SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                    FORM 10-Q


            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                      For the Quarter Ended April 30, 2002
                          Commission File No. 000-31797

                           VERMONT PURE HOLDINGS, LTD.

             (Exact name of registrant as specified in its charter)

                           Delaware                       03-0366218
               (State or other jurisdiction of         (I.R.S. Employer
               incorporation or organization)         Identification No.)

         Route 66; PO Box C; Randolph, VT                    05060
          (Address of principal executive offices)         (Zip Code)

                                 (802) 728-3600
              (Registrant's telephone number, including area code)

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

                                                                 Outstanding at
                  Class                                          June 11, 2002
                  -----                                         --------------

Common Stock, $.001 Par Value                                      21,125,734





                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                                      INDEX
                                                                     Page Number
Part I - Financial Information

         Item 1.  Financial Statements

                     Consolidated Balance Sheets as of
                     April 30, 2002 (unaudited) and October 31, 2001        3


                     Consolidated Statements of Operations
                     (unaudited) for the Three Months and Six
                     Months ended April 30, 2002 and 2001                   4

                     Consolidated Statements of Cash Flows
                     (unaudited) for the Six Months ended
                     April 30, 2002 and 2001                                5

                     Notes to Consolidated Financial Statements
                     (unaudited)                                            6-11

         Item 2.     Management's Discussion and Analysis of
                     Financial Condition and Results of Operations         12-18


         Item 3.     Quantitative and Qualitative Disclosures
                     About Market Risk                                     19-20

Part II - Other Information                                                21-25

         Item 1.     Legal Proceedings                                     21

         Item 2.     Changes in Securities                                 21

         Item 3.     Defaults upon Senior Securities                       21

         Item 4.     Submission of Matters to a Vote of Security Holders   21

         Item 5.     Other Information                                     21

         Item 6.     Exhibits and Reports on Form 8-K                      22

Signature                                                                  26


               VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS



                                                                                  April 30,            October 31,
                                                                                    2002                  2001
                                                                            -------------------    ------------------
                                                                                (unaudited)
                                  ASSETS
CURRENT ASSETS:
                                                                                             
        Cash and cash equivalents                                           $          195,529     $       1,099,223
        Accounts receivable - net of allowance                                       9,084,505             7,470,152
        Inventories                                                                  3,440,211             3,147,985
        Current portion of deferred tax asset                                        2,112,978             2,313,000
        Other current assets                                                         1,122,695             2,297,358
                                                                            -------------------    ------------------
          TOTAL CURRENT ASSETS                                                      15,955,918            16,327,718
                                                                            -------------------    ------------------
PROPERTY AND EQUIPMENT - net of accumulated depreciation                            22,503,061            21,231,954
                                                                            -------------------    ------------------
OTHER ASSETS:
        Intangible assets - net of accumulated amortization                         71,192,078            66,100,712
        Deferred tax asset                                                           2,070,029             2,301,000
        Other assets                                                                   292,757               255,046
                                                                            -------------------    ------------------
          TOTAL OTHER ASSETS                                                        73,554,864            68,656,758
                                                                            -------------------    ------------------
TOTAL ASSETS                                                                $      112,013,843     $     106,216,430
                                                                            ===================    ==================

                   LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
        Accounts payable                                                    $        3,629,236     $       4,102,235
        Current portion of customer deposits                                           167,650               155,943
        Accrued expenses                                                             3,456,690             3,291,923
        Unrealized loss on derivatives                                                 716,269               973,537
        Line of credit                                                               1,625,000                     -
        Current portion of long term debt                                            4,649,805             3,560,128
                                                                            -------------------    ------------------
          TOTAL CURRENT LIABILITIES                                                 14,244,650            12,083,766

        Long term debt - net of current portion                                     48,980,757            47,851,386
        Customer deposits                                                            2,626,518             2,443,100
                                                                            -------------------    ------------------
          TOTAL LIABILITIES                                                         65,851,925            62,378,252
                                                                            -------------------    ------------------
STOCKHOLDERS' EQUITY:
        Preferred stock - $.001 par value, 500,000 authorized shares, none
        issued and outstanding Common stock - $.001 par value, 50,000,000
        authorized shares, 21,118,235 issued and outstanding
        shares at April 30, 2002 and 20,767,670 at October 31, 2001                     21,118                20,768
        Paid in capital                                                             56,688,934            55,562,599
        Accumulated deficit                                                         (9,831,865)          (10,771,652)
        Other comprehensive loss                                                      (716,269)             (973,537)

                                                                            -------------------    ------------------
          TOTAL STOCKHOLDERS' EQUITY                                                46,161,918            43,838,178
                                                                            -------------------    ------------------


TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                  $      112,013,843     $     106,216,430
                                                                            ===================    ==================

                 See notes to consolidated financial statememts

                                       3

                VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF OPERATIONS



                                                       Three months ended                    Six months ended
                                                           April 30,                              April 30,
                                              -------------------------------------  ------------------------------------
                                                      2002                2001              2002                2001
                                              -----------------   -----------------  ----------------    ----------------
                                                            (unaudited)                            (unaudited)
                                                                                               
SALES                                          $     17,530,696     $    15,063,141   $    32,222,859      $   29,025,882

COST OF GOODS SOLD                                    8,697,656           6,927,765        15,428,271          13,155,030
                                              -----------------   -----------------  ----------------    ----------------

GROSS PROFIT                                          8,833,040           8,135,376        16,794,588          15,870,852
                                              -----------------   -----------------  ----------------    ----------------

OPERATING EXPENSES:
          Selling, general and administrative         6,156,187           5,847,825        12,223,954          11,262,856
          Advertising                                   371,093             265,008           698,394             587,085
          Amortization                                   58,051             634,868           116,102           1,269,312
                                              -----------------   -----------------  ----------------    ----------------
 TOTAL OPERATING EXPENSES                             6,585,331           6,747,701        13,038,450          13,119,253
                                              -----------------   -----------------  ----------------    ----------------

INCOME  FROM OPERATIONS                               2,247,709           1,387,675         3,756,138           2,751,599
                                              -----------------   -----------------  ----------------    ----------------

OTHER INCOME (EXPENSE):
          Interest                                   (1,197,437)         (1,318,429)       (2,382,606)         (2,662,036)
          Miscellaneous                                     250               4,716           203,950               8,216
                                              -----------------   -----------------  ----------------    ----------------

TOTAL OTHER                                          (1,197,187)         (1,313,713)       (2,178,656)         (2,653,820)
                                              -----------------   -----------------  ----------------    ----------------

INCOME BEFORE INCOME TAXES                            1,050,522              73,962         1,577,482              97,779
                                              -----------------   -----------------  ----------------    ----------------

INCOME TAX EXPENSE                                     (420,775)                  -          (637,696)                  -
                                              -----------------   -----------------  ----------------    ----------------

NET INCOME                                     $        629,747    $         73,962   $       939,786     $        97,779
                                              -----------------   -----------------  ----------------    ----------------

NET INCOME PER SHARE - BASIC                   $           0.03     $          0.00   $          0.04      $         0.00
                                              =================   =================  ================    ================
NET INCOME PER SHARE - DILUTED                 $           0.03     $          0.00   $          0.04      $         0.00
                                              =================   =================  ================    ================
Weighted Average Shares Used in Computation
    - Basic                                          21,078,419          20,280,204        21,074,639          20,223,989
                                              =================   =================  ================    ================
Weighted Average Shares Used in Computation
    - Diluted                                        22,174,053          20,329,934        22,167,145          20,290,250
                                              =================   =================  ================    ================

