
   Issuance of common stock                        9,403         41,000              0               0          41,000
                                             ------------- -------------- --------------- -------------- ---------------

BALANCE, JUNE 30, 1997                         1,642,757      3,635,000              0       5,194,000       8,829,000

   Net earnings                                        0              0              0         899,000         899,000
   Repurchase of common stock                   (139,100)      (835,000)             0               0        (835,000)
   Issuance of common stock                        7,422         37,000              0               0          37,000
   Issuance of warrants                                0              0        456,000               0         456,000
                                             ============= ============== =============== ============== ===============

BALANCE, JUNE 30, 1998                         1,511,079    $ 2,837,000     $  456,000     $ 6,093,000     $ 9,386,000
                                             ============= ============== =============== ============== ===============


<FN>

 The accompanying notes are an integral part of these consolidated statements.
</FN>








                         VACU-DRY COMPANY AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 1998, 1997, AND 1996

                                                                                               

                                                                          1998             1997              1996
                                                                    ----------------- ---------------- -----------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                                      $      899,000    $     517,000    $      434,000
                                                                    ----------------- ---------------- -----------------
   Adjustments  to  reconcile  net  earnings to net cash  provided by  operating
     activities:
       Depreciation and amortization expense                              1,102,000        1,025,000           947,000
       Loss on sale of assets                                                     0                0            20,000
       Deferred income tax provision                                         27,000           64,000           (86,000)
       Minority interest                                                     (8,000)               0                 0
       Changes in assets and liabilities:
         Accounts receivable, net                                          (569,000)       1,117,000        (1,005,000)
         Income tax receivable                                              (57,000)         (70,000)          155,000
         Inventories, net                                                  (648,000)      (1,625,000)        1,984,000
         Prepaid expenses                                                  (136,000)         (15,000)           60,000
         Accounts payable                                                   117,000         (188,000)          285,000
         Accrued payroll and related liabilities                            383,000           63,000           (50,000)
         Accrued expenses                                                   (37,000)          35,000          (253,000)
                                                                    ----------------- ---------------- -----------------
                                                                            174,000          406,000         2,057,000
                                                                    ----------------- ---------------- -----------------
                Net cash provided by operating activities
                                                                          1,073,000          923,000         2,491,000
                                                                    ----------------- ---------------- -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                    (595,000)      (1,338,000)         (470,000)
   Proceeds from sale of assets                                                   0                0             8,000
   Acquisition of Made In Nature, net of cash acquired                     (297,000)               0                 0
                                                                    ----------------- ---------------- -----------------
                Net cash used for investing activities                     (892,000)      (1,338,000)         (462,000)
                                                                    ----------------- ---------------- -----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings under the line of credit                                   11,245,000        8,030,000        11,002,000
   Payments on line of credit                                           (10,302,000)      (7,502,000)      (12,527,000)
   Proceeds from issuance of long-term debt                                       0          805,000                 0
   Principal payments of long-term debt                                  (1,059,000)        (483,000)         (542,000)
   Repurchase of common stock                                                     0         (407,000)                0
   Issuance of common stock                                                  37,000           41,000            65,000
                                                                    ----------------- ---------------- -----------------
                Net cash provided by (used for) financing
                  activities                                                (79,000)         484,000        (2,002,000)
                                                                    ----------------- ---------------- -----------------
NET INCREASE IN CASH                                                        102,000           69,000            27,000
CASH AT BEGINNING OF YEAR                                                   283,000          214,000           187,000
                                                                    ================= ================ =================
CASH AT END OF YEAR                                                  $      385,000    $     283,000    $      214,000
                                                                    ================= ================ =================

<FN>

 The accompanying notes are an integral part of these consolidated statements.
</FN>







                         VACU-DRY COMPANY AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1998



1.   NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Vacu-dry  Company  (Vacu-dry)  is engaged in the  business  of the  development,
production, and marketing of fruit-related products. Vacu-dry's products include
low-moisture  fruits,  bulk apple juice, apple juice concentrate,  private label
drink mixes,  and  low-moisture  food products,  which are sold to manufacturers
principally in the United States and Canada.  On June 11, 1998,  Vacu-dry formed
Made In Nature Company,  Inc. (MINCO) upon the acquisition of certain assets and
liabilities  of Made In  Nature,  Inc.  (see Note 2).  MINCO is  engaged  in the
business of marketing certified organic,  packaged foods and chilled pasteurized
beverages. The consolidated company is referred to as the Company.

