Registration No.: 333-113925


                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                        ---------------------------------
                                   FORM SB-2/A

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                           PRE-EFFECTIVE AMENDMENT NO. 2

                                                KAHIKI FOODS, INC.
                                  (Name of Small Business Issuer in its charter)

      Ohio                          2038                     31-1056793
      ----                          ----                    ----------
(State or jurisdiction      (Primary Standard Industrial  (I.R.S. Employer
 of organization)            Classification Code Number)   incorporaton or
                                                          Identification Number)


                              3004 East 14th Avenue
                               1100 Morrison Road
                         Columbus, Ohio 43219 43230

                                 (614) 253-3040

                          (Address and telephone number
                         of principal executive offices)
                       -----------------------------------


                                Michael C. Tsao
                               3004 East 14th Ave.
                               1100 Morrison Road.
                            Columbus, Ohio 43219 43230
                                 (614) 253-3040

            (Name, address and telephone number of agent for service)
                      ------------------------------------

      Copies of all communications, including copies of all communications
                  sent to agent for service, should be sent to

                            Andrew J. Federico, Esq.
                          Carlile Patchen & Murphy LLP
                              Columbus, Ohio 43215
                                 (614) 628-0801

Approximate date of commencement of proposed sale to public: From time to time
commencing as soon as practicable after the effective date of this Registration
Statement

         If this Form is filed to register additional securities for an offering
pursuant to rule 462(b) under the Securities Act, check the following box and



list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. ?


         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. ?

         If this Form is a post-effective amendment filed pursuant to rule
462(d) under the securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. ?

         If delivery of the prospectus is expected to be made pursuant to rule
434, check the following box.

CALCULATION OF REGISTRATION FEE



                                                                      Proposed


Title of Each Class                        Proposed Maximum           Maximum              Amount of
of Securities to be     Amount to be       Offering Price Per         Aggregate            Registration
Registered              Registered         Share (a)                  Offering Price       Fee
                                                                      (a)
                                                                               
Common Shares,
no par value            602,940100,000     $1.70$3.75                 $1,025,000$375,      $129.87$47.5
                                                                      000                  1
Common Shares,          294,117            $2.25
no par value (b)        294,117            $3.00                      $1,688,094           $214.39
                        80,000             $1.80
Common Share
Warrants (c)            588,234            $0                         $0                   $0
Common Share
Options (c)             80,000             $0                         $0                   $0

Total Amount of Registration Fees                                                      $344.2647.51


     Estimated solely for the purpose of calculating the registration fee in
              accordance with Rule 457 under the securities Act of 1933.
         (b)      Issuable upon exercise of 294,117 $3.00 Common Share Warrants,
                  294,117 $2.25 Common Share Warrants and
                  80,000 Common Share Options.
         (c)      No registration fee required pursuant to Rule 457 of
                  Securities Act of 1933.

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

     Pursuant to Rule 416, this registration statement also covers an
     undetermined number of additional Common Shares that may be issuable to
     prevent dilution resulting from stock splits, stock dividends or similar
     transactions.

     The Registrant hereby amends this registration statement on such date or
     dates as may be necessary to delay its effective date until the Registrant
     shall file a further amendment which specifically states that this
     registration statement shall thereafter become effective in accordance with
     Section 8(a) of the Securities Act of 1933 or until the registration
     statement shall become effective on such date as the Commission, acting
     pursuant to said Section 8(a) may determine.







                                TABLE OF CONTENTS


                                                                                            
Summary..........................................................................................2
About Us.........................................................................................2
Terms of Offering................................................................................2
Summary Financial Information....................................................................2
Risk Factors.....................................................................................3
Dividend Policy..................................................................................5
Use of Proceeds..................................................................................5
Selling Shareholders.............................................................................5
Plan of Distribution.............................................................................6
Directors and Executive Officers.................................................................7
Indemnification of directors and Officers........................................................8
Security Ownership of certain Beneficial Owners and Management...................................9
Description of Securities........................................................................10
Common Shares....................................................................................10
Warrants.........................................................................................11
Options..........................................................................................11
Certain Statutory Provisions.....................................................................11
Legal Proceedings................................................................................12
Legal Matters....................................................................................12
Business.........................................................................................12
Products.........................................................................................13
Pricing..........................................................................................15
Distribution.....................................................................................15
Marketing........................................................................................15
Regulations......................................................................................15
Competition......................................................................................16
Suppliers........................................................................................16
Employees........................................................................................16
Trademarks.......................................................................................16
Research and Development.........................................................................16
Property.........................................................................................16
Management Discussion and Analysis or Plan of Operations.........................................17
Discussion of Significant Accounting Policies....................................................18
Result of Operations.............................................................................20
Revenues.........................................................................................20
Cost of Goods....................................................................................20
Operating Expenses...............................................................................21
Research and Development.........................................................................21
Net Income.......................................................................................21
Conclusions......................................................................................21
Years End March 31, 2003.........................................................................21
Revenues.........................................................................................22
Cost of Goods....................................................................................22
Operating Expenses...............................................................................22
Research and Development.........................................................................22
Net Income.......................................................................................22
Liquidity and Capital Resource...................................................................22
Bank Financing Matters...........................................................................22
Forward Looking Statements.......................................................................23
Certain Relationships and Related Transactions...................................................23
Market For Common Equity and Related Stockholders Matters........................................24
Executive Compensation...........................................................................25
Incentive Stock Option Plan......................................................................25
Reports to Shareholders..........................................................................26
Additional Information...........................................................................26
Financial Statements.............................................................................27



                                        i








                               KAHIKI FOODS, INC.
                          602,940 100,000 Common Shares
                  294,117 $2.25 Common Share Purchase Warrants
                  294,117 $3.00 Common Share Purchase Warrants
                      80,000 Common Share Purchase Options



        This Registration Statement relates to 602,940 Common Shares, 294,117
     $2.25 Common Share Purchase Warrants ("2.25 Warrants"), 294,117 $3.00
     Common Share Purchase Warrants ("3.00 Warrants") and 80,000 Common Share
     Purchase Options of Kahiki Foods, Inc. Each $2.25 Warrant entitles the
     holder to purchase one common share prior to February 27, 2009 at a
     purchase price of $2.25 per share. Each $3.00 Warrant entitles the holder
     to purchase one common share prior to February 27, 2009 at a purchase price
     of $3.00 per share. The exercise prices of the $2.25 Warrants and $3.00
     Warrants are subject to adjustment under certain circumstances. Each option
     entitles the holder to purchase one common share prior to January 24, 2006,
     at purchase price of $1.80 per share.
                This registration statement relates to 100,000 common shares of
Kahiki Foods, Inc.



            The common shares, the warrants and the options may be offered to
     the public by the selling  shareholdersshareholder  and we will not receive
any proceeds from the sale of the common shares, the warrants or the options. We
will receive $2.25 per share upon the exercise of each $2.25 Warrant,  $3.00 per
share  upon the  exercise  of each  $3.00  Warrant  and $1.80 per share upon the
exercise of each option.



      Neither the common  shares,  the  warrants  nor the  optionsThe  common
shares are not traded on any national securities exchange or on the NASDAQ stock
market.  The common  shares do tradeare  quoted on the OTC  Bulletin  Board pink
sheets under the symbol "KSCI." The common shares,  the warrants and the options
offered by the selling shareholders may be sold from time to time by the selling
shareholders  or their  transferees.  No  underwriting  arrangements  have  been
entered  by the  selling  shareholders.  The  potential  distribution  of common
shares,  warrants and the options by the selling shareholders may be effected in
one or more  transactions  that may take place on the  over-the-counter  market,
including  ordinary  broker's  transactions,  or  through  sales  to one or more
dealers for resale as  principals,  at market  prices  prevailing at the time of
sale,  at prices  related  to such  prevailing  market  prices or at  negotiated
prices.  Usual  and  customary  or  specifically  negotiated  brokerage  fees or
commission  may be paid by the selling  shareholders  in  conjunction  with such
sales of common shares, warrants or optionsselling  shareholder will be required
to sell its common shares at $3.75 per share, until our common shares are quoted
on the  Over-the-Counter  Bulletin  Board and  thereafter at  prevailing  market
prices or privately  negotiated  prices. We will pay all expenses of registering
the securities.



  The selling  shareholders  reserve the sole right to accept,  and  together
with  their  agents  from  time to time,  to  reject,  in whole or in part,  any
proposed  purchase  of  common  shares,   warrants  and  options.   The  selling
shareholders and any brokers,  dealers,  agents or underwriters that participate
with the selling  shareholders  in the  distribution  of the common shares,  the
warrants  and  options  may be deemed  "underwriters"  within the meaning of the
Securities Act of 1933 (the "Securities Act"), and commissions  received by them
may be deemed to be  underwriting  commissions or discounts under the Securities
Act. See the "Plan of Distribution."



    THE SECURITIES OFFERED HEREBY INVOLVE A CERTAIN DEGREE OF RISK. SEE
                            'RISK FACTORS." on page 4
The  securities  offered  hereby  involve  a certain  degree  of risk.  See'RISK
FACTORS" beginning on page 4



       NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE
      SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES
          OR PASSED UPON THE ACCURACY OR ADEQUACY OF THIS OFFERING. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
accuracy and adequacy of this offering.  Any representation to the contrary is a
criminal offense.