                 See notes to consolidated financial statememts


                                       4

                            VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                             Six months ended
                                                                                                                April 30,
                                                                                                     -------------------------------
                                                                                                          2002             2001
                                                                                                     --------------  ---------------
                                                                                                               (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                                    
     Net income                                                                                         $ 939,786         $ 97,779
     Adjustments to reconcile net income to net cash provided by (used in) operating activities:

       Depreciation                                                                                     2,103,936        1,731,841
       Amortization                                                                                       116,102        1,269,312
       Gain on disposal of property and equipment                                                         (19,475)          (8,216)
       Non cash compensation                                                                               52,400                -

     Changes in assets and liabilities (net of effect of acquisitions):
       Accounts receivable                                                                             (1,614,353)        (471,759)
       Inventory                                                                                         (292,226)        (388,699)
       Other current assets                                                                             1,404,791          (75,853)
       Other  assets                                                                                      193,260           60,498
       Accounts payable                                                                                  (472,999)      (2,206,236)
       Customer deposits                                                                                     (248)         170,995
       Accrued expenses                                                                                   164,766         (311,443)
                                                                                                    --------------  ---------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                                     2,575,740         (131,781)
                                                                                                    --------------  ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of property and equipment                                                                (2,726,068)      (1,843,502)
     Proceeds from sale of money market investment                                                              -        3,301,064
     Proceeds from sale of fixed assets                                                                    20,000           13,000
     Cash used for acquisitions - net of cash acquired                                                 (4,987,073)        (120,000)
                                                                                                    --------------  ---------------
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES                                                    (7,693,141)       1,350,562
                                                                                                    --------------  ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from line of credit                                                                       3,865,706        3,040,000
     Proceeds from debt                                                                                 4,200,000                -
     Principal payments of debt                                                                        (4,221,658)      (5,078,518)
     Exercise of stock options                                                                            272,613                -
     Sale of common stock                                                                                  97,046                -
                                                                                                    --------------  ---------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                                     4,213,707       (2,038,518)
                                                                                                    --------------  ---------------
NET DECREASE  IN CASH                                                                                    (903,694)        (819,737)

CASH AND CASH EQUIVALENTS - Beginning of year                                                           1,099,223        1,408,158
                                                                                                    --------------  ---------------
CASH AND CASH EQUIVALENTS - End of period                                                               $ 195,529        $ 588,420
                                                                                                    ==============  ===============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for interest                                                                                $ 2,305,171      $ 2,213,544
                                                                                                    ==============  ===============
Cash paid for taxes                                                                                   $   719,556      $   115,452
                                                                                                    ==============  ===============
NON-CASH FINANCING AND INVESTING ACTIVITIES:
Common stock issued in connection with acquisition                                                    $   704,627      $         -
                                                                                                    ==============  ===============



                 See notes to consolidated financial statememts

                                       5



                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

1.        BASIS OF PRESENTATION

          The accompanying unaudited consolidated financial statements have been
          prepared in accordance with Form 10-Q  instructions and in the opinion
          of  management  contain  all  adjustments  (consisting  of only normal
          recurring   accruals)   necessary  to  present  fairly  the  financial
          position,  results  of  operations,  and cash  flows  for the  periods
          presented.  The results have been determined on the basis of generally
          accepted accounting principles and practices applied consistently with
          the Annual  Report on Form 10-K of Vermont Pure  Holdings,  Ltd.  (the
          "Company") for the year ended October 31, 2001.

          Certain  information  and footnote  disclosures  normally  included in
          financial  statements  presented in accordance with generally accepted
          accounting principles have been condensed or omitted. The accompanying
          consolidated  financial  statements should be read in conjunction with
          the financial  statements and notes thereto  incorporated by reference
          from the  Company's  Annual  Report  on Form  10-K for the year  ended
          October 31, 2001.

2.       GOODWILL AND AMORTIZATION

          In  July  2001,  the  Financial  Accounting  Standards  Board  issued,
          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  141,
          "Business   Combinations"  and  SFAS  No.  142,  "Goodwill  and  Other
          Intangible   Assets."   SFAS  141  is   effective   for  all  business
          combinations  completed after June 30, 2001. SFAS 142 is effective for
          fiscal years beginning after December 15, 2001.  Effective November 1,
          2001, the Company elected early adoption of SFAS No. 142. SFAS No. 142
          eliminates the amortization  for goodwill and other intangible  assets
          with  indefinite  lives.  Intangible  assets with lives  restricted by
          contractual,  legal, or other means will continue to be amortized over
          their useful lives.  Goodwill and other intangible  assets not subject
          to amortization are tested for impairment  annually or more frequently
          if events or changes in circumstances indicate that the asset might be
          impaired.  SFAS No.  142  requires  a  two-step  process  for  testing
          impairment.  First,  the fair value of each reporting unit is compared
          to its carrying value to determine whether an indication of impairment
          exists. If impairment is indicated, then the implied fair value of the
          reporting  unit's goodwill is determined by allocating the unit's fair
          value  to its  assets  and  liabilities  (including  any  unrecognized
          intangible  assets) as if the  reporting  unit had been  acquired in a
          business combination.  The amount of impairment for goodwill and other
          intangible assets is measured as the excess of its carrying value over
          its implied fair value. The Company hired an independent  authority to
          conduct the initial test of the carrying value of its goodwill  during
          the second quarter of fiscal 2002, and it was concluded that there was
          no current  impairment of goodwill.  In subsequent  fiscal years,  the
          Company will conduct an annual assessment of the carrying value of its
          goodwill, as required by SFAS No. 142.

                                       6


          In accordance with SFAS No. 142, the Company discontinued amortization
          of goodwill  effective  November 1, 2001. The pro forma effects of the
          adoption of SFAS No. 142 on net income and basic and diluted  earnings
          per share are as follows:


                                                          Three Months Ended April 30,   Six Months Ended April 30,
                                                          ----------------------------- ------------------------------
                                                              2002           2001           2002            2001
                                                          -------------- -------------- -------------- ---------------
                                                                                              
Net income, as reported                                     $629,747       $ 73,962       $939,786        $ 97,779

Intangible amortization net of $0 tax                              -        634,758              -       1,269,312
                                                          -------------  -------------- -------------- ---------------
Net income, pro forma                                       $629,747       $708,720       $939,786       $1,367,295
                                                            ========       ========       ========       ==========
Basic earnings per share:

Net income per share, as reported                             $.03           $.00           $.04            $.00
Intangible amortization net of $0 tax                            -            .03              -            .07
                                                            --------        -------       ---------      ----------
Net income per share, pro forma                               $.03           $.03           $.04            $.07
                                                            ========       ========       ========       ==========
Diluted earnings per share:
Net income per share, as reported                             $.03           $.00           $.04            $.00
Intangible amortization net of $0 tax                            -            .03              -             .07
                                                            ========       ========       ========       ==========
Net income per share, pro forma                               $.03           $.03           $.04            $.07
                                                            ========       ========       ========       ==========


3.        PROMOTIONAL ALLOWANCES

          Effective  February 1, 2001,  the Company  adopted the  provisions  of
          Emerging  Issues Task Force ("EITF") Issue No. 01-09,  "Accounting for
          Consideration  Given by a Vendor to a Customer  or a  Reseller  of the
          Vendor's Products".  EITF 01-09 codifies and reconciles EITF Issue No.
          00-14, "Accounting for Certain Sales Incentives", Issue 3 of Issue No.
          00-22,  "Accounting  for  `Points'  and Certain  Other  Time-Based  or
          Volume-Based  Sales Incentive Offers,  and Offers for Free Products or
          Services to Be  Delivered in the Future" and EITF No.  00-25,  "Vendor
          Income Statement  Characterization of Consideration Paid to a Reseller
          of the Vendor's Products".