The low-moisture food industry in the United States is comparatively small, with
only a few  organizations  engaged in the  dehydration of fruits to low moisture
levels.  Vacu-dry  has one  major  direct  competitor  in the  low-moisture  and
evaporated  business.  Numerous processors compete in the business of bulk apple
juice and  concentrate.  The organic food  industry in the United States is also
comparatively  small, with only a few organizations  engaged in the marketing of
organic dried fruits and juices.

Effective July 1, 1996, a representation  agreement with Confoco, Inc. (Confoco)
for the sale of low-moisture banana and pumpkin flakes terminated.  For the year
ended June 30,  1996,  Vacu-dry  recorded  gross  profit on Confoco  products of
$368,000.  Under the  agreement  with  Confoco,  for two years  from the date of
termination,  Vacu-dry is prohibited from distributing  banana products to those
customers  in the United  States,  Canada,  and Mexico that  currently  purchase
Confoco's products from the Company.

Vacu-dry's three largest customers accounted for approximately 17 percent and 22
percent of net sales in 1998 and 1997, respectively.

Basis of Presentation

The accompanying  financial  statements include the accounts of Vacu-dry and its
85 percent-owned subsidiary,  MINCO. The accompanying consolidated statements of
earnings for the year ended June 30, 1998, include the accounts of MINCO for the
period  from June 11,  1998,  to June 30,  1998.  All  significant  intercompany
transactions have been eliminated in consolidation.








Supplemental Statements of Cash Flows Information

                                                                                            

                                                                           1998            1997          1996
                                                                      ---------------- ------------- -------------

Cash paid for:
   Interest                                                            $     309,000    $  264,000    $  309,000
                                                                      ================ ============= =============

   Income taxes                                                        $     657,000    $  381,000    $  316,000
                                                                      ================ ============= =============

Supplemental disclosure of noncash transactions:
   Repurchase of common stock through issuance of notes payable
                                                                       $     835,000    $        0    $        0
                                                                      ================ ============= =============

   Details of acquisition of Made In Nature:
     Fair value of assets acquired                                     $   5,223,000    $        0    $        0
     Liabilities assumed                                                  (3,813,000)            0             0
     Creditor debt subsequently converted to equity                         (517,000)            0             0
     Warrants issued                                                        (456,000)            0             0
     Accrued acquisition costs                                              (101,000)            0             0
                                                                      ---------------- ------------- -------------

                Cash paid                                                    336,000             0             0

   Less:  Cash acquired                                                      (39,000)            0             0
                                                                      ================ ============= =============

                Net cash paid for acquisition                          $     297,000    $        0    $        0
                                                                      ================ ============= =============


Inventories

Vacu-dry's  inventories  are  stated  at the lower of cost,  using the  last-in,
first-out (LIFO) method, or market.  MINCO's inventories are valued at the lower
of cost (first-in, first-out method) or market (Note 3).

Property, Plant, and Equipment

Property and equipment  acquired in connection  with the  acquisition of Made In
Nature were recorded at estimated fair value on the acquisition  date. All other
property,  plant,  and  equipment are stated at cost.  Depreciation  is computed
using the  straight-line  method  based upon the  estimated  useful lives of the
assets as follows:

Buildings and improvements                            10 to 40 years
Machinery and equipment                                3 to 15 years

Improvements  that  extend  the  life  of  the  asset  are  capitalized;   other
maintenance  and repairs are expensed.  The cost of maintenance  and repairs was
$1,142,000 in 1998, $936,000 in 1997, and $856,000 in 1996.