                 The date of this Registration Statement is June 7, August
___, 2004.












                                     SUMMARY

The  following  summary  is  qualified  in its  entirety  by the  more  detailed
information  appearing elsewhere in this registration  statement.  This offering
contains   certain   forward-looking   statements   that   involve   risks   and
uncertainties.  Our actual  results  could  differ  materially  from the results
anticipated  in those  forward-looking  statements as a result of certain of the
factors  discussed in this  registration  statement,  including  those set forth
under "Risk Factors."  Prospective  investors should read the entire  prospectus
before making an investment decision.


                                    About Us

Kahiki Foods,  Inc. was incorporated in Ohio in 1982. Our principal  business is
to  develop,  manufacture  and  market  frozen  and other  finished  Asian  food
products. In 1982, we acquired a Polynesian  restaurant in Columbus,  Ohio known
as the Kahiki  Restaurant.  We began a food processing  operation in 1988 and in
1995 we opened a 7,000 square foot FDA approved processing facility.  In 2000 we
sold the restaurant and focused solely on our food processing  business.  Today,
foods sold by us are  packaged in bulk and/or  frozen  containers  and include a
wide variety of products,  including egg rolls, appetizers,  fried rice, sauces,
meal kits,  single  serve  entrees and family meal  entrees.  Our  products  are
distributed  to  foodservice  companies and  institutions,  retail grocery store
chains and warehouse club stores. Our principal executive offices are located at
3004 East 14th  Avenue1100  Morrison  Road,  Columbus,  Ohio  4321943230 and our
telephone number is (614) 253-3040.


                                Terms of Offering

Securities Offered:        Common shares, Common Share Purchase Warrants and
                           Common Share Purchase Options.


Offering                   Period: The common shares, warrants and
                           options are being offered on a "best
                           efforts" basis by the selling
                           shareholdersshareholder from time to time at
                           prices available in the marketa price of
                           $3.75 per share.


Common Shares
  Outstanding              3,588,848 common shares.


                          Summary Financial Information

   The following information has been derived from our financial statements
included elsewhere in this prospectus and should be read in conjunction with
such financial statements and the related notes thereto.



                                Year Ended March 31                Year Ended March 31               Three Months Ended June
INCOME                                                                                                          30
- ------
STATEMENT DATA                          2004              2004              2003
- --------------                                                              ----
                                                                            2002                             20042003
                                                                            ----
                                                                                                           (unaudited)
- --------------------------                                -------------------------------------- --------------------------------
                                                                                              
Net Sales                       $14,989,840           $9,204,68      $14,761,923$9,128,858$9,374,91       $5,306,536$1,801,301
                                                          4                        7
Net Income (loss)                 $698,113             (85,923)          $698,113(85,923)77,451             $145,087(70,668)
Net Income Per                     $0.24                (.03)                $0.24(.03).03                    $0.04(0.02)
Share
- -----------------------                                            ---------------------------------- ----------------------------












   BALANCE SHEET DATA                             March 31 2004            June 30, 2004
                                                  -------------
                                                                        (unaudited)
                                               Actual
                                                              Adju
                                            sted
- ------------------------------------------- --------------------------  -------------------------
                                                                  
   Total Assets                                $13,084,73713,028,7         $13,772,85113,789,9
                                                        37                         62
   Working Capital                                $722,828701,103           $1,410,942517,256
   Long Term Debt                                   $5,148,181             $4,148,1815,018,138
   Total Liabilities                           $9,715,1459,680,870         $8,715,1459,706,055
   Shareholders' Equity                        $3,369,5923,347,592         $5,057,7063,483,907
- ------------------------------------------- --------------------------  -------------------------


          (1)  Assumes  that the  warrants  and options  offered  hereby are all
               exercised.

                                  RISK FACTORS

   Prospective purchasers should carefully consider the following risk factors,
in addition to the other information contained in this prospectus, before
purchasing the securities being offered.


     Key  Personnel  - - We  depend on a few key  employees  and the loss of our
president  should have a severe impact on us--The  applied talent and experience
of our  President,  Michael C. Tsao,  provides  the critical  management  skills
necessary to guide and protect our financial  and  operational  well being.  Our
prospects would be severely affected if Mr. Tsao, for any reason, were unable to
continue to perform his duties. For example, it is an event of default under our
current bank financing if Mr. Tsao ceases to serve as our President.



     Dividends - We have never paid any cash dividends and there is no assurance
that the Company will desire to pay dividends in the future or, if dividends are
paid,  in what  amount.  We may decide not to pay  dividends in the near future,
even if funds are legally available therefore,  in order to provide us with more
funds for operations. See "DIVIDEND POLICY". .




     Voting Control is held by our Current  Management - Assuming no exercise of
warrants  or  options,  current  management  owns  approximately  57.50%  of our
outstanding  common shares. As a result,  current management is in a position to
effectively elect all of our Directors and control our affairs and policies.


     The Food Industry is Highly  Competitive - We face substantial  competition
in connection with the marketing and sale of our products. Among our competitors
are Tyson Foods, Nestle, ConAgra, Chung's, Schwan's,  Pillsbury, Hormel, Windsor
Foods  and  Kikkoman.  Each  of  these  competitors  is  well  established,  has
substantially  greater  financial  and  other  sources  and  has  greater  brand
recognition than our products.  Because of the high cost of a national marketing
programs  and  limitations  on shelf space,  we may  encounter  difficulties  in
achieving a wide distribution of our products.


     Raw Material CostsCost  Increases could Materially Impact our Business - We
purchase  the raw  materials  (vegetables,  rice  and  meats)  which go into our
products from a variety of sources locally and  regionally.  We have not entered
into any long term supply contracts with our raw material  suppliers.  Increases
in the  costs of raw  materials  could  have a  material  adverse  effect on our
business and our ability to compete with larger, integrated food manufacturers.



  We May Be Exposed to Potential Product Liability Claims which could have an
Adverse Impact on our Business - While we endeavor to sell safe products,  there
is a possibility that a vendor could











handle our products improperly or that someone could have an adverse reaction to
a product.  We maintain  commercial general liability insurance in the amount of
$1,000,000 per person and $2,000,000 per incident.  Although we believe that the
amount of  insurance  coverage is  sufficient  for our  operations,  there is no
assurance that the coverage will be adequate.  Any successful  claims against us
in excess of our  insurance  coverage  could have a material  adverse  effect on
Kahiki.


     We are Subject to Substantial  Governmental Regulations - We are subject to
extensive  regulations  by  federal,  state and local  governmental  authorities
regarding the quality, purity, manufacturing,  distribution and labeling of food
products.  Our manufacturing facility is subject to regulation and inspection by
the United  States  Department of  Agriculture,  the United States Food and Drug
Administration,  and the State of Ohio  Departments of Agriculture and Health. A
finding  of a failure to comply  with one or more  regulatory  requirements  can
result in the imposition of sanctions  including the closing of all or a portion
of our facility for a period of time. In addition to licensing  requirements,  a
regulatory  agency could  declare a food  product  hazardous or limit its use or
require a recall.  We believe  that we are in  substantial  compliance  with all
material  governmental  regulations  regarding our products and that we have all
government  permits,  licenses,  qualifications  and approvals  required for our
operations.  However, there can be no assurance that we will be able to continue
to comply with those  regulations,  or comply with future  regulations,  without
inordinate costs or interruption of our operations.


  Dependence  We Depend on a Limited  Number  of  Principal  Customers  for a
Majority of Our Sales - Our ten largest accounts  represented 64.4% of our sales
in the year ended  March 31 2004 and 67.9% of our sales in the year ended  March
31, 2003. For the year ended March 31, 2004,  Costco  represented  approximately
26.75%,  Meijer's  represented  approximately  7.12%  and  Wal-Mart  represented
approximately  14.5% of our total  sales.  For the year  ended  March 31,  2003,
Costco represented  approximately 11%, Wal-Mart represented  approximately 11.3%
and Sam's Club represented  approximately 20% of our total sales. We do not have
contractual  arrangements with our principal customers. If these companies cease
ordering products from us, our business could be materially adversely affected.



  Limitation  on Liability - As permitted by Ohio law, we limit the liability
of our officers, directors, and employees from monetary damages from a breach of
a such persons' fiduciary duty except for liability in certain circumstances. As
a result of our charter  provision and Ohio law,  Shareholders  may have limited
rights to  recover  against  officers,  directors  and  employees  for breach of
fiduciary duty.




     Our  business  could be adversely  affected if we are unable to  adequately
protect our proprietary technology - The proprietary technology we own or intend
to acquire or develop will be one of the keys to our  performance and ability to
remain competitive.  Our current  intellectual  property consists of recipes and
cooking  processes  for our  products  and  four  trademarks.  We may  rely on a
combination of patent,  trademark,  copyright and trade secret laws to establish
and  protect  our  proprietary  rights.  We will  also use  technical  measures,
confidentiality agreements and non-compete agreements to protect our proprietary
rights. We may however not be able to secure significant  protection for service
marks or trademarks  we obtain.  Our  competitors  or others could adopt product
names  similar to ours.  Any of these actions by others might impede our ability
to build brand identity and could lead to consumer  confusion.  Our inability to
protect  our brand name  adequately  could  adversely  affect our  business  and
financial condition.