          The effect of the adoption of EITF Issue No. 01-09 is as follows:



                                      Three Months Ended April 30,            Six Months Ended April 30,
                                 --------------------------------------- --------------------------------------
                                        2002                2001                2002               2001
                                        ----                ----                ----               ----
                                                                                    
Gross Sales                         $18,188,202         $15,546,433         $33,375,367         $29,765,157
Promotion                           (  657,506)         (  483,292)        (  1,152,508)        (  739,275)
                                    -----------         -----------        -------------        -----------
Net Sales                           $17,530,696         $15,063,141         $32,222,859         $29,025,882
                                    ===========         ===========         ===========         ===========


                                       7


          In addition to reducing sales,  the adoption of the EITF also resulted
          in  reducing   selling,   administrative   and  general   expenses  by
          approximately  $1,152,508  for the six months ended April 30, 2002 and
          $739,275 for the six months ended April 30, 2001.  Accordingly,  these
          reclassifications have no net impact on operating income.

4.        OPERATING LEASES

          During the six month period ended April 30, 2002, the Company  entered
          into  operating  leases,  primarily  related  to  vehicles  it uses to
          operate its business.  The total lease  payments of these  commitments
          over the next five years total approximately $500,000.

5.        SEGMENTS

          During  the  first  quarter  of  fiscal  2002,  the  Company   started
          accounting  for its  business in two separate  segments,  "retail" and
          "home and office."  Reorganization  and  integration  of operations in
          fiscal year 2001 has  resulted  in  management's  preparation  of more
          detailed information to evaluate these businesses.

          The segments are identifiable based on the types of products and their
          distribution channels.

          Home and Office - characterized  by the sale of five gallon bottles of
          water  and  water  coolers  delivered  by  the  Company's  trucks  and
          employees,  and other products that are sold through this distribution
          channel  which are  ancillary to the primary  product,  such as office
          refreshments.

          Retail  -  characterized  by the  sale of  water  in  small,  portable
          containers that are constructed  from clear PET plastic.  Bottle sizes
          range  from 8 oz.  to 1.5 L.  These  products  are  sold to  wholesale
          beverage distributors, supermarkets and convenience stores.

          The Company  allocates  costs  directly when possible and uses various
          applicable  allocation  methods  to  allocate  shared  costs  such  as
          insurance.  Costs  incurred  by the  holding  company  have  not  been
          allocated  and are accounted  for as  "Corporate"  for the purposes of
          reconciling  to net income  before taxes.  There are no  inter-segment
          revenues for the periods reported.

          For the three months ended April 30, 2002 and 2001:



                                      Home & Office            Retail              Corporate                 Total
                                     ---------------       --------------       ----------------        ----------------
     (000's $)                       2002       2001       2002      2001       2002        2001        2002        2001
                                     ----       ----       ----      ----       ----        ----        ----        ----
                                                                                              
     Sales                            11,927     11,317     5,604     3,746                              17,531      15,063
     Cost of Goods Sold                4,515      4,442     4,183     2,486                               8,698       6,928
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Gross Profit                      7,412      6,875     1,421     1,260                               8,833       8,135
     Operating Expenses                4,660      5,009     1,112     1,016         813         722       6,585       6,747
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Operating Income                  2,752      1,866       309       244        (813)       (722)      2,248       1,388
     Interest (Expense)                                                          (1,197)     (1,318)     (1,197)     (1,318)
     Other Income                                     4                                                                   4
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Income Before Taxes               2,752    1,870         309       244     (2,010)     (2,040)       1,051          74
                                   ========== ========== ========= ========= =========== =========== =========== ===========


                                       8


         For the six months ended April 30, 2002 and 2001:



                                      Home & Office            Retail              Corporate                 Total
     (000's $)                       2002       2001       2002      2001       2002        2001        2002        2001
                                     ----       ----       ----      ----       ----        ----        ----        ----
                                                                                              
     Sales                            23,482     22,549     8,741     6,477                              32,223      29,026
     Cost of Goods Sold                8,980      8,903     6,448     4,252                              15,428      13,155
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Gross Profit                     14,502     13,646     2,293     2,225                              16,795      15,871
     Operating Expenses                9,544     10,029     1,998     1,827      1,496       1,263       13,038      13,119
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Operating Income                  4,958      3,617       295       398     (1,496)     (1,263)       3,757       2,752
     Interest (Expense)                                                         (2,383)     (2,662)     (2,383)     (2,662)
     Other Income                                     8       204                                           204           8
                                   ---------- ---------- --------- --------- ----------- ----------- ----------- -----------
     Income Before Taxes               4,958      3,625       499       398     (3,879)     (3,925)       1,578          98
                                   ========== ========== ========= ========= =========== =========== =========== ===========


6.       MERGERS AND ACQUISITIONS

         On November 1, 2001, the Company acquired substantially all the assets
         of Iceberg Springs Water, Inc. The acquired assets were merged into the
         Company's Home & Office operations in Connecticut.

         The purchase price paid for Iceberg Springs Water, Inc. is as follows:

         Cash                                                       $ 4,833,856
         Issuance of Common Stock                                       704,627
                                                                   -------------
         Total                                                      $ 5,538,483
                                                                   =============

         Goodwill from the acquisition has been calculated as follows:

         Purchase Price                                             $ 5,538,483
         Fair Value of Assets Acquired                               (1,314,481)
         Fair Value of Liabilities Assumed                              195,373
         Acquisition Costs                                              158,374
                                                                   -------------
         Goodwill                                                   $ 4,577,749
                                                                   =============

         The stock price of Vermont Pure for purposes of the acquisition was
         $3.294 per share. As a result, the number of Vermont Pure Holdings
         common shares issued was 213,912.

         The following table summarizes the pro forma consolidated results of
         operations (unaudited) of the Company for the three and six months
         ended April 30, 2002 and April 30, 2001 as though the acquisition had
         been consummated at the beginning of the periods presented:

                                       9




                                                 Three Months Ended                        Six Months Ended
                                                 ------------------                        ----------------
                                         April 30, 2002      April 30, 2001    April 30, 2002       April 30, 2001
                                         --------------      --------------    --------------       --------------
                                                                                            
Total Revenue                              $17,530,696        $15,764,936          $32,222,859          $30,425,386
Net Income                                 $   629,747        $    85,261          $   939,786          $   135,894
Net  Income Per Share - Diluted            $       .03        $       .00          $      0.04          $       .01
Weighted Average Common Shares
Outstanding - Diluted                       22,174,053         20,329,934           22,167,145           20,290,250
                                            ==========         ==========           ==========           ==========


7.        DEBT

          During  the six  months  ended  April 30,  2002 the  Company  borrowed
          $3,866,000  from its working capital line of credit with Webster Bank.
          As of April  30,  2002 the total  obligation  outstanding  under  this
          facility was $1,625,000.  The line of credit has a limit of $5,000,000
          and  matures  on  October  5,  2002.  In  addition,  letters of credit
          totaling  $636,264  secured by the line were  issued on the  Company's
          behalf,  reducing the availability of the line by that amount. Webster
          Bank also agreed to modify its lending  agreement  with the Company in
          order to provide  $4,200,000  of  additional  debt to  facilitate  the
          acquisition of Iceberg Springs Water, Inc. (see note 6).

          Based on the Company's 2001 year end results, its applicable margin on
          the  outstanding  facilities  from  Webster  decreased 25 basis points
          effective  March 1, 2002.  On March 15,  2002,  the Bank  approved  an
          amendment to the Loan and Security  Agreement to allow  $1,800,000  of
          capital  expenditures to be excluded from capital  expenditures  under
          the debt service covenant effective January 30, 2002.