Income Taxes

The Company  records  income  taxes in  accordance  with  Statement of Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes." SFAS No. 109
requires  the Company to compute  deferred  taxes based upon the amount of taxes
payable  in  future  years  after  considering  changes  in tax  rates and other
statutory provisions that will be in effect in those years.

Deferred  taxes are  recorded  based  upon  differences  between  the  financial
statement  and tax bases of assets  and  liabilities  and  available  tax credit
carryforwards.

Revenue

The Company recognizes revenue upon shipment of the product.

Stock-Based Compensation

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25), and related interpretations
in accounting for its employee stock options. Under APB 25, because the exercise
price of employee stock options equals the market price of the underlying  stock
on the date of grant,  no  compensation  expense is  recorded.  The  Company has
adopted the  disclosure-only  provisions of SFAS No. 123,  "Accounting for Stock
Based Compensation."

Earnings per Common Share

Basic  earnings  per common  share are  computed by dividing net earnings by the
weighted average number of shares of common stock outstanding during the period.
Diluted  earnings per common share include the dilutive effects of stock options
using the treasury stock method.

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

New Accounting Standards

In June 1997,  the  Financial  Accounting  Standards  Board issued SFAS No. 130,
"Reporting  Comprehensive Income," and SFAS No. 131, "Disclosures about Segments
of an  Enterprise  and Related  Information."  In February  1998,  the Financial
Accounting  Standards Board issued SFAS No. 132,  "Employer's  Disclosures about
Pension Plans and Other Postretirement  Benefits." SFAS Nos. 130 and 132 are not
expected  to  impact  the  Company's   financial   reporting.   The   disclosure
requirements  of SFAS No. 131 will be required  in fiscal year 1999.  Management
anticipates disclosing the Company's results as three business segments.

2.    ACQUISITION OF MADE IN NATURE:

On April 22, 1998, MINCO was formed for the purpose of acquiring Made In Nature,
Inc. On June 11, 1998,  Vacu-dry acquired the assets and certain  liabilities of
Made In Nature, Inc. In addition to the assumption of liabilities, Vacu-dry paid
$336,000 in cash and issued to Made In Nature,  Inc. and its primary shareholder
a total of 112,000  warrants to purchase  Vacu-dry's  common  stock at $8.00 per
share,  expiring  through June 2003.  The warrant  price was equal to the market
price of the  Company's  stock on June  11,  1998.  The  value  assigned  to the
warrants at acquisition  date was $456,000 and is included in equity as warrants
for common stock. Subsequent to the purchase, Vacu-dry entered into an agreement
with a creditor of Made In Nature, Inc. whereby this creditor converted its debt
into a 15 percent equity in MINCO.  The  acquisition was accounted for using the
purchase  method of accounting.  The excess of purchase price over the estimated
fair values of assets  acquired and  liabilities  assumed of $2,567,000 has been
recorded as goodwill  and is being  amortized on a  straight-line  basis over 20
years.  The estimated fair value of assets acquired and  liabilities  assumed is
summarized as follows:

Assets:
   Current assets                                                  $  2,601,000
   Property and equipment                                                55,000
                                                                  -------------

                Total assets                                          2,656,000
                                                                  -------------

Liabilities:
   Other current liabilities                                          1,218,000
   Creditor debt subsequently converted to equity                       517,000
   Short-term notes payable                                           2,095,000
   Other long-term debt                                                 500,000
                                                                  -------------
                Total liabilities                                     4,330,000
                                                                  =============
                Net liabilities acquired                           $  1,674,000
                                                                  =============

Goodwill is calculated as follows:

Cash purchase price                                                $    336,000
Acquisition costs                                                       101,000
Value of warrants issued                                                456,000
Excess of liabilities assumed over assets acquired                    1,674,000
                                                                  =============
Goodwill                                                           $  2,567,000
                                                                  =============

The following  unaudited pro forma  consolidated  results of operations  for the
years  ended  June 30,  1998 and 1997,  are  presented  as if the Made In Nature
acquisition  had  been  made at the  beginning  of each  period  presented.  The
unaudited  pro forma  information  is not  necessarily  indicative of either the
results of operations that would have occurred had the purchase been made during
the periods presented or the future results of the combined operations.