     The steps we take to protect our  proprietary  information  may not prevent
misappropriation  of our  technology,  and the agreements we enter into for that
purpose might not be enforceable. The laws of other countries may not provide us
with adequate or effective protection of our intellectual property.


     We may infringe the proprietary rights of others - Although we believe that
our products and technology related to our business do not and will not infringe
upon the proprietary rights of any third parties, there can be no assurance that
third  parties  will not  assert  infringement  claims  against  us.  Similarly,
infringement  claims could be asserted  against  products and technology that we
license,  or have the right to use,  from third  parties.  Although any of these
claims may ultimately prove to be without merit, the time our management  spends
addressing  those claims and the legal costs  associated with those claims could
materially and adversely  affect our business and results of operations.  We may
license  technology from third parties and it is possible that we could become a
party to infringement  actions based upon the licenses from those third parties.
We will generally obtain  representations as to the origin and ownership of such
licensed  technology and content;  however,  this may not adequately protect us.
Any of those










claims,  with or without  merit,  could subject us to costly  litigation and the
diversion of our management personnel.


  Our initial public offering price may have little or no relationship to the
price  that  would be  established  using  traditional  valuation  methods,  and
therefore, the initial public offering price may not be sustainable once trading
begins.  The selling  shareholder  determined  the offering price for our common
shares. The offering price of our shares may have a little or no relationship to
the price that would be established using traditional  indicators of value, such
as our  future  prospects  and those of our  industry  in  general;  our  sales,
earnings and other financial and operating  information;  multiples of earnings,
cash flows, and other operating  metrics;  market prices of securities and other
financial and operating  information of companies engaged in activities  similar
to ours;  and the views of research  analysts.  As a result,  our initial public
price may not be sustainable  once trading  begins,  and the price of our common
shares may decline.



  There may be Limited Liquidity in our Common  Shares--Our common shares are
not listed for trading on any established market and trade infrequently. We will
endeavor to list our common shares on the OTC Bulletin Board and, eventually, on
NASAAQ. We cannot provide any assurance that our common shares will be quoted or
continue to be quoted on the OTC Bulletin Board or NASAAQ. If there is no market
for trading our common  shares,  the market  price of our common  shares will be
materially and adversely affected.



Note:    In addition to the above risks, businesses are often subject to risks
         not foreseen or fully appreciated by management. In reviewing this
         statement, potential investors should keep in mind other possible risks
         that could be important.



  SEC rules  governing  sales of low-priced  securities may hinder resales of
our common shares--Stocks  selling for less than $5.00 per share,  excluding any
broker or dealer  commissions,  may be designated  as "penny  stocks" and may be
subject to certain requirements imposed by Rule 15g-9 of the Securities Exchange
Act of 1934. Among other things,  Rule 15g-9 requires  broker/dealers  to advise
potential  purchasers  of a penny  stock of the  lowest  offer and  highest  bid
quotations  for  such  stock  and  disclose  to  the  potential   purchaser  its
compensation  in  connection  with  the  transaction.  The  net  effect  of such
regulations may be to delay the sale of shares which are  characterized as penny
stocks.  Our common  shares are being offered at an initial offer price of $3.75
per share.  However,  we believe that the penny stock  restrictions  will not be
applicable to our securities  based on an exemption  provided in Rule 3 (a) 51-1
of the Securities  Exchange Act of 1934 which,  among other things,  provides an
exemption  from the penny stock  restrictions  for  securities of companies that
have had  average  revenues  of at least  $6,000,000  for the last three  years.
Kahiki has had average revenues of approximately  $11,190,000 for the last three
years.



  We will incur increased  costs as a result of being a public  company--As a
public company,  we will incur significant legal,  accounting and other expenses
that we did not incur as a private company.  We will incur costs associated with
our public company reporting requirements. We also anticipate that we will incur
costs  associated  with  recently  adopted  corporate  governance  requirements,
including  requirements  under the  Sarbanes-Oxley  Act of 2002,  as well as new
rules  implemented by the  Securities  and Exchange  Commission and the NYSE and
NASDAQ.  We  expect  these  rules  and  regulations  to  increase  our legal and
financial  compliance costs and to make some activities more  time-consuming and
costly.  As a result,  it may be more  difficult  for us to  attract  and retain
qualified  individuals  to  serve  on our  board of  directors  or as  executive
officers.  We are currently evaluating and monitoring  developments with respect
to these new rules,  and we cannot  predict or estimate the amount of additional
costs we may incur or the timing of such  costs.


                                DIVIDEND POLICY

     We have never paid cash dividends on our common  shares.  Holders of common
shares are entitled to receive  dividends  when, as and if declared by our Board
of  Directors  out of funds  legally  available  therefore.  Our  ability to pay
dividends will depend upon our future  earnings and net worth. We are restricted
by Ohio  law  from  paying  dividends  on any of our  outstanding  shares  while
insolvent or if such payment  would result in a reduction of our stated  capital
below the required  amount.  It is the  intention of our Board  periodically  to
consider  the payment of  dividends,  based on future  earnings,  operating  and
financial  condition,  capital requirements and other factors deemed relevant by
the  Board.  There is no  assurance  that we will be able or will  desire to pay
dividends in the near future or, if  dividends  are paid,  in what  amount.  Our
Board may  decide not to pay  dividends  in the near  future,  even if funds are
legally  available  therefore,  in order  to  provide  us with  more  funds  for
operations. See "DESCRIPTION OF SECURITIES - Common Shares".










                                 USE OF PROCEEDS


  We will not  receive  any  proceeds  from the sale of the  common  shares ,
warrants  or  options  by  the  selling  shareholders.  We  will  receive  up to
$1,688,114 if all of the warrants and options are exercised.  Any proceeds to be
received by us upon the exercise of the warrants or the options will be added to
working  capital  and used to  reduce  indebtedness  and for  general  corporate
purposes.  However,  there can be no  assurance  that any or all of the warrants
and/or options will be exercised by the selling shareholder.



                        SELLING SHAREHOLDERS SHAREHOLDER



  The   following   table   setsset   forth  the  namesname  of  the  selling
shareholders,  their  positions  with  shareholder,  position with Kahiki Foods,
Inc.,  if any, and the number of common  shares,  warrants and options  owned by
each of them. The number of common shares and warrants being registered are alla
portion of the common  shares and  warrants  owned by such  persons.  The common
shares  currently  owned  by  Mr.  Binsky  are  not  being  registered  at  this
timeperson.  The number of common shares and warrants which may actually be sold
by the selling  shareholdersshareholder  will be determined from time to time by
them,  and will  depend  upon a number of  factors,  including  the price of our
common shares from time to time. Because the selling shareholdersshareholder may
offer all,  some or none of the common  shares,  warrants  or options  that they
hold, and because any potential offering by the selling  shareholdersshareholder
is not being  underwritten,  no estimate can be given as to the number of common
shares or warrants that will be held by the selling shareholdersshareholder upon
termination of such offering.  See "Plan of Distribution."  The table sets forth
such  information  as of June  1,August  12,  2004,  concerning  the  beneficial
ownership  of the  common  shares,  and  warrants  and  options  by the  selling
shareholdersshareholder.  All  information  as to beneficial  ownership has been
furnished by the respective selling shareholdersshareholder.















Name and Address         Number of         Number of          Number of            Number of          NumberPerce    Percentage of
of Shareholder           Common            $2.25              $3.00 Warrants       OptionsComm        ntage of       Common
(Position with           Shares            Warrants           Owned and            on Shares          Common         Shares Owned
Kahiki)                  Owned and         Owned and          Available for        Owned and          Shares Owned   subsequent to
      -
                         Available for     Available for      sale prior to        Available for      subsequent to  Offering(4)
                                                                                                                     --------
                         sale prior to     sale prior to      Offering             sale               Offering(46)
                                    --                        --------                                --------
                         Offering          Offering                                priorsubseque
                         --------          --------
                                                                                   nt to
                                                                                   Offering(3)

                                                                                                   
Barron Partners          588,235           294,117            294,117              None               None13.6%      None
LP(1) (2)                                                                          488,235
730 Fifth Avenue
9th Floor
New York, N.Y.
(None)

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

William Velmer(2)       14,705             None               None                 None                None           None
2274 Arbor Lane
#3
Salt Lake City,
Utah
(None)

Bob Binsky              299,792(3)         None               None                 80,000              299,792        8.37%
20185 E. Country
Club Drive
North Miami
Beach, Fl
(Director)

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


     ---------------------------
     (1) Barron Partners LP is a Delaware limited partnership. The general
         partner of Barron Partners LP is Barron Capital Advisors LLC, a
         Delaware limited liability company. Andrew Barron Worden is the
         managing member of the Barron Capital Advisors LLC.

  (2) Neither Barren Partners LP nor William Velmer has not had a material
         relationship with Kahiki in the past three years.