8.        COMPREHENSIVE INCOME

          The following table summarizes the computations reconciling net income
          to  comprehensive  income for the three  months  and six months  ended
          April 30, 2002:


                                                     Three Months Ended                     Six Months Ended
                                             ------------------------------------ -------------------------------------
                                              April 30, 2002     April 30, 2001    April 30, 2002     April 30, 2001
                                              --------------     --------------    --------------     --------------
                                                                                             
Net Income                                       $629,747           $73,962       $   939,786            $   97,779
Other Comprehensive Income
Unrealized gains on derivatives
    designated as cash flow hedges.                95,523                --           257,268                    --
                                              --------------      -------------    -------------      ---------------

Comprehensive Income                            $ 725,270           $73,962       $ 1,197,054            $   97,779
                                              ==============      =============    =============      ===============




9.        EMPLOYEE STOCK PURCHASE PLAN

          On June 15, 1999 the Company's shareholders approved the "Vermont Pure
          Holdings, Ltd. 1999 Employee Stock Purchase Plan." On January 1, 2001,
          employees  commenced  participation  in the plan.  The total number of
          shares  issued  under this plan during the six months  ended April 30,
          2002 was 28,048.

                                       10


10.       EARNINGS PER SHARE AND WEIGHTED AVERAGE SHARES

          The  Company  considers  outstanding  in-the-money  stock  options  as
          potential  common  stock in its  calculation  of diluted  earnings per
          share and uses the treasury  stock method to calculate the  applicable
          number   of   shares.   The   following   calculation   provides   the
          reconciliation  of the  denominators  used in the calculation of basic
          and fully diluted earnings per share:



                                                       Three Months Ended                          Six Months Ended
                                            ----------------------------------------- -------------------------------------------
                                              April 30, 2002       April 30, 2001       April 30, 2002        April 30, 2001
                                              --------------       --------------       --------------        --------------
                                                                                                     
Net Income                                       $ 629,747            $ 73,962             $ 939,786             $ 97,779
                                              --------------       --------------       --------------        --------------
Denominator:
Basic Weighted Average Shares
     Outstanding                                21,078,419           20,280,204           21,074,639            20,223,989
Effect of Stock Options                          1,095,634               49,730            1,092,506                66,261
                                              --------------       --------------       --------------        --------------
Diluted Weighted Average Shares
     Outstanding                                22,174,053           20,329,934           22,167,145            20,290,250
                                              --------------       --------------       --------------        --------------
Basic Earnings Per Share                           $.03                 $.00                 $.04                  $.00
Diluted Earnings Per Share                         $.03                 $.00                 $.04                  $.00




                                       11




PART I - Item 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following  discussion and analysis  should be read in  conjunction  with the
financial  statements  and notes  thereto as filed in the Annual  Report on Form
10-K of Vermont Pure Holdings,  Ltd. (the  "Company") for the year ended October
31, 2001.

                           Forward-Looking Statements

When  used in the Form  10-Q  and in  future  filings  by the  Company  with the
Securities and Exchange  Commission,  the words or phrases "will likely result,"
"the  Company   expects,"  "will  continue,"  "is   anticipated,"   "estimated,"
"project,"   "outlook,"  or  similar   expressions   are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  The  Company  wishes to caution  readers not to
place  undue  reliance  on any such  forward-looking  statements,  each of which
speaks only as of the date made.  Such  statements  are subject to certain risks
and  uncertainties  that could cause actual  results to differ  materially  from
historical  earnings and those presently  anticipated or projected.  Among these
risks  are  water  supply  and  bottling  capacity  constraints  in the  face of
significant  growth,  dependence  on  outside  distributors,   and  reliance  on
commodity price fluctuations as they influence raw material pricing. The Company
has no obligation to publicly  release the result of any revisions  which may be
made to any  forward-looking  statements to reflect anticipated or unanticipated
events or circumstances occurring after the date of such statements.

                              Results of Operations

During 2001, the Company  integrated and consolidated  operations  following the
merger with  Crystal Rock in October  2000.  This  process  effectively  created
operating  segments that are defined by the kind of product and its distribution
channel,   specifically  a  home  and  office  segment  and  a  retail  segment.
Accordingly,  over that time,  management has developed reporting that evaluates
the Company by these  segments.  Starting  with the first  quarter of 2002,  the
Company has incorporated this segmental reporting into its financial  statements
as a means for readers to evaluate the Company more closely. For the purposes of
segmental  reporting,  management  has  allocated all costs for which there is a
justifiable basis of allocation but has maintained  administrative  and interest
charges incurred by the holding company in a "corporate" classification.

During its second  fiscal  quarter of 2002 the Company  adopted  several  recent
accounting  pronouncements  that  significantly  affect the way it accounts  for
sales and  promotional  expenses  but has no effect  on the  reported  earnings.
Traditionally,  the Company has  accounted  for  certain  promotional  programs,
defined in the pronouncements, as expenses. As of April 30, 2002 the Company has
excluded  these  allowances  from  both  sales  and  operating  expenses  in its
Consolidated  Statements of operations for the periods  presented herein in 2002
and 2001.

                                       12


For the Three Months Ended April 30, 2002 (Second Quarter)

Sales - Sales  for the  second  quarter  of fiscal  year  2002 were  $17,531,000
compared to $15,063,000  for the same period of fiscal year 2001, an increase of
$2,468,000,  or 16%. Adoption of recent accounting  pronouncements required that
$658,000  and  $483,000  of  what  were   traditionally   promotional  costs  be
reclassified to reduce sales in 2002 and 2001, respectively.

Sales for the home and office segment for the second quarter of fiscal 2002 were
$11,927,000  compared to $11,317,000 for the corresponding period of fiscal year
2001,  an increase of $610,000 or 5%. The  increase is  primarily  the result of
consistent  market  demand  for water and  coolers  and higher  average  selling
prices. Sales also increased as a result of an acquisition completed on November
1, 2001 in the Company's core Connecticut  market.  Of the total home and office
segment sales for the quarter,  water sales totaled  $5,946,000,  an increase of
11% from the same  period a year ago and  equipment  rental was  $2,165,000,  an
increase  of 10% over  the  combined  total  for the  same  period  a year  ago.
Additional  potential  sales growth in this segment was reduced by a significant
decrease  in demand  for  certain  other  products  sold in the home and  office
distribution  system including coffee and the ancillary products associated with
it. Sales of coffee and other products were $3,816,000 for the second quarter of
fiscal 2002, a decrease of 4% compared to the same period a year ago. Management
believes  that the  decrease  in this  line of  products  is due to the  general
slowdown  in  economic   conditions  in  the  Northeastern  United  States.  The
percentage decrease is less than that of the first quarter of 2002 because there
was less of a seasonal  effect  related to coffee and ancillary  products in the
second quarter.

Sales  for the  retail  segment  for the  second  quarter  of  fiscal  2002 were
$5,604,000  compared to $3,746,000 for the  corresponding  period of fiscal year
2001,  an increase of  $1,858,000  or 50%. For the second  quarter of the fiscal
year,  sales of private  label  brands  increased  136%  compared  to the second
quarter a year ago.  Growth of private  label brands  reflects  both new account
acquisitions  and market share gain in the established  customer base during the
period. In light of increasing  competition in established  markets for regional
and  national  brands,  the Company  has  accelerated  its  strategy to become a
premier  private  label  spring  water  provider.  Sales of the Vermont Pure and
Hidden Spring brands decreased 14% and 5%, respectively,  compared to the second
quarter a year ago. Average selling prices of retail-size products for the three
months ended April 30, 2002 decreased 6% compared to the corresponding period in
fiscal  year  2001.  The  decrease  in  average   selling  price  was  primarily
attributable  to the addition of a  one-gallon  size  product to  accommodate  a
private label  customer.  This is a lower priced  product by volume  compared to
other  products  and the Company pays a packing fee to a supplier to produce the
product.