                                                  1998             1997
                                             ---------------- ---------------
                                   (unaudited)

Net sales                                     $  30,861,000    $  28,697,000
Net loss                                           (125,000)        (767,000)
Basic loss per common share                        $(.08)           $(.47)


3.   INVENTORIES:

Inventories  at June 30 consist of the following  (LIFO cost for Vacu-dry;  FIFO
cost for MINCO):

                                                     1998            1997
                                                -------------- ---------------

Finished good                                  $  7,014,000   $  4,208,000
Work in process                                     470,000        291,000
Raw material and containers                         442,000        556,000
                                                -------------- ---------------

                Total                          $  7,926,000   $  5,055,000
                                               ============== ===============

4.   BORROWINGS UNDER LINE OF CREDIT:

Borrowings  under the line of credit are  secured by  Vacu-dry's  inventory  and
accounts receivable. Interest accrues monthly at the bank's prime lending rate.

                                      1998                      1997
                            ------------------------- -------------------------

     Balance at June 30               $2,297,000               $  1,354,000
     Maximum amount available
     under the line of credit         $4,500,000               $  3,500,000
     Average borrowings               $1,078,000               $    982,000
     Maximum borrowings               $2,316,000               $  3,160,000
     Interest at                        Prime                     Prime
     Interest rate at June 30           8.50%                     8.50%
     Weighted average interest rate     8.62%                     8.32%
     Expiration date                 November 1, 1999          November 1, 1997

     In accordance  with the covenants of the revolving line of credit note with
the Company's  bank, the Company will not,  without prior written consent of the
bank, declare or pay any dividend or distribution  either in cash, stock, or any
other property on the Company's stock now or hereafter outstanding. No dividends
were declared in fiscal 1998, 1997, or 1996.  Among the  restrictions  under the
line of credit are  provisions  that  require the  Company to  maintain  certain
financial ratios. The Company obtained a waiver for the repurchase of stock (see
Note 7) and amended a financial covenant during the year to remain in compliance
with the agreement.




5. LONG-TERM DEBT:

Long-term debt consists of the following:
                                                                                          

                                                                                     1998            1997
                                                                                --------------- ---------------

Note payable:  five-year  consolidation  note,  interest  fixed at 7.83 percent,
   interest and principal due monthly,  maturing in September  1998,  secured by
   accounts receivable, inventory, equipment, and fixtures
                                                                                 $     67,000    $    267,000
Note payable:  seven-year  consolidation  note,  interest  fixed at 8.5 percent,
   interest and principal due monthly,  principal due in annual  installments of
   $215,000 in 1999 and 2000,  with a final payment of $717,000 due at maturity,
   maturing  in  September  2000,  secured by  accounts  receivable,  inventory,
   equipment, and fixtures
                                                                                    1,147,000       1,361,000
Note payable:  five-year note,  interest at the yield of 30-day commercial paper
   (5.55 percent at June 30, 1998) plus 2.1 percent,  interest and principal due
   monthly, maturing December 2001, secured by equipment
                                                                                      592,000         737,000
Notes payable:  unsecured five-year notes resulting from repurchase of stock,
   interest at 8.5 percent, interest due monthly, principal due on
   January 20, 2003                                                                   835,000               0
                                                                                --------------- ---------------

                Total                                                               2,641,000       2,365,000

Less:  Current maturities                                                            (438,000)       (557,000)
                                                                                --------------- ---------------

                Long-term debt                                                   $  2,203,000    $  1,808,000
                                                                                =============== ===============


Maturities of long-term debt are as follows:

                Year Ending
                  June 30
           ----------------------

                1999                   $    438,000
                2000                        383,000
                2001                        898,000
                2002                         87,000
                2003                        835,000
                                      --------------

                     Total           $   2,641,000
                                      ==============

6.   INCOME TAXES:

The following is a summary of the Company's provision for income taxes:

                                   1998          1997          1996
                               ------------- ------------- --------------