  (3) These common shares are not being registered or offered pursuant to
         this prospectus. (4)Assumes that all securities offered are sold











                         DETERMINATION OF OFFERING PRICE


      The selling shareholder has determined the offering price for the
selling shareholder's shares. The offering price has been arbitrarily determined
and does not bear any relationship to our assets, results of operations, or book
value, or to any other generally accepted criteria of valuation. Prior to this
offering, there has been a very limited market for our common shares. The
selling shareholder will be required to sell their shares at a price of $3.75
per share until our shares are quoted on the Over-the-Counter Bulletin Board and
thereafter at prevailing market prices or privately negotiated prices.


                              PLAN OF DISTRIBUTION


  We will receive no proceeds from the sale of 602,940 common shares, 294,117
$2.25  Warrants,  294,117 $3.00 Warrants or options by the selling  shareholders
but will receive up to $1,688,114  upon the exercise of the warrants or options.
The common  shares,  the warrants and the  options100,000  common  shares by the
selling  shareholder.  The  common  shares,  may be  sold  from  time to time to
purchasers  directly  by any of the  selling  shareholders.  None of the selling
shareholders  haveshareholder.  The selling  shareholder  has not  indicated any
current  plan to  distribute  the common  shares,  warrants or options and it is
anticipated  that they will either  offer the common  shares,  warrants  and the
options  for  sale  for  their  own  account  or  retain  them  for  investment.
Alternatively,  the selling  shareholders may from time to time offer the common
shares or the warrants through underwriters,  dealers or agents, who may receive
compensation in the form of underwriting discounts,  concessions, or commissions
from the selling  shareholders and/or the purchasers of the common shares or the
warrants  for whom  they may act as  agent.  The  selling  shareholders  and any
underwriters,  dealers or agents that  participate in a  distribution  of common
shares,  warrants or options may be deemed  underwriters,  and any profit on the
sale of the  common  shares,  warrants  or  options  by  them or any  discounts,
commissions  or  concessions  received by such  underwriters,  dealers or agents
might  be  deemed  to  be  underwriting  discounts  and  commissions  under  the
Securities Act. In the event the selling shareholders enter into an underwriting
agreement,  we  will  amend  this  prospectus  to  disclose  the  terms  of that
underwriting agreement.



     The common shares, the warrants and the options may be sold from time to
time in one or more  transactions at a fixed offering price or at varying prices
determined at the time of sale, or at negotiated prices.



  The selling  shareholder  may, from time to time,  sell any or all of their
common  shares on any stock  exchange,  market or trading  facility on which the
shares are then  traded or in private  transactions  at the price  listed on the
cover   page  of  this   prospectus   until  our   shares   are  quoted  on  the
Over-the-Counter  Bulletin Board and  thereafter at prevailing  market prices or
privately  negotiated prices. The selling shareholder may use any one or more of
the following methods to sell their shares:  ordinary brokerage transactions and
transactions in which the  broker-dealer  solicits  purchasers;  block trades in
which  the  broker-dealer  will  attempt  to sell the  shares  as agent  but may
position and resell a portion of the block of shares as principal to  facilitate
the  transaction;  purchases by a  broker-dealer  as principal and resale by the
broker-dealer for its account;  an exchange  distribution in accordance with the
rules  of  the  applicable  exchange;   privately  negotiated  transactions;   a
combination of any such methods of sale; and any other method permitted pursuant
to applicable law.



  The selling  shareholder,  acting alone or in concert  with others,  may be
considered  statutory  underwriters under the Securities Act of 1933 if they are
directly or indirectly  conducting an illegal  distribution of the securities on
behalf of our  corporation.  If the selling  shareholder  is determined to be an
underwriter, they may be liable for securities violations in connection with any
material misrepresentations or omissions made in this prospectus.



  We intend to seek  qualification for sale of the securities in those states
where the securities will be offered.  That qualification is necessary to resell
the  securities in the public  market.  The securities may only be resold if the
securities are qualified for sale or are exempt from qualification in the states
in which the selling  shareholder  or proposed  purchasers  reside.  There is no
assurance  that the states in which we seek  qualification  will  approve of the
security resales.












  In addition,  the selling  shareholder  and any brokers and dealers through
whom sales of the securities are made may be deemed to be "underwriters"  within
the meaning of the Securities Act of 1933, and the  commissions or discounts and
other  compensation  paid to  such  persons  may be  regarded  as  underwriters'
compensation.



  The selling  shareholder may pledge all or a portion of their securities as
collateral for margin accounts or in loan  transactions,  and the securities may
be resold pursuant to the terms of such pledges,  accounts or loan transactions.
Upon default by such selling  shareholder,  the pledgee in such loan transaction
would  have  the same  rights  of sale as the  selling  shareholder  under  this
prospectus.  The selling  shareholder may also enter into exchange traded listed
option  transactions,  which require the delivery of the securities listed under
this prospectus.  The selling  shareholder may also transfer securities owned in
other ways not involving market makers or established trading markets, including
directly by gift,  distribution,  or other transfer without  consideration,  and
upon any such transfer the transferee would have the same rights of sale as such
selling shareholder under this prospectus.



  In addition  to the above,  the selling  shareholder  and any other  person
participating in a distribution will be affected by the applicable provisions of
the Securities Exchange Act of 1934, including,  without limitation,  Regulation
M, which may limit the timing of purchases and sales of any of the securities by
the selling shareholder or any such other person.



  There can be no assurances  that the selling  shareholder  will sell any or
all of the  securities.  In order to  comply  with  state  securities  laws,  if
applicable, the securities will be sold in jurisdictions only through registered
or licensed  brokers or dealers.  In various  states,  the securities may not be
sold unless these  securities have been registered or qualified for sale in such
state or an exemption from  registration  or  qualification  is available and is
complied with. Under applicable rules and regulations of the Securities Exchange
Act of 1934, as amended,  any person engaged in a distribution of the securities
may not  simultaneously  engage in market-making  activities in these securities
for a period of one (1) or five (5) business days prior to the  commencement  of
such distribution.



  All of the  foregoing  may  affect  the  marketability  of the  securities.
Pursuant to the various agreements we have with the selling shareholder, we will
pay all the fees and expenses  incident to the  registration  of the securities,
other than underwriting discounts and commissions,  if any, which are to be paid
by the selling shareholder.



  Should any  substantial  change occur regarding the status or other matters
concerning  the  shareholder,  we will  file  an  amendment  to this  prospectus
disclosing such matters.


                        DIRECTORS AND EXECUTIVE OFFICERS

   The names of, and certain information with respect to, each of our officers
and Directors are as follows:






                                                                                       
Michael C. Tsao               53      Chairman of the Board, President and chief                1982
                                      Executive Officer
Alice W. Tsao                 53      Vice President, Secretary and Director                    1982
Dr. Winston Bash              67      Director                                                  1993
Alan Hoover                   49      Senior Vice President-Sales and Marketing,                1999
                                      Director
Bob Binsky                    64      Director                                                  1995
Bradford M. Sprague           53      Director                                                  2004
Charles Dix                   41      Director                                                  2004
Allen J. Proctor              52      Director                                                  2004
R.L. Richards                 56      Director                                                  2004
Julia A. Fratianne            41      Chief Financial Officer and Treasurer                     N/A
Kenneth H. Kisner             64      Treasurer Controller                                      N/A
Alfred Cheung                 49      Vice President, Operations                                N/A
- -------------------------- ---------  --------------------------------------------------  ----------------



     All  Directors  are elected at the Annual  Meeting of the  Shareholders  to
serve for one year or until their  successors  are duly  elected and  qualified.
Officers serve at the pleasure of the Board of Directors.

     The following is a brief summary of the business  experience of each of our
Directors and executive officers:

     Michael  C. Tsao is our  President  and  Chairman  and has  served in those
capacities  since  1982.  Mr. Tsao has over thirty  years of  experience  in the
restaurant  industry.  He has  served  in an  executive  capacity  for both full
service and fast food  restaurants.  Prior to 1982,  he served as President  and
General Manager of The Columbus Sheraton Plaza, a 400 room hotel. His experience
in  the  food  processing  industry  includes  finance,  operations,   marketing
analysis, purchasing, food preparation and facility management. Mr. Tsao managed
and  operated the Kahiki  Restaurant  for more than twenty  years.  From 1995 to
2000,  Mr.  Tsao was a director of Cable Link,  Inc.  (nka A Novo  Broadband ) a
major  supplier  of new and used cable tv  equipment.  Mr. Tsao is a graduate of
Pasadena City College (Business Administration).

     Alice W.  Tsao is our  Vice-President,  Secretary  and a  Director  and has
served in those capacities since 1982. She has an Associates Degree from the Los
Angeles Business College,  with a major in computer science.  Mrs. Tsao has been
active in Kahiki's business with her husband Michael C. Tsao for the past twenty
years.

     Dr.  Winston Bash has been a member of our Board of  Directors  since 1993.
From 1983-2001 Dr. Bash held various  positions  with The Ohio State  University
including being the Director of Food Industries  Center (College of Agriculture)
and an instructor of several  departments  with most of the classes  majoring in
Food Process and Technology. He received his Ph.D., M.S. and B.S., from The Ohio
State  University.  Dr. Bash's past experience prior to 1983 includes owning and
operating the Rockford Meat  Processing  Company in Rockford,  Ohio. He also was
Vice-President  and  Production  Manager of Friday  Canning  Corporation  in New
Richmond, Wisconsin and the General Sales Manager of the FMC Corporation, in the
Eastern  Operation Food  Processing  Machinery  Division,  located in Hoopeston,
Illinois. Dr. Bash is also the co- inventor on a patent issued in 1972 on Forced
Draft Evaporative Cooling for Hydroflex Sterilizers assigned to FMC Corporation.
Dr. Bash is also accredited for many publications on food processing procedures.