Cost of Goods  Sold/Gross  Profit - For the three  months  ended April 30, 2002,
cost of goods sold was $8,698,000  compared to $6,928,000 for the same period in
fiscal  2001,  or an increase of 26%.  Gross  profit for the second  quarter was
$8,833,000  compared to $8,135,000 for the  corresponding  period a year ago, an
increase of  $698,000,  or 9%. The  increase in gross  profit is  primarily  the
result of higher sales volume.  As a percentage  of sales,  gross profit for the
second  quarter was 50% in 2002 and 54% in 2001.  The decrease in the percentage
is a result of a higher  sales mix of  retail-size  products  and a lower  gross
profit rate on those products.  Gross profit for the home and office segment was
$7,412,000,  or 62% of sales,  in the second  quarter of fiscal 2002 compared to

                                       13


$6,875,000,  or 61% of sales, for the comparable period in 2001. The increase in
gross  profit for the home and office  segment was  primarily  due to  generally
higher sales volume. Gross profit for the retail segment was $1,421,000,  or 25%
of sales, in the second quarter of fiscal 2002 compared to $1,260,000, or 34% of
sales,  for the comparable  period in 2001. The increase in gross profit for the
retail segment, in absolute terms, was the result of higher sales volume,  while
gross profit, as a percentage of sales, decreased as the result of lower average
selling prices  primarily  influenced by the  introduction  of a one-gallon size
product mentioned above. The margin on this product is significantly  lower than
the other products the Company sells in this segment.  The Company  continued to
experience  production  inefficiencies  during the  installation  of  additional
bottling   equipment   during  the  period  which   increased  costs  per  case.
Installation  and startup of this  equipment was completed in the second quarter
of 2002 and  management  expects  production  efficiency to improve in the third
quarter.

Operating Expenses - For the three months ended April 30, 2002,  compared to the
corresponding  period  in  fiscal  year  2001,  total  operating  expenses  were
$6,585,000  and  $6,748,000,  respectively,  a decrease  of  $163,000.  Selling,
general and administrative  expenses ("SG&A") increased by $308,000,  or 5%, for
the second quarter compared to the corresponding period a year ago. The increase
in SG&A  expenses  was  primarily  due to  increased  sales for the  period  and
increases to administrative  infrastructure  required to support future sales in
the home and office segment and corporate public entity operations.  Advertising
and promotional expense increased $108,000,  or 40%, during the first quarter of
2002  compared to the  corresponding  period a year  earlier.  The  increase was
primarily due to an increase in advertising in the home and office segment in an
effort to offset the effect of an economic  slowdown.  Advertising  costs in the
home and office segment  totaled  $221,000 in the period  compared to $107,000 a
year ago. As mentioned above,  certain promotional  activity associated with the
retail segment reported as expenses in previous  periods have been  reclassified
with the effect of reducing  sales.  Promotion  and  advertising  for the retail
segment  totaled  $150,000 in the period  compared  to $158,000 a year ago.  The
decrease  is  consistent  with the  decrease in sales of the  Company's  branded
retail  products.   Corporate  expenses  increased  in  the  second  quarter  in
conjunction  with higher legal and audit costs. For the second quarter of fiscal
year 2002, amortization decreased $577,000 to $58,000 from $635,000 for the same
period a year  ago.  Amortization  decreased  because  the  Company  implemented
Statement of Financial Accounting Standards No. 142 in the first quarter of 2002
which  stipulates that goodwill will not be amortized.  The  pronouncement  also
stipulates  that  goodwill will be assessed  periodically  for  impairment.  The
Company  completed  a  valuation  of its  goodwill  in the  second  quarter  and
determined that there is no impairment to the goodwill  presently on the balance
sheet.  Other  intangible  assets continue to be amortized.  All amortization is
accounted for in the home and office segment.

Income from Operations - Income from operations for the second quarter of fiscal
2002 was $2,248,000 as compared to $1,388,000 for the corresponding  period last
year, an improvement of $860,000,  or 62%. The increased income is primarily the
result of higher sales and lower operating expenses.  The reduction of operating
expenses is due to the  substantial  decrease in amortization  discussed  above.
Income from operations in the home and office segment increased to $2,752,000 in
the  second  quarter  of 2002 from  $1,866,000  in the  second  quarter  of 2001
primarily  because of an increase in sales and decrease in  operating  expenses.
Income from operations in the retail segment increased to $309,000 in the second
quarter of 2002  compared to income of  $244,000 in the second  quarter of 2001.
The increase in this segment is attributable to higher sales for the period.


                                       14


Other  Income/Expense - Interest expense decreased $121,000 to $1,197,000 in the
second  quarter of fiscal 2002 from  $1,318,000 in the second  quarter of fiscal
year 2001. The decrease in interest expense was a result of significantly  lower
interest rates on the Company's senior debt.

Income Before Income Taxes - The Company's net income before taxes for the three
months ended April 30, 2002 was  $1,051,000  compared to net income before taxes
of $74,000 for the  corresponding  period last year. The improvement of $977,000
is attributable to higher sales and decreased  amortization and interest charges
that more than offset increases in other operating expenses.

Income Tax/Net  Income - The Company  accrued income tax expense at an effective
rate of 40% for the quarter ended April 30, 2002.  Based on the  availability of
tax loss  carryforwards,  the  Company  accrued no income  taxes for the quarter
ended April 30, 2001.  Net income for the quarter was $630,000 in 2002  compared
to $74,000 in 2001, an improvement of $556,000.

For the Six Months Ended April 30, 2002 (First Half)

Sales - Sales for the first half of fiscal year 2002 were  $32,223,000  compared
to  $29,026,000  for fiscal  year  2001,  an  increase  of  $3,197,000,  or 11%.
Promotional   allowances  of   $1,153,000   and  $739,000  for  2002  and  2001,
respectively, were excluded from gross sales in each of the respective years.

Sales for the home and office  segment  for the first  half of fiscal  2002 were
$23,482,000  compared to $22,549,000 for the corresponding period of fiscal year
2001,  an increase of $933,000 or 4%. The  increase is  primarily  the result of
consistent  market  demand  for water and  coolers  and higher  average  selling
prices. Sales also increased as a result of an acquisition completed November 1,
2001 in the  Company's  core  Connecticut  market.  Of the total home and office
segment sales for the six month  period,  water sales  totaled  $11,444,000,  an
increase  of 10% from  the same  period  a year  ago and  equipment  rental  was
$4,373,000,  an  increase  of 11% over the same  period a year  ago.  Additional
potential sales growth in this segment was reduced by a significant  decrease in
demand for  certain  other  products  sold in the home and  office  distribution
system including coffee and the ancillary products  associated with it. Sales of
coffee and other products were $7,665,000, a decrease of 6% compared to the same
period a year ago. This decrease is attributable  to  unseasonably  warm weather
during the first fiscal quarter and the general slowdown in economic  conditions
in the Northeastern United States.

Sales for the  retail  segment  for the six  months  ended  April 30,  2002 were
$8,741,000  compared to $6,477,000 for the  corresponding  period of fiscal year
2001,  an increase of  $2,264,000 or 35%. For the first half of the fiscal year,
sales of private label brands  increased 123% compared to the same period a year
ago. Growth of private label brands reflects both new account  acquisitions  and
market share gain in the established  customer base during the period.  Sales of
the Vermont Pure and Hidden Spring brands  decreased 11% and 12%,  respectively,
compared to the first half a year ago.  Average  selling  prices of  retail-size
products for the three months ended April 30, 2002  decreased 6% compared to the

                                       15


corresponding  period in fiscal year 2001. The decrease in average selling price
was  primarily  attributable  to the  addition of a  one-gallon  size product to
accommodate a private label  customer.  This is a lower priced product by volume
compared to other products,  and the Company pays a packing fee to a supplier to
produce the product.