Current:
   Federal                      $  486,000    $  257,000    $   259,000
   State                            71,000        39,000         44,000
Deferred:
   Federal                          49,000       (50,000)       101,000
   State                           (76,000)      (14,000)      (187,000)
                               ============= ============= ==============

            Provision           $  530,000    $  232,000    $   217,000
                               ============= ============= ==============

A  reconciliation  of the income tax provision to the expected  provision at the
federal statutory income tax rate is as follows:

                                                                                       

                                                   1998        %         1997        %         1996        %
                                               ------------- ------- ------------- ------- ------------- -------

Provision at federal statutory rate             $  486,000    34%     $  253,000    34%     $  221,000    34%
State taxes, less federal tax benefit               88,000     6          47,000     6          41,000     6
Tax credits and other                              (44,000)   (3)        (68,000)   (9)        (45,000)   (7)
                                               ============= ======= ============= ======= ============= =======

                Total provision                 $  530,000    37%     $  232,000    31%     $  217,000    33%
                                               ============= ======= ============= ======= ============= =======

Temporary  differences that gave rise to deferred tax assets and liabilities for
1998 and 1997 were as follows:

                                                                   1998           1997
                                                               -------------- -------------

Deferred tax assets:
   Employee benefit accruals                                    $   140,000    $   145,000
   Unicap and inventory reserves                                    246,000        119,000
   Tax credit carryforwards                                          22,000         65,000
   State income taxes                                                13,000          1,000
   Other                                                              2,000         25,000
                                                               -------------- -------------

                Total deferred tax assets                           423,000        355,000
                                                               -------------- -------------

Deferred tax liabilities:
   Depreciation                                                    (879,000)      (892,000)
   Property taxes                                                   (49,000)       (50,000)
                                                               -------------- -------------

                Total deferred tax liabilities                     (928,000)      (942,000)
                                                               -------------- -------------

                                                                $  (505,000)   $  (587,000)
                                                               ============== =============





At June  30,  1998,  the  Company  has  state  alternative  minimum  tax  credit
carryforwards of $22,000 to offset future state taxable income.

7.   STOCK REPURCHASE:

During the year,  the Company  repurchased  139,100  shares from three  existing
shareholders  in  exchange  for notes  payable  in the amount of  $835,000.  The
purchase price was  determined  based upon the market price at or about the time
of the negotiated transaction.

8.   STOCK APPRECIATION RIGHTS PLAN:

The Company has a stock  appreciation  rights (SAR) plan as an incentive for key
employees.  Under the SAR plan, key employees are granted rights  entitling them
to market price  increases in the  Company's  stock.  At June 30, 1998 and 1997,
100,000 SARs were authorized. A summary of the outstanding SARs is as follows:

                                 Rights Outstanding
                                     at June 30
                              -------------------------
  Price per Right                1998         1997
- ---------------------         ------------ ------------

      $2.69                       4,550        4,950
       3.75                       1,600        1,600
       4.31                       1,500        1,500
       4.63                       6,500        9,900
       5.63                         200          200
       8.88                       2,000        4,500
       9.63                       3,000        3,000
                              -------------------------
                                 19,350       25,650
                              ============ ============

All  rights  are  granted  at fair  market  value at the date of  grant.  Rights
generally  vest ratably  over a period from the second to the sixth  anniversary
date of the grant. The SAR liability and expense or credit recorded quarterly is
based on the market price of the  Company's  stock as of the balance sheet date.
In 1998, 1997, and 1996, the Company increased (decreased) selling, general, and
administrative  expenses by $43,000,  ($4,000), and ($1,000),  respectively,  in
order to reflect the current SAR liability.