     Alan L. Hoover became a Director in September,  1999.  Mr. Hoover joined us
in May, 1999 as Senior Vice President, Sales and Marketing. Prior to joining us,
Mr. Hoover was Vice President, National Accounts for Tenneco Packaging/Pressware
, a manufacturer of packaging and labels, in Columbus, Ohio. Mr. Hoover received
his B.S.  (Administrative  Management)  from Clemson  University  and his M.B.A.
(Financial Management) from Benedictine University.

     Bob Binsky has been a member of our Board of Directors since 1995. He was a
Director and Executive  Vice  President of Cable Link Inc. (nka A Novo Broadband
Incorporated), a major supplier of new and used cable tv equipment, from 1994 to
August 2000. From August, 2000 to September, 2002, Mr. Binsky was a Director and
Manager of New Business  Development of A Novo  Broadband,  Incorporated.  Since
October  2002,  Mr.  Binsky  has  been  a  business  consultant  providing  cost
containment,   financial  and  marketing  advice  to  various   privately-  held
companies.


  Bradford  M.  Sprague  became a member of our Board of  Directors  in 2004.
Since 2001,  Mr.  Sprague has been the Senior Vice  President  of First  Capital
Financial  Group (dba Prism  Financial  Solutions),  a financial  advisory  firm
located  in  Columbus,  Ohio.  For ten years  prior to forming  Prism  Financial
Solutions,  Mr. Sprague was the manager of A.G. Edwards & Sons, Inc.'s Columbus,
Ohio public finance  office.  Mr. Sprague  earned an  undergraduate  degree from
Miami  University  and a Masters  of Public  Administrative  from the Ohio State
University.












  Charles Dix became a member of our Board of Directors in 2004.  Since 1989,
Mr. Dix has held  various  positions  with  Townsends,  Inc.,  a Delaware  based
family-owned poultry corporation, currently as the President and Chief Operating
Officer.  Townsends,  Inc,  supplies  chicken  products to Kahiki at competitive
prices.  Mr.  Dix  received  his BSBA in  Management  degree  from  Shippensburg
University.



 Allen J. Proctor  became a member of our Board of Directors in 2004.  Since
2001,  Dr.  Proctor has been the principal of Allen Proctor  Consulting,  LLC, a
Columbus Ohio based advisor to CEO's on strategic planning,  financial reporting
and investment  oversight.  Prior to forming Allen Proctor Consulting,  LLC, Dr.
Proctor  was the  Executive  Director  of the Ohio  Police & Fire  Pension  Fund
(1997-2001) and Vice President of Finance of Harvard University (1994-1997). Dr.
Proctor's  prior  experience  includes  stints with the New York State Financial
Control  Board;  Columbia  University  Graduate  School of  Business;  Office of
Management and Budget,  City of New York; the Federal  Reserve Bank of New York;
and the International Bank for Reconstruction and Development.  Dr. Proctor is a
member of various non profit  boards.  He received his A.B.  degree from Harvard
University  and PhD in  international  trade and finance from the  University of
Wisconsin-Madison.



  R.L.  Richards  became a member of our Board of  Directors  in 2004.  Since
1978,  Mr.  Richards  has been  Trustee of the R.  David  Thomas  Trust,  or its
affiliates,  directing the private business activities of the Thomas Family. Mr.
Richards  also serves on the boards of  Acceptance  Insurance  Companies,  Inc.,
Fifth Third Bank,  Columbus,  Ohio Division and Stanley  Steemer  International,
Inc.  Mr.  Richards  received  a  B.A.  Economics  and  Political  Science  from
Wittenberg  University and J.D. from the Ohio State  University - Michael Moritz
College of Law.



  Julia A. Fratianne joined us in March, 2004 as our Chief Financial Officer.
and became  Treasurer in August 2,004.  From 1987 to 2003,  Ms.  Fratianne  held
various finance positions with Metatec, Inc. (nka Inoveris, LLC), a Dublin, Ohio
manufacturer of CD-ROMs, most recently as Vice President, Finance. and Secretary
from May, 1997 to December,  2003. Mr. Fratianne received her B.S.  (Accounting)
from Miami University and is a certified public accountant.



  Kenneth H. Kisner is our  Controller  and was  Treasurer  anduntil  August,
2004. He is a graduate of Griswold Business College, with a major in Accounting.
Mr.  Kisner has been with us for the past fifteen years and prior to that he was
controller for the Columbus Sheraton for approximately five years. Mr. Kisner is
in charge of management support, payrolls,  accounts receivable and payable, and
maintaining and updating of all our records.



  Alfred  Cheung  joined us in 2003 as our Vice  President,  Operations.  Mr.
Cheung has over 25 years of  experience  in the food  industry in  research  and
development,  quality  management  and food  processing.  From 1998 to 2003, Mr.
Cheung was a lecturer with the University of Hong Kong,  Graduate  School,  Food
Industry Management and Marketing.  Additionally, from 2001-2002, Mr. Cheung was
a  consultant  to Yum!  Brands  (the parent  company of KFC,  Pizza Hut and Taco
Bell),  Hong Kong, and from  1998-2001,  a consultant and director,  Technical &
Engineering  Services of Tung Chun Company, a food manufacturer  located in Hong
Kong.  Mr. Chung received his B.S. in food science degree from the University of
Minnesota  and his  masters  degree  in food  science  from  the  University  of
Illinois.



  The  Board  of  Directors  has  one  committee,  therecently  formed  three
committees.  The  Compensation  Committee,  which is charged  with  setting  the
compensation of our executive officers.  The Compensation  Committee consists of
Bob Binsky,  Dr. Winston Bash and our counsel Andrew Federico.  We are currently
conducting a search for  additional  Directors.  We anticipate  forming an audit
committee  after the Board of  Directors  is  increased,  consists  of  Bradford
Sprague,  Dr.  Winston  Bash and Charles Dix.  The Audit  committee,  which will
select the firm of  independent  public  accountants  that  audit our  financial
statements, discuss the scope and results of the audit and discuss our financial
accounting and reporting  principles and the adequacy of our financial  controls
with the accountants and management, consists of Allen Proctor, Bradford Sprague
and R.L.  Richards.  The Strategy  Committee,  which will chart the direction of
Kahiki,  consists of R.L. Richards,  Allen Proctor, Bob Binsky, Charles Dix, and
Bradford Sprague.


     All Directors are elected at the Annual Meeting of the Shareholder to serve
for one year or until their successors are duly elected and qualified.  Officers
serve at the pleasure of the Board of Directors.











  In  January,  2004,  we  engaged  Bob  Binsky,  a  member  of our  Board of
Directors, as a consultant. Mr. Binsky's duties included advising Kahiki on cost
containment planning, assisting in raising capital and public relations. For his
services,  Mr. Binsky was paid $25,000 and was issued options to purchase 80,000
common  shares at $1.80 per share (the fair market value of the common shares on
the date of grant.)



Outside Directors of the Company are paid $5001,000 for each Board of
Director's meeting personally attended and $500 for each committee meeting. No
fees are paid to directors for participation in telephonic meetings of the board
or actions taken in writing.


Indemnification of Directors and Officers


  Our Amended Articles of  Incorporation  provide that Kahiki shall indemnify
any Director or Officer (and may indemnify any other employee or agent of Kahiki
or of another entity) who was or is a party or is threatened to be made a party,
to any threatened,  pending, or completed action,  suit, or proceeding,  whether
civil, criminal, administrative, or investigative, by reason of the fact that he
is or was a director, officer, employee, or agent of Kahiki or is or was serving
at the request of Kahiki as a director,  officer,  trustee, employee or agent of
another  company,  domestic or foreign,  non-profit or  for-profit,  partnership
joint venture, trust or other enterprise, against expenses, including attorneys'
fees,  judgments,  fines, and amounts paid in settlement actually and reasonably
incurred by him in connection with such action,  suit, or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best  interests  of  Kahiki,  and with  respect  to any  criminal  action or
proceeding,  had no reasonable  cause to believe his conduct was  unlawful.  The
termination of any action, suit, or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner which he reasonably believed to be in or not opposed to the best interest
of Kahiki.


     Determination of rights to indemnification shall be made by a majority vote
of a quorum of the  directors,  or by the court in which  such  action,  suit or
proceeding was brought.

     We may obtain and maintain liability  insurance against  liabilities of its
directors,  officers,  employees and agents, sufficient to cover its obligations
under these indemnification  provisions, and may obtain such liability insurance
for  liabilities of such persons not subject to any  obligations of Kahiki under
these indemnification provisions.