Cost of Goods Sold/Gross  Profit - For the six months ended April 30, 2002, cost
of goods sold was  $15,428,000  compared to  $13,155,000  for the same period in
fiscal  2001,  or an  increase  of 17%.  Gross  profit  for the  first  half was
$16,795,000  compared to $15,871,000 for the corresponding period a year ago, an
increase of  $924,000,  or 6%. The  increase in gross  profit is  primarily  the
result of higher sales volume.  As a percentage  of sales,  gross profit for the
six month period was 52% in 2002 and 55% in 2001. The decrease in the percentage
is a result of a higher  sales mix of  retail-size  products  and a lower  gross
profit rate on those products.  Gross profit for the home and office segment was
$14,502,000,  or 62% of sales,  in the first  half of fiscal  2002  compared  to
$13,646,000, or 61% of sales, for the comparable period in 2001. The increase in
gross profit was  primarily  due to generally  higher sales volume and increased
average selling prices.  Gross profit for the retail segment was $2,293,000,  or
26% of sales, in the first half of fiscal 2002 compared to $2,225,000, or 34% of
sales,  for the  comparable  period in 2001.  The increase in gross  profit,  in
absolute terms, was the result of higher sales volume,  while gross profit, as a
percentage  of sales,  decreased as the result of lower average  selling  prices
primarily  influenced by the  introduction  of a one-gallon  size  product.  The
margin on this  product  is  significantly  lower  than the other  products  the
Company sells in this segment.  Throughout the period,  the Company  experienced
production   inefficiencies  during  the  installation  of  additional  bottling
equipment  which  increased  costs per case.  Installation  and  startup of this
equipment was  completed in the second  quarter of 2002 and  management  expects
production efficiency to improve over the balance of the fiscal year.

Operating  Expenses - For the six months  ended April 30,  2002  compared to the
corresponding  period  in  fiscal  year  2001,  total  operating  expenses  were
$13,038,000  and  $13,119,000,  respectively,  a decrease of  $81,000.  Selling,
general and administrative  expenses ("SG&A") increased by $961,000,  or 9%, for
the first half compared to the corresponding  period a year ago. The increase in
SG&A expenses was primarily due to increased  sales for the period and increases
to  administrative  infrastructure  required to support future sales in the home
and office segment and corporate public entity  operations.  Corporate  expenses
increased during the six month period over the same period a year ago because of
ongoing legal matters.  Advertising and promotional  expense increased $111,000,
or 19%,  during the first half of 2002  compared to the  corresponding  period a
year earlier. The increase was primarily due to sales, slotting fees expensed in
the first quarter of 2002,  and an increase in the home and office segment in an
effort to offset the effect of an economic  slowdown.  Advertising  costs in the
home and office segment totaled $414,000 in the period compared to $349,000 to a
year ago, an increase of 19%. As mentioned above,  certain promotional  activity
associated with the retail segment  reported as expenses in the previous periods
have  been  reclassified  with the  effect  of  reducing  sales.  Promotion  and
advertising  for the retail segment  totaled  $284,000 in the period compared to
$238,000 a year ago,  also a 19%  increase.  For the first  half of fiscal  year
2002, amortization decreased $1,153,000 to $116,000 from $1,269,000 for the same
period a year  ago.  Amortization  decreased  because  the  Company  implemented
Statement of Financial Accounting Standards No. 142 in the first quarter of 2002
which  stipulates  that  goodwill  will not be amortized.  All  amortization  is
accounted for in the home and office segment.


                                       16


Income from  Operations - Income from  operations for the six months ended April
30, 2002 was $3,757,000 as compared to $2,752,000 for the  corresponding  period
last year,  an  improvement  of  $1,005,000,  or 37%.  The  increased  income is
primarily the result of higher sales and lower operating expenses. The reduction
of  operating  expenses  is due  to the  substantial  decrease  in  amortization
discussed above. Income from operations in the home and office segment increased
to  $4,958,000  in the first half of 2002 from  $3,617,000  in the first half of
2001  primarily  because  of an  increase  in sales and  decrease  in  operating
expenses due to lower amortization. Income from operations in the retail segment
decreased  to $295,000 in the first half of 2002  compared to income of $398,000
in the first half of 2001.  The  decrease in this segment is due to lower prices
and higher bottling and promotional costs.

Other  Income/Expense - Interest expense decreased $279,000 to $2,383,000 during
the first half of fiscal 2002 from  $2,662,000  in the first half of fiscal year
2001.  The  decrease in interest  expense  was a result of  significantly  lower
interest rates on the Company's senior debt and operating line of credit.  As of
April 30,  2002,  the  Company  had  $14,740,000  outstanding  under its  senior
facility at a variable  rate.  The variable rate is determined by adding 1.5% to
the 30 day LIBOR  rate.  The 30 day LIBOR rate was 1.84% and 4.44% at the end of
April,  2002 and 2001,  respectively.  The lower  variable rate more than offset
increased  interest (at 30 day LIBOR plus 2.75%) on $4,200,000  borrowed for the
purchase of Iceberg  Springs  Water,  Inc., a Connecticut  based home and office
products  distributor,  during the first  quarter.  The Company also  recognized
$204,000 from the sale of a trademark,  net of legal  expenses  incurred for the
transaction.

Income  Before  Income Taxes - The Company's net income before taxes for the six
months ended April 30, 2002 was  $1,577,000  compared to net income before taxes
of $98,000 for the corresponding period last year. The increase of $1,479,000 is
attributable  to higher sales and decreased  amortization  and interest  charges
that more than offset increases in other operating expenses.

Income Tax/Net  Income - The Company  accrued income tax expense at an effective
rate  of 40% for the six  month  period  ended  April  30,  2002.  Based  on the
availability of tax loss carryforwards,  the Company accrued no income taxes for
the six month  period  ended  April 30,  2001.  Net income for the first half of
fiscal  2002 was  $940,000  compared  to $98,000  in the first half of 2001,  an
increase of $842,000.

                         Liquidity and Capital Resources

As of April 30, 2002 the Company had working  capital of $1,711,000  compared to
$4,244,000  on October 31,  2001,  a decrease  of  $2,533,000.  The  decrease in
working  capital  was a result of seasonal  cash needs and capital  expenditures
associated  with  installation  of a second bottling line for retail products in
its Randolph facility.

Increases in accounts  receivable  and inventory are  reflective of the seasonal
upturn in the retail segment of the business in the second quarter.  The Company
reduced its deferred tax asset by $431,000 to reflect tax  liability  that would
not be paid in cash for the period. Current liabilities increased as a result of
the  escalation of the Company's  debt  repayment  schedule over the next twelve
months.


                                       17


The Company used $2,726,000 for equipment purchases. Approximately $1,400,000 of
this amount was used for the  installation  of the second  bottling  line.  This
project was completed and the line was started up during the second quarter. The
balance of  capital  spending  was for  equipment  used in the normal  course of
business. The most significant of these items are bottles, coolers and brewers.