9.   EMPLOYEE STOCK PURCHASE PLAN:

     The Employee  Stock  Purchase Plan enables  substantially  all employees to
purchase shares of the Company's  common stock at 85 percent of the market value
on the first or last business day of the quarterly offering period, whichever is
lower.  A maximum of 100,000 shares is authorized for issuance over the ten-year
term of the plan that began on January 1, 1994. The following shares were issued
under the terms of the plan:

                                                Shares      Average Price
                                                Issued        per Share
                                               ---------- ------------------

                                   1998          7,422         $4.98
                                   1997          9,403          4.26
                                   1996         15,324          4.25

10.  EMPLOYEE STOCK OPTION PLAN:

During  1996,  the Board of Directors  (the Board)  approved a stock option plan
(the Plan) for employees and nonemployee  consultants  covering 90,000 shares of
common stock.  In 1998,  the Plan was amended to cover 150,000  shares of common
stock. The Plan includes  incentive stock options (ISOs) and nonqualified  stock
options  (NSOs).  Some of the terms and conditions of the Plan are different for
ISOs and NSOs.  The purchase price of each ISO granted will not be less than the
fair  market  value of the  Company's  common  shares at the date of grant.  The
purchase  price of each NSO  granted  shall be  determined  by the  Board in its
absolute discretion, but in no event shall such price be less than 85 percent of
the fair  market  value at the time of grant.  NSO and ISO  options  granted are
exercisable for ten years from the date of grant.

The number of shares available for granting future options was 60,526 as of June
30, 1998,  and 526 as of June 30, 1997 and 1996.  Options for 89,474 shares were
granted in 1996 and remain outstanding.  These options have an exercise price of
$5.00 per share and a remaining  life of eight years and vest 25 percent in year
one, 50 percent in year two, and 25 percent in year three.  At June 30, 1998 and
1997, 67,107 and 22,369 options were exercisable, respectively.

The  Company  accounts  for the Plan under APB  Opinion  No. 25,  under which no
compensation  cost has been recognized.  Had compensation cost for the Plan been
determined  consistent  with SFAS No. 123, the Company's net income and earnings
per share would have been reduced to the following pro forma amounts:

                                        1998           1997          1996
                                    -------------- ------------- -------------

Net income:
   As reported                       $  899,000     $  517,000    $  434,000
   Pro forma                            854,000        472,000       389,000
Basic earnings per share:
   As reported                          0.57           0.31          0.25
   Pro forma                            0.54           0.29          0.23
Diluted earnings per share:
   As reported                          0.56
   Pro forma                            0.53





The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option  pricing  model,  with  the  following   weighted-average
assumptions used for the 1996 grant: weighted average risk-free interest rate of
6.61 percent;  expected dividend yield of 0 percent; expected life of five years
for the Plan options; expected volatility of 37.44 percent.

11.  EARNINGS PER SHARE CALCULATION:

The  Company  computes  earnings  per share in  accordance  with  SFAS No.  128,
"Earnings per Share." The following  table  provides the detail of the basic and
diluted earnings per share computations:

                                                   Year Ended
                                                   June 30, 1998
                                             -----------------------------
                                                  Diluted         Basic
                                             -------------- --------------

Net income                                       $899,000       $899,000
                                             ============== ==============

Weighted average shares outstanding             1,581,014       1,581,014
                                                            ==============
Effect of dilutive stock options                   19,313
                                              -----------

     Weighted average shares outstanding        1,600,327
                                              ===========

Earnings per common share and common share
 equivalent                                         $0.56          $0.57
                                              ============== ==============

12.  COMMITMENTS:

MINCO has purchase agreements with certain growers and processors to provide the
Company  with  products  and  services  to be  used  in  the  normal  course  of
operations.  The aggregate purchase  commitment as of June 30, 1998, under these
agreements was  approximately  $2,165,000.  Most of the  agreements  provide for
multiple-year future purchases at fixed prices.

The Company leases office space and equipment  under leases that expire in 1999.
At June 30, 1998, future minimum rental payments are $213,000.

Rental  expense under these leases was $259,000 in 1998,  $244,000 in 1997, and
$249,000 in 1996.