  The  indemnification  provided  thereunder shall not be deemed exclusive of
any other rights to which those seeking  indemnification  may be entitled  under
any agreement or vote of shareholders or disinterested  directors.  In addition,
if at any time the Ohio  Revised  Code  ("Code")  shall  have  been  amended  to
authorize  further  elimination  or  limitation of the liability of directors or
officers,  then the  liability  of each  director and officer of Kahiki shall be
eliminated or limited to the fullest extent  permitted by sucyhsuch  provisions,
as so amended, without further action by the shareholders, unless the provisions
of the Code  require  such  action.  The  provision  does not limit the right of
Kahiki or its  shareholders  to seek  injunctive or other  equitable  relief not
involving payments in the nature of monetary damages.


     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted  to  directors,  officers,  and  controlling  persons of Kahiki
pursuant to the Articles of Incorporation, or otherwise, Kahiki has been advised
that in the opinion of the SEC such  indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


  The  following  table  sets forth as of June  1,August  12,  2004,  certain
information  concerning  stock  ownership  of  all  persons  known  by us to own
beneficially  five percent (5%) or more of our  outstanding  common shares,  and
each director or officer and all officers and directors as a group:













Name and Address of                                       Number of Common                   Percent of
Beneficial Owner___                                        Shares Owned(1)                      Class
- ---------- --------                                        ------ -----                         -----
                                                                                      
Michael C. Tsao                                             1,735,600(2)                    36.58%34.45%
3004 East 14th Ave.
1100 Morrison Road
Columbus, Ohio  4321943230

Alice W. Tsao                                               1,735,600(2)                    36.58%34.45%
3004 East 14th Ave.
1100 Morrison Road
Columbus, Ohio  4321943230

Dr. Winston Bash 64,92266,922 1.371.33% 4093 Roselea Place
Columbus, Ohio 43214

Bob Binsky                                                 498,392500,392                    10.509.93%
20185 E. County Club Dr.
North Miami Beach, Fl 33180

Alan Hoover                                                    296,666                        6.255.89%
3004 E. 14th Ave.
1100 Morrison Road
Columbus, Ohio  4321943230
Bradford M. Sprague                                             5,400                           .11%
1636 Sherbourne Lane
Powell, OH  43085

Charles Dix                                                     2,000                           .04%
30098 Southampton Bridge Road
Salisbury, Maryland 21804

Allen J. Proctor                                                4,000                           .08%
471 Highgate Avenue
Worthington, Ohio  43085

R.L. Richards                                                   3,000                           .06%
5598 Preston Mill Way
Dublin, OH  43017

Julia A.. Fratianne                                               0                              0%
1100 Morrison Road
Columbus, Ohio  43230

Alfred Cheung                                                     0                              0%
1100 Morrison Road
Columbus, Ohio  43230

Kenneth H. Kisner                                              38,250                         .81%1.07%
3004 E. 14th Ave.
1100 Morrison Road
Columbus, Ohio  4321943230

Barron Partners LP
730 Fifth Ave., 9th Floor                                   1,176,469(3)                    24.79%23.35%
New York, New York 10019

Officers and Directors as a Group                        2,633,8802,654,280                  55.5152.68%
(711 Persons)
- ----------------------------------------------- -------------------------------------  -----------------------




       (1)  Unless otherwise provided,  the stated number of shares are owned
               directly by the person named.  Shares shown include the following
               shares subject to options currently exercisable: Mr. Tsao, 12,000
               shares; Ms. Tsao, 12,000 shares; Dr. Bash,  52,60054,600  shares;
               Mr. Binsky,  198,600200,600  shares; Mr. Hoover,  270,666 shares;
               Mr. Sprague,  3,000 shares;  Mr. Dix, 2,000 shares; Mr. Richards,
               3,000 shares; Mr. Proctor,  4,000 shares; and Mr. Kisner,  28,000
               shares.


          (2)  Michael  C.  Tsao and  Alice W. Tsao are  husband  and wife.  The
               listed shares  include  700,600 shares owned directly by Alice W.
               Tsao with respect to which Michael C. Tsao  disclaims  beneficial
               ownership  and  1,035,000  shares  owned by  Michael C. Tsao with
               respect to which Alice W. Tsao disclaims beneficial ownership.

          (3)  Includes  shares  issuable  upon the  exercise  of 294,117  $2.25
               Warrants and 294,117 $3.00 Warrants.


                            DESCRIPTION OF SECURITIES

Common Shares


  Our authorized  capital consists of 10,000,000  common shares,  without par
value.  As of the date  hereof,  3,588,848  common  shares are  outstanding.  In
addition, 668,2341,472,700 common shares are reserved for issuance upon exercise
of the warrants and options.


     Each holder of common shares is entitled to one vote for each share held on
any matter properly submitted to the shareholders for a vote but is not entitled
to vote cumulatively in the election of directors.  The holders of common shares
do not have any preemptive,  subscription or redemption  rights.  The holders of
common shares are entitled to receive  dividends if, as and when declared by the
Board of Directors. See "DIVIDEND POLICY".

Warrants


 We have  authorized the issuance of  294,117324,117  $2.25  Warrants.  Each
$2.25  Warrant is  immediately  exercisable  and entitles the holder  thereof to
purchase one common share at an exercise price of $2.25 per share until February
27,  2009.  Additionally,  we have  authorized  the  issuance  of 294,117  $3.00
Warrants.  Each $3.00 Warrant is immediately exercisable and entitles the holder
thereof to purchase  one common  share at an  exercise  price of $3.00 per share
until February 27, 2009. The number of shares to be received upon exercise,  and
the  exercise  price,  are  subject to  adjustment  in the event of a  corporate
reorganization,  restructuring,  share dividend or other  corporate  action,  to
maintain the rights of the warrant holders  substantially  as if such action had
not occurred


   In addition, the exercise price of the warrants is subject to increase or
decrease based on Kahiki's earnings from recurring operations, before any
non-recurring income or loss, before income tax, depreciation and amortization
(EBITDA). The exercise price of unexercised $2.25 Warrants are subject to
adjustment based on Kahiki's nine month EBITDA for the period ended September
30, 2004, in a straight line from $2.75 at an EBITDA of $3.15 million or more to
$.25 at an EBITDA of $1.929 million or less. The exercise price of unexercised
$3.00 Warrants are subject to adjustment based on Kahiki's twelve month EBITDA
for the period ended March 31, 2005, in a straight line from $3.50 at an EBITDA
of $4.2 million or more to $.25 at an EBITDA of $2.572 million or less.


  We have the right to require the exercise of the $2.25 Warrants at any time
until  February  27,  2005 if the market  price of our common  shares  equals or
exceeds  $3.50 per share for 20  consecutive  days. We have the right to require
the  exercise of the $3.00  Warrants at any time until  February 27, 2005 if the
market  price of our  common  shares  equals or  exceeds  $5.50 per share for 20
consecutive days. In both cases, the holder must either exercise or transfer the
warrant within 10 days (and such transferee exercise the warrant within 30 days)
or the warrant will expire.  The common shares underlying the warrants are being
registered pursuant to this prospectus.  We have reserved  588,234618,234 common
shares for issuance upon the exercise of the warrants.











Options

     We have  authorized the issuance of 80,000 Common Share  Purchase  Options,
each option  entitling  the holder  thereof to purchase  one common  share at an
exercise  price of $1.80 per share until January 24, 2006.  The number of shares
to be received upon exercise,  and the exercise price, are subject to adjustment
in the event of a corporate  reorganization,  restructuring,  share  dividend or
other  corporate  actions,   to  maintain  the  rights  of  the  option  holders
substantially as if such action had not occurred. We have reserved 80,000 common
shares for issuance upon the exercise of the options.


     The common shares underlying the options are being registered pursuant
to this prospectus.


Certain Statutory Provisions

     Section  1701.831 of the Ohio Revised Code generally  provides that certain
"control share acquisitions" of shares of an "issuing public corporation" may be
made only with the prior  authorization  of the shareholders of the corporation,
unless the articles or code of regulations of the corporation otherwise provide.
In  addition,  Chapter  1704 of the Ohio  Revised  Code,  known  as the  "merger
moratorium" chapter,  generally prohibits a wide range of business  combinations
and  transactions  between or involving an issuing public  corporation that is a
reporting  company under the  Securities  Exchange Act of 1934 and a person who,
alone or with others,  beneficially  owns 10% or more of the voting power of the
corporation  (an  "interested  shareholder").  A corporation  may provide in its
Articles of Incorporation  that Chapter 1704 shall not apply to the corporation.
In addition, if the corporation's board of directors has approved the interested
shareholder's  acquisition  of his shares or has approved the specific  business
combination or transaction in question, the general prohibitions of Chapter 1704
do not apply.

     Our  Amended  Articles  of  Incorporation  and Code of  Regulations  do not
contain any language  excepting us from the  provisions  of Section  1701.831 or
Chapter 1704 of the Ohio Revised code, and therefore both are applicable to us.

                                LEGAL PROCEEDINGS

     We are not currently engaged in any material legal proceedings.

                                  LEGAL MATTERS

     The validity of the common shares, warrants and options offered hereby will
be passed upon for us by Carlile Patchen & Murphy LLP, Columbus, Ohio. Andrew J.
Federico,  of counsel to Carlile Patchen & Murphy LLP, holds options to purchase
52,600 of our common shares.