The Company  borrowed  balances of up to $3,866,000  from its operating  line of
credit as a source of cash  during the six month  period for its  operating  and
capital cash requirements.  The Company's line of credit with Webster Bank has a
limit of $5,000,000 and matures October 5, 2002. As of April 30, 2002, there was
an outstanding  balance of $1,625,000 as well as $636,000  committed for letters
of credit. The Company expects that its cash on hand and the cash generated from
its future  operations  combined with the operating  line of credit with Webster
Bank will provide  sufficient capital for the current fiscal year.  However,  no
assurance can be given that this will be the case and that adequate financing at
reasonable interest rates will be secured if more cash is needed either prior to
or subsequent to the maturity of the line of credit.

Regularly  scheduled  principal  payments  continue  to be made on senior  debt.
During  the first six  months  of 2002,  the  Company  paid  $1,960,000  to make
scheduled debt repayments to Webster Bank. In addition, it has repaid $2,241,000
that was borrowed  from its operating  line in the last six months.  To complete
the $5,538,000  acquisition of Iceberg Springs Water, Inc., the Company borrowed
$4,200,000  from  Webster  Bank  during the first  quarter of the fiscal year by
amending its Loan and Security  Agreement with the bank. The term of the loan is
for five years and is to be repaid in equal monthly installments over that time.
The  additional  borrowings are at an interest rate 100 basis points higher than
the original term debt specified in the  agreement.  The Company also funded the
acquisition  with  $634,000  of cash,  stock  valued at  $705,000,  and  assumed
liabilities of $195,000.

Effective  January 30,  2002,  the bank  approved an  amendment  to the Loan and
Security  Agreement to allow  $1,800,000 of non-recurring  capital  expenditures
made during the last four  fiscal  quarters  to expand  bottling  capacity to be
excluded from capital  expenditures  under the debt service  covenant defined in
the agreement.  The covenant is intended to measure the Company's  capability to
generate cash to cover  repayment of debt and routine capital  expenditures.  If
the  agreement  had not  been  amended,  the  Company  would  not  have  been in
compliance  with that  covenant  at the end of the first two  quarters of fiscal
2002.







                                       18







PART I - Item 3

     QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risks relating to the Company's  operations result primarily from changes
in interest rates and commodity prices.

     Interest Rate Risks

     At April 30, 2002, the Company had  approximately  $14,900,000 of long term
debt subject to variable interest rates.  Under the loan and security  agreement
with Webster Bank, the Company paid interest at a rate of LIBOR plus a margin of
1.75%  through  February 28,  2002.  The margin was adjusted to 1.5% on March 1,
2002 based on the  Company's  performance  as  outlined  in the  agreement  with
Webster Bank. A  hypothetical  100 basis increase in the LIBOR rate would result
in  an  additional   $150,000  of  interest  expense  on  an  annualized  basis.
Conversely, a decrease would result in a proportionate interest cost savings.

     The Company uses interest rate "swap"  agreements to curtail  interest rate
risk.  On  November 3, 2000,  the Company  entered  into a swap  agreement  with
Webster Bank to fix $8,000,000 of its long term debt at 8.32% interest for three
years.  On April 2, 2001, the Company entered into a swap agreement with Webster
Bank to fix an additional $4,000,000 of its long term debt at 7.03% interest for
three years.  On July 24, 2001,  the Company  entered into a swap agreement with
Webster  Bank to fix an  additional  $4,000,000  of its long  term debt at 6.75%
interest for three years.

     In aggregate,  the Company has fixed the interest rate on this  $16,000,000
of debt at 7.5% over the next two to three years. Currently, management believes
that this is above market rates  though the  agreements  are based on three year
rate  projections.  They serve to stabilize the Company's  cash flow and expense
but ultimately may cost more or less in interest than if the Company had carried
all of its debt at a  variable  rate  over the swap  term.  Since  significantly
increasing its debt in October 2001,  management's strategy has been to keep the
fixed and variable portions of its senior debt approximately equal to offset and
minimize the risks of rising and falling  interest  rates.  Future low rates may
compel  management to fix the interest rate on a higher portion of the Company's
debt in order to further stabilize cash flow and expenses.

     Commodity Price Risks

     Plastic - PET

     Although the Company has a three-year  contract  with its vendors that sets
the purchase  price of its PET  bottles,  the vendors are entitled to pass on to
the Company any resin price  increases.  These  prices are related to supply and
demand market factors for PET and, to a lesser  extent,  the price of petroleum,
an essential  component of PET. A hypothetical  resin price increase of $.05 per
pound would result in an  approximate  price increase per bottle of $.005 or, at
current volume levels, $350,000 a year.

                                       19


     Coffee

     The cost of the  Company's  coffee  purchases  are  dictated  by  commodity
prices.  The Company  enters into  contracts to mitigate  market  fluctuation of
these costs by fixing the price for certain periods.  Currently it has fixed the
price of its  anticipated  supply  through  December 31, 2002 at "green"  prices
ranging  from $.46 - $.63 per pound.  The  Company is not  insulated  from price
fluctuations  beyond that date. At existing sales levels, an increase in pricing
of $.10 per pound would  result in  approximately  $100,000 of  additional  cost
annually to the Company. In this case,  competitors that had fixed pricing might
have a competitive advantage.








                                       20








PART II - Other Information

Item 1 - Legal Proceedings

         None.

Item 2 - Changes in Securities

         (a)      None.

         (b)      None.

(c)      None.

Item 3 - Defaults upon Senior Securities

         None.

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

         On April 9, 2002, the Company held its annual shareholders meeting at
         1:30 p.m.  at the  Sheraton  Conference  Center  in South  Burlington,
         Vermont.  There was one matter of  business  requiring  a  shareholder
         vote, election of directors.

         A total of 19,571,399 votes were cast and the following directors were
         elected to one year terms with the corresponding vote tally:
                                                                  Withhold
                                       For                        Authority
         Timothy G. Fallon          19,499,622                    71,777
         Henry E. Baker             19,495,922                    75,477
         Peter K. Baker             19,499,722                    71,677
         Phillip Davidowitz         19,543,958                    27,441
         Robert C. Getchell         19,547,758                    23,641
         Carol R. Lintz             19,547,758                    23,641
         David R. Preston           19,545,258                    26,141
         Ross S. Rapaport           19,543,758                    27,641
         Norman E. Rickard          19,544,058                    27,341
         Beat Schlagenhauf          19,547,758                    23,641

Item 5 - Other Information

         None.

                                       21



Item 6 - Exhibits and Reports on Form 8-K

(a)      Exhibits

Exhibit
Number
          Description

2.1       Agreement  and Plan of Merger and  Contribution  by and among  Vermont
          Pure  Holdings,  Ltd.,  Crystal Rock Spring Water  Company,  VP Merger
          Parent,  Inc.,  VP  Acquisition  Corp.,  and  the  stockholders  named
          therein,  dated  as of May 5,  2000.  (Incorporated  by  reference  to
          Appendix  A to the Form S-4  Registration  Statement  filed by Vermont
          Pure Holdings, Ltd., f/k/a VP Merger Parent, Inc., File No. 333-45226,
          on September 6, 2000 (the "S-4 Registration Statement").)

2.2       Amendment  to  Agreement  and Plan of Merger and  Contribution  by and
          among Vermont Pure Holdings,  Ltd., Crystal Rock Spring Water Company,
          VP Merger Parent,  Inc., VP Acquisition  Corp.,  and the  stockholders
          named therein, dated as of August 28, 2000. (Incorporated by reference
          to Exhibit 2.1 of the S-4 Registration Statement.)

2.3       Amendment  to  Agreement  and Plan of Merger and  Contribution  by and
          among Vermont Pure Holdings,  Ltd., Crystal Rock Spring Water Company,
          VP Merger  Parent,  Inc., VP Acquisition  Corp.  and the  stockholders
          named  therein,  dated as of  September  20,  2000.  (Incorporated  by
          reference  to  Exhibit  2.2 of the  Report  on Form  8-K  filed by the
          Company on October 19, 2000 (the "Merger 8-K").)