The Company has been leasing  excess  warehouse  space,  generating  revenues of
$518,000 in 1998,  $537,000 in 1997,  and  $441,000 in 1996.  These  amounts are
classified  as other  revenue in the  statements  of  earnings.  The leases have
varying terms, which range from month-to-month to expiration dates through 2007.
Future minimum lease income as of June 30, 1998, is as follows:

                Year Ending
                  June 30
               ------------
               1999                         $    701,000
               2000                              586,000
               2001                              515,000
               2002                              515,000
               2003                              515,000
               Thereafter                        630,000
                                             -------------
                            Total            $  3,462,000
                                             ==============

In order to resolve  Year 2000  issues and to improve  system  efficiencies  and
capabilities,  the Company is in the process of acquiring  and  developing a new
computer system, including hardware and software packages.  Management estimates
that  the  total  cost  of  the  system  will  be  approximately  $800,000.  The
expenditures for the new system will primarily occur in fiscal year 1999.

13.  RETIREMENT PLANS:

The Company  has a  contributory  retirement  savings  and  profit-sharing  plan
covering nonunion employees.  The Company contributes one and one-half times the
first 3 percent  of  employee  contributions  to the  retirement  savings  plan.
Profit-sharing contributions are derived using a specific formula based upon the
Company's earnings.  Company  contributions to the retirement savings and profit
sharing plan are funded  currently and were  approximately  $148,000 in 1998 and
$79,000 in 1997 and 1996. The employer's  contributions  for any fiscal year may
not exceed the amount lawfully deductible by the Company under the provisions of
the Internal Revenue Code.

The Company contributes to a defined  contribution plan for employees covered by
collective bargaining agreements.  These contributions,  funded currently,  were
$477,000 in 1998, $335,000 in 1997, and $256,000 in 1996.

14.  RESEARCH AND DEVELOPMENT:

The Company  sponsors  research  activities  relating to the  development of new
products and the improvement of existing  products.  The cost of such activities
charged to expense was $370,000 in 1998, $321,000 in 1997, and $269,000 in 1996.






15. RELATED-PARTY TRANSACTIONS:

A member of the  Company's  Board is a member of the law firm that serves as the
Company's  general  counsel.  During 1998,  1997, and 1996, the Company incurred
$168,000, $28,000, and $21,000, respectively, for legal services from this firm.
Amounts payable to this firm as of June 30, 1998, totaled $33,000.

The  Company  entered  into an  agreement  with a member of the Board to provide
consulting  services to the Company  during the 1997  fiscal  year.  The Company
recorded an expense of $30,000 in fiscal 1997 related to this agreement.



16.  QUARTERLY RESULTS (UNAUDITED):
                                                                                   
                                                     For the Year Ended June 30, 1998
                                          --------------------------------------------------------
                                              First        Second         Third        Fourth
                                             Quarter       Quarter       Quarter       Quarter        Total
                                          -----------------------------------------------------------------------

Net sales                                  $6,208,000    $7,481,000    $6,208,000    $6,197,000    $ 26,094,000
Earnings before income taxes                  142,000       945,000       202,000       140,000      1,429,000
Net earnings                                   95,000       622,000       134,000        48,000        899,000

Earnings per common share:
   Basic                                      $0.06         $0.38         $0.09         $0.03         $0.57
   Diluted                                    $0.06         $0.38         $0.09         $0.03         $0.56

                                                     For the Year Ended June 30, 1997
                                          --------------------------------------------------------
                                              First        Second         Third        Fourth
                                             Quarter       Quarter       Quarter       Quarter        Total
                                          -----------------------------------------------------------------------

Net sales                                   $6,043,000    $6,296,000    $5,894,000    $5,565,000    $23,798,000
Earnings (loss) before income taxes             69,000       636,000        51,000        (7,000)       749,000
Net earnings                                    42,000       382,000        27,000        66,000        517,000

Earnings per common share:
   Basic                                      $0.03         $0.23         $0.02         $0.03         $0.31
   Diluted                                    $0.03         $0.23         $0.02         $0.03         $0.31


Form 10-K

Copies  of the  Company's  Form 10-K on file with the  Securities  and  Exchange
Commission may be obtained by writing to:

                                  Esther K. Castain
                                  Vacu-dry Company
                                  P.O. Box 2418
                                  Sebastopol, California  95473-2418