                                    BUSINESS


  This Registration  Statement  contains certain  forward-looking  statements
including without  limitation,  statements  concerning our operations,  economic
performance,   financial  condition  and  prospects,   including  in  particular
statements  relating to our growth strategy.  The words  "estimate,"  "project,"
"intent,"  "believe,"  "expect,"  "anticipate,"  and other  similar  expressions
generally identify  forward-looking  statements.  Investors are cautioned not to
place undue reliance on these forward-looking statements, which speak only as of
the date of this statement.  These forward-looking  statements are based largely
on  our  current  expectations  and  are  subject  to  a  number  of  risks  and
uncertainties,  including,  without  limitation,  those risk factors  identified
below and  elsewhere  in this  statement.  In  addition,  important  factors  to
consider in  evaluating  such forward-  looking  statements  include  changes in
external  market  factors,  changes in our  business  or growth  strategy  or an
inability  to execute our strategy due to changes in our industry or the economy
generally,  the emergence of new or growing  competitors and various competitive
factors. Our actual results could differ materially from the results anticipated
in these  forward-looking  statements as a result of the risk factors  described
below  and   elsewhere  in  this   statement.   In  light  of  these  risks  and
uncertainties,  there can be no  assurance  that the matters  referred to in the
forward-looking  statements  contained  in this  statement  will in fact  occur.
WeExcept as required by law, we disclaim any  obligation to update or revise any
of these forward-looking statements.












     Kahiki Foods, Inc. was incorporated  under the laws of the State of Ohio in
June 1982 for the primary  purpose of  acquiring a  full-service  restaurant  in
Columbus,  Ohio known as the Kahiki  Restaurant.  The  restaurant was founded in
1961 as a theme based  Polynesian  restaurant.  The  exterior  roof  resembled a
massive  Polynesian  war  canoe and the  interior  ceilings  reached  60 feet in
height. The restaurant's decor included authentic  Polynesian  artifacts,  stone
tiki gods and an authentic outrigger canoe. The restaurant was recognized as one
of the Top 10, Five Star Diamond restaurants in the Asian-Pacific  category.  It
won the Millennium  Award as one of the Top 100  restaurants of the 20th Century
and was named the top Polynesian restaurant in America in the 20th Century.

     From  1982  to  1988,  our  sole  business  was  operation  of  the  Kahiki
Restaurant.  We  began  a food  processing  operation  in  December  of  1988 to
manufacture and process frozen and other finished  Chinese/Polynesian  foods for
wholesale  distribution.  Initially,  production facilities consisted of part of
the basement and food preparation areas of the Kahiki Restaurant.  No automation
was used in the production process, meaning all of the products distributed were
processed  completely by hand. In 1995, we opened an approximately  7,000 square
foot automated food processing facility that received FDA approval.

     In the summer of 2000, we sold the land that the restaurant was located on,
closing the  restaurant  on August 26, 2000.  In September  2000, a medium sized
(22,000 square feet) USDA approved food processing facility was opened.

     In December 2002, we acquired an existing approximately 119,000 square foot
building  on  approximately  14.1  acres of land in  Gahanna,  Ohio a suburb  of
Columbus.  We are currently  renovating  and equipping this facility to meet FDA
regulations for the manufacture of food products. Upon completion,  the facility
will be used to prepare, freeze, package, store and ship our products, and house
our administrative offices.

     We  manufacture  and  sell  oriental  foods  packaged  in bulk  and  frozen
containers.  We have a wide  variety  of  offerings  which  include:  Egg Rolls,
Appetizers,  Fried Rice, Sauces,  Stir-fry Meal Kits, Single Serve Entrees,  and
Family Meal Entrees.  All of the  foregoing  products are marketed at the retail
and bulk institutional levels.

     In March 2001, Kahiki was named "Best Asian Handheld Foods" by the American
Tasting  Institute  during their "Awards of the  Americas"  ceremony at Carnegie
Hall. Kahiki was awarded their prestigious "Best of Show" and "Gold Medal Taste"
awards for  several  entrees,  including  egg roll and  potsticker  frozen  food
products.

     Our products are produced and  distributed to three broad market  segments:
foodservice,  retail and warehouse clubs.  Product mix and packaging is directed
to each of those segments.

     The  Foodservice  segment entails the  distribution  of bulk  institutional
products to wholesale distributors,  academic and governmental  institutions and
restaurants.  Products in this category may also be  redistributed  by wholesale
distributors to their own retail  accounts.  Our major customers in this segment
include  Gordon Food  Service,  Best  Express,  Abbott  Foods/Sysco,  Magic Wok,
Orlando Foodservice,  and U.S. Foodservice.  The foodservice segment represented
approximately  9.27% of our revenues in fiscal year 2003 and approximately 9.25%
of our revenues in fiscal year 2004.

     The Retail  segment  entails the  distribution  of both bulk  institutional
products and individually  packaged products to grocery store chains for sale to
consumers.  These products are generally sold in the delicatessen or frozen food
sections of the grocery  store.  We may call directly on the grocery store chain
or utilize a food broker. Our major customers in this segment include The Kroger
Company,  Albertson's,  C&S Wholesale, H.E. Butt, Publix, Meijer, Smart & Final,
SuperValu,  Wakefern and Wal-Mart  Supercenters.  The retail segment represented
approximately  51.28%  of our  revenues  in fiscal  year 2003 and  approximately
70.73% of our revenues in fiscal year 2004.

     The  Warehouse  Clubs  segment  entails  the  distribution  of bulk  retail
products to warehouse  clubs for sale to consumers and small  businesses.  These
products are generally in larger  servings and are sold in the  delicatessen  or
frozen food sections of the store.  We may call directly on the chain or utilize
a food  broker.  Our major  customers in this  segment  included  Sam's Club and
Costco.  The  warehouse  club segment  represented  approximately  28.90% of our
revenues in fiscal year 2003 and approximately  31.28% of our revenues in fiscal
year 2004.


 Our ten largest accounts  represented  64.4% of our sales in the year ended
March 31, 2004 and 67.9% of our sales in the year ended March 31, 2003.  For the
year ended March 31, 2004, Costco  represented  approximately  26.75%,  Meijer's
represented  approximately 7.12% and Wal-Mart represented approximately 14.5% of
our  total  sales.  For the  year  ended  March  31,  2003,  Costco  represented
approximately  11%,  Wal- Mart  represented  approximately  11.3% and Sam's Club
represented approximately 20% of our total sales.












Products

     Our products are segmented into three main categories. They are as follows:

          CONVENIENCE MEALS.  Includes 11 oz. single serve entrees, 11 oz. "Deli
     Entrees", 12 oz. "Bowl & Roll Combos", 24oz "Meals for Two" entrees, 32 oz.
     "Twin Packs" 40 oz "Asian In Minutes" kits, and 48 oz. "Family Meals."

          HAND-HELD  PRODUCTS.  Includes  egg  rolls,  potstickers,   and  other
     appetizers.

          FOODSERVICE  PRODUCTS.  Includes meal  components  such as fried rice,
     marinated meats, tempura meats, and Pacific Rim sauces.

     Convenience meals currently account for 56.64% of sales, hand-held products
34.11%, and foodservice products 9.25%.

     Our retail, deli and warehouse club product lines include:

          ENTREES: 11 oz. single serve, 11 oz. "Deli Entrees," 12oz. Bowl & Roll
     combos,  24 oz. "Meals for Two" entrees,  32 oz. "Twin Packs" 40 oz. "Asian
     In Minutes" kits, and 48 oz. "Family Meals."

          o    EGG ROLLS: 3 oz. Egg rolls, 1 oz. Minis, and individually wrapped
               3 oz. Egg rolls using a suscepter sleeve.

          o    APPETIZERS: POTSTICKERS, Tempura Chicken, and Tiki Bites.

          PLATTERS: 28.5 oz. "Aloha Party Platters" and 37.5 oz. "PuPu Platter."


     Our foodservice product lines include:

          EGG ROLLS:  Bulk packed 3 oz. Egg rolls, 1 oz. Minis and  individually
     wrapped 3 oz. Egg rolls "To-Go!" using a suscepter sleeve.

          APPETIZERS:  Bulk packed  potstickers,  Tempura Chicken and Tiki Bites
     plus the "Appetizers To- Go Line" [for vending and C-Stores].

          STIR-FRY MEAL KITS: 3-component system that can feed 9-12 people.

          PACIFIC RIM SAUCES:  Eight  varieties of  institutional  size stir-fry
     sauces packed frozen and five shelf stable bottled sauces.

          MEATS: Bulk packed meat components (cooked,  sliced and marinated,  or
     tempura style).

          RICES: Premium fried rice and steamed white rice.



Key Product Attributes

          CONVENIENCE.  Ease of use through the microwave  oven is a significant
     factor for consumers and institutional  foodservice operators.  Our product
     line requires simple preparation and heating steps. Virtually every product
     is  ready-to-serve  within  20  minutes,  providing  quick  and  easy  meal
     solutions for our customers.

          AUTHENTIC  TASTE AND STRONG  FLAVOR  PROFILES:  We employ  recipes and
     sauces  used  in  the  award-winning   Kahiki  restaurant  to  enhance  the
     authenticity  of our  products.  This  allows us to achieve the best aroma,
     appearance, and flavor profile for our products.