3.1       Certificate  of  Incorporation   of  the  Company.   (Incorporated  by
          reference to Exhibit B to Appendix A to the Proxy  Statement included
          in the S-4 Registration Statement.)

3.2       Certificate  of  Amendment  of  Certificate  of  Incorporation  of the
          Company filed October 5, 2000.  (Incorporated  by reference to Exhibit
          4.2 of the Merger 8-K.)

3.3       By-laws of the Company. (Incorporated by reference from Exhibit 3.3 to
          Form 10-Q for the Quarter ended July 31, 2001.)

4.1       Form of Lockup Agreement among the Company,  Peter K. Baker,  Henry E.
          Baker and John B. Baker.  (Incorporated  by  reference to Exhibit N to
          Appendix A to the Proxy  Statement  included  in the S-4  Registration
          Statement.)

4.2       Registration Rights Agreement among the Company, Peter K. Baker, Henry
          E. Baker, John B. Baker and Ross Rapaport.  (Incorporated by reference
          to Exhibit 4.6 of the Merger 8-K.)



                                       22


Exhibit
Number
          Description

10.1*     1993 Performance Equity Plan.  (Incorporated by reference from Exhibit
          10.9 of Registration Statement 33-72940.)


10.2*     1998  Incentive  and  Non-Statutory  Stock  Option  Plan,  as amended.
          (Incorporated  by  reference  to  Appendix  C to the  Proxy  Statement
          included in the S-4 Registration statement.)

10.3*     1999  Employee  Stock  Purchase  Plan.  (Incorporated  by reference to
          Exhibit A of the 1999 Proxy Statement of Vermont Pure Holdings, Ltd.)

10.5      Convertible  Debenture  Agreement  dated  September  30, 1999  between
          Vermont Pure Holdings,  Ltd. and  Middlebury  Venture  Partners,  Inc.
          (f/k/a  Marcon  Capital   Corporation)  in  the  amount  of  $975,000.
          (Incorporated  by reference  from  Exhibit  10.27 of Form 10-K for the
          Year Ended October 30, 1999.)

10.6*     Employment  Agreement  between  the  Company  and  Timothy G.  Fallon.
          (Incorporated  by reference to Exhibit  10.13 of the S-4  Registration
          Statement.)

10.7*     Employment  Agreement  between  the  Company  and Bruce S.  MacDonald.
          (Incorporated  by reference to Exhibit  10.14 of the S-4  Registration
          Statement.)

10.8*     Employment   Agreement   between  the  Company  and  Peter  K.  Baker.
          (Incorporated  by reference to Exhibit  10.15 of the S-4  Registration
          Statement.)

10.9*     Employment   Agreement   between   the  Company  and  John  B.  Baker.
          (Incorporated  by reference to Exhibit  10.16 of the S-4  Registration
          Statement.)

10.10*    Employment   Agreement   between  the  Company  and  Henry  E.  Baker.
          (Incorporated  by reference to Exhibit  10.17 of the S-4  Registration
          Statement.)

10.11     Lease of  Buildings  and Grounds in  Watertown,  Connecticut  from the
          Baker's  Grandchildren  Trust.  (Incorporated  by reference to Exhibit
          10.22 of the S-4 Registration Statement.)

10.12     Lease of  Grounds  in  Stamford,  Connecticut  from  Henry  E.  Baker.
          (Incorporated  by reference to Exhibit  10.24 of the S-4  Registration
          Statement.)

10.13     Lease of  Building  in  Stamford,  Connecticut  from  Henry E.  Baker.
          (Incorporated  by reference to Exhibit  10.23 of the S-4  Registration
          Statement.)


                                       23


Exhibit
Number    Description

10.14     Amended and Restated Loan and Security  Agreement  between the company
          and Webster Bank dated  November 1, 2001.  (Incorporated  by reference
          from Exhibit 10.14 to Form 10-K for the year ended October 31, 2001.)

10.15     Term Note from the Company to Webster  Bank dated  October 5, 2000.
          (Incorporated  by reference  from  Exhibit  10.15 to Form 10-K for the
          year ended October 31, 2001)

10.16     Subordinated  Note from the Company to Henry E. Baker dated October 5,
          2000. (Incorporated by reference to Exhibit 10.16 of Form 10-K for the
          year ending October 31, 2000.)

10.17     Subordinated  Note from the  Company  to Joan Baker  dated  October 5,
          2000. (Incorporated by reference to Exhibit 10.17 of Form 10-K for the
          year ending October 31, 2000.)

10.18     Subordinated  Note from the Company to John B. Baker dated  October 5,
          2000. (Incorporated by reference to Exhibit 10.18 of Form 10-K for the
          year ending October 31, 2000.)

10.19     Subordinated  Note from the Company to Peter K. Baker dated October 5,
          2000. (Incorporated by reference to Exhibit 10.19 of Form 10-K for the
          year ending October 31, 2000.)

10.20     Subordinated Note from the Company to Ross S. Rapaport, Trustee, dated
          October 5, 2000.  (Incorporated  by reference to Exhibit 10.20 of Form
          10-K for the year ending October 31, 2000.)

10.21     Reaffirmation  of  Subordination  and Pledge  Agreement  from Henry E.
          Baker to  Webster  Bank  Dated  November  1,  2001.  (Incorporated  by
          reference  to Exhibit  10.21 of Form 10-K for the year ending  October
          31, 2001.)

10.22     Reaffirmation of Subordination and Pledge Agreement from Joan Baker to
          Webster  Bank Dated  November 1, 2001.  (Incorporated  by reference to
          Exhibit 10.22 of Form 10-K for the year ending October 31, 2001.)

10.23     Reaffirmation of Subordination and Pledge Agreement from John B. Baker
          to Webster Bank Dated November 1, 2001.  (Incorporated by reference to
          Exhibit 10.23 of Form 10-K for the year ending October 31, 2001.)

                                       24


Exhibit
Number    Description

10.24     Reaffirmation  of  Subordination  and Pledge  Agreement  from Peter K.
          Baker to  Webster  Bank  Dated  November  1,  2001.  (Incorporated  by
          reference  to Exhibit  10.23 of Form 10-K for the year ending  October
          31, 2001.)

10.25     Reaffirmation  of  Subordination  and  Pledge  Agreement  from Ross S.
          Rapaport,   Trustee,   to  Webster   Bank  Dated   November  1,  2001.
          (Incorporated  by reference to Exhibit 10.25 of Form 10-K for the year
          ended October 31, 2001.)

10.26     Agreement between Vermont Pure Springs,  Inc. and  Zuckerman-Honickman
          Inc.  dated  October 15, 1998.  (Incorporated  by reference to the S-4
          Registration Statement.)

10.27     Term Note from the  Company to Webster  Bank dated  November  1, 2001.
          (Incorporated  by reference to Exhibit 10.27 of Form 10-K for the year
          ended October 31, 2001.)

10.28     Amended and Restated Revolving Line of Credit Note between the Company
          and Webster Bank.  (Incorporated by reference to Exhibit 10.28 of Form
          10-K for the year ended October 31, 2001.)

*  Relates to compensation


(b)      Reports on Form 8-K

                  None.







                                       25





                                    SIGNATURE



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




Dated:            June 14, 2002
                  Randolph, Vermont




                                   VERMONT PURE HOLDINGS, LTD.

                                   By: /s/ Bruce S. MacDonald
                                     -------------------------
                                     Bruce S. MacDonald
                                     Vice President, Chief Financial Officer
                                     (Principal Accounting Officer and Principal
                                     Financial Officer)





                                       26