          HEALTH: Health conscious consumers generally recognize Pan Asian foods
     as offering health benefits.  Kahiki does not use preservatives such as MSG
     and we only use the highest quality ingredients.

          PACKAGING:  Our  products  are  enhanced  through  the  use of  modern
     packaging  innovations,  techniques,  and graphics designs. We also utilize
     packaging that is environmentally responsible.  Kahiki products incorporate
     bold, colorful graphics that command shelf attention.












Pricing

     Our  pricing  strategy  focuses  on  avoiding  price  competition;  this is
accomplished  in three ways.  First,  since the products are  positioned  in the
gourmet and specialty  food  category,  the shopper is  conditioned  not to make
direct  price  comparisons  with  ordinary  Asian  foods.  Second,  by providing
shoppers  with a superior  quality  product,  not only is the  specialty  status
reinforced  but  consumers  expect to pay a premium  price if they are convinced
that they are  receiving  far greater value than is available in the rest of the
market.  Finally,  we focused  our  efforts on  non-price  competition,  such as
packaging and promotional activities, as a means of boosting sales revenue. Even
though  retail  outlets are free to choose their own  policies,  this  non-price
competition is essential in encouraging them not to engage in price competition.

     This pricing strategy also provides  greater long term flexibility  through
the growth  curve of our  products.  As changes  occur in customer  demand,  the
market  supply  pricing  policies will require  revision.  There is usually less
customer  resistance  in starting  with a premium price and revising it downward
than by starting with a low price and attempting to increase it.

Distribution.

     We ship  directly to customers or to their  distribution  facilities.  Some
retail  accounts  employ  a  distributor  because  they do not  own an  in-house
distribution  warehouse.  We will ship to their chosen distributor in this case.
On the foodservice  side of our business,  we ship to various  distributors  who
stock our  products  and  re-sell  them to  end-users  such as small  restaurant
operators, casinos, vending machine operators, etc.

 Marketing.

     We primarily  advertise  in trade  journals  such as Frozen Food Age,  Deli
Business,  and  Refrigerated & Frozen Food Retailer.  These  advertisements  are
generally a full page, in color, and focus on creating awareness of our products
to the  buyers  and  category  managers  at retail  supermarkets.  We market our
products to various channels such as retain  supermarkets  (frozen food section,
meat department, and deli grab & go section), dollar stores, convenience stores,
membership  warehouse clubs, and foodservice  operators.  We have a direct sales
force of four sales managers with specific areas of responsibility.  They direct
the  efforts of  approximately  40 broker  groups  across the United  States and
Mexico. Our sales force will meet with buyers and category managers in an effort
to sell our products to them.

Regulations

     Our food processing  facilities are subject to various  federal,  state and
local regulations and inspection,  and to extensive regulations and inspections,
regarding  sanitation,   quality,  packaging  and  labeling.  Our  manufacturing
facility is subject to regulation and inspection by the United States Department
of Agriculture, the United States Food and Drug Administration, and the State of
Ohio  Departments  of Agriculture  and Health.  A finding of a failure to comply
with  one or more  regulatory  requirements  can  result  in the  imposition  of
sanctions including the closing of all or a portion of our facility for a period
of time.  In addition to  licensing  requirements,  a  regulatory  agency  could
declare  a food  product  hazardous  or limit its use or  require  a recall.  We
believe that we are in  substantial  compliance  with all material  governmental
regulations  regarding  our  products and that we have all  government  permits,
licenses, qualifications and approvals required for our operations.

Competition

     We operate in a competitive  environment and many of our  competitors  have
greater  financial,  distribution and marketing  resources.  The oriental frozen
food  business is  currently  dominated  by a select  number of  competitors  of
considerable  size and  financial  resources,  including  Tyson  Foods,  Nestle,
ConAgra Chung's,  Schwan's Pillsbury,  Hormel,  Windsor Foods, and Kikkoman. Our
market  share in the retail  entree  business is less than 1%. In the frozen egg
roll category,  our market share is approximately  7%. All of these  competitors
have strong brand name  recognition  in the markets they serve.  We believe that
our quality products,  pricing and niche marketing  strategies will permit it to
maintain a strong competitive position in its market.










Suppliers

     Perishable  food items,  including meat, sea food,  dairy and produce,  are
purchased  locally or  regionally  by us. We have not  experienced  any material
shortages  of food or other  products  necessary  to our  operations  and do not
anticipate such shortages in the foreseeable  future.  We are not dependent upon
any  particular  supplier or suppliers as a source for  ingredients  used in our
products or for other items used in our operations.

Employees

         As of March 31, 2004, we had approximately 121 full-time employees. Of
these, 101 were involved in food processing operations and 20 in management and
administrative capacities. We consider our employee relations to be good, and to
date we have not experienced a work stoppage due to a labor dispute. None of our
employees is represented by a labor union.

Trademarks

     We currently  have four active  registered  trademarks  including  our logo
"KAHIKI" in three  different  classifications  and the phrase "ASIAN IN MINUTES"
with respect to prepared foods. We also have a pending active  registrations for
"BOWL & ROLL"  and  "IT'S  ASIAN  TONIGHT",  both of  which  we  expect  to have
finalized in the very near future.

Research and Development

     We  maintain  a  continuing  research  and  development  program to improve
existing  products and to develop new  products.  At the present  time, 2 of our
employees are directly involved in research and development. During fiscal years
2002,  2003,  and  2004,  we  estimate  that  we  spent  $101,000,  $82,000  and
$34,561,respectively, on research and development activities.

                                    PROPERTY


  We currently  lease an  approximately  22,000  square foot facility at 3004
East 14th Avenue,  Columbus, Ohio. The lease requires monthly payments of $6,400
and runs  through  January  2005.  We have the option to renew the lease for two
additional three year terms.  The structure  currently meets FDA regulations for
the manufacture of food products.  The building houses  equipment for preparing,
freezing,  packaging and storing our products , and our administrative  offices.
The  current  facilities  are  adequate  for our  present  needs but will not be
sufficient  for our long term plans.  Upon moving to. As we recently  moved into
the  Gahanna,  Ohio  facility,  described  below,  we will  attempt to sub-lease
thethis  Columbus,  Ohio  facility.  There can be no  assurance  that we will be
successful in attracting a tenant for the remaining term of the lease.



  In December 2002, we acquired an existing approximately 119,000 square foot
building on approximately 14.1 acres of land in Gahanna, Ohio at a cost of $2.25
million.  We are currently  renovatingrecently  renovated and  equippingequipped
this facility to meet FDA regulations  for the manufacture of food products.  We
expect to have spent  approximately  $5.36  million on this  renovation  and the
purchase of equipment when the facility  opens.  The State of Ohio holds a first
mortgage and security interest in the land and equipment of the facility.



  Upon completion,  theThe Gahanna facility will be used to prepare,  freeze,
package, store and ship our products,  and house our administrative  offices. We
expect  to  commence  operations  in  the  new  facility  in  June,  2004.  Upon
completion,  theThe  facility is expected to meet our needs for the  foreseeable
future.  However,Since we moved into the Gahanna, Ohio facility in August, 2004,
to avoid any production lapses, we do intend to occupy both the Columbus and the
Gahanna  facility  until we are  certain  that  the  Gahanna  facility  is fully
functional.


   Management believes that our properties are adequately covered by insurance.











            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

     Kahiki was founded in 1961 as a theme based Polynesian  restaurant.  It was
recognized as one of the top restaurants in Asian-Pacific  category. In 1995, we
built a small (7,000 sq ft) USDA approved  food-  manufacturing  facility on the
restaurant site and began to market frozen  Polynesian/Asian foods for wholesale
distribution under the Kahiki(R) brand for retail and foodservice markets.

     In 2000, the Kahiki was named "The Coolest Bar in the World" by Food & Wine
Magazine  and "The Best  Polynesian  Restaurant  in the World" by  Restaurant  &
Hospitality  Rating  Bureau.  In June 2000, we sold the land that the restaurant
was located on to Walgreen's  for  $2,000,000,  and we closed the  restaurant on
August 26, 2000. Since September 2000, we have  concentrated on manufacturing of
frozen foods and a medium sized (22,000 square foot) USDA approved  facility was
opened.

     For the year ended March 31, 2001, our highlights  were disposing of assets
like equipment,  land, and building where the restaurant and plant were located,
ceased our  restaurant  operation,  declared  stock  dividends of 3 for 1 to all
shareholders, opened a new processing plant, established a new corporate office,
assembled  a  strong  sales  team,   invested  over  $1,479,728  into  leasehold
improvements, processing equipment, and research and development.


  In December  2002, we arranged a state economic  development  bond with the
State of Ohio for 4.18 million  dollars.  The  proceeds  were used to purchase a
large  production  facility in the form of a 119,000 square foot food processing
plant for 2.25 million  dollars.  The balance of the bond was used for leasehold
improvements  and equipment which sum had to be supplemented by additional funds
from us in order to continue the project to  completion.  We have,  or will have
spent an  additional  $1.6  million on  leasehold  and expenses and expect to be
openopened  the facility for  operation in  JuneAugust  of this year. We believe
that this facility will meet our needs for the foreseeable future without having
to expand the facility.  If  necessary,  the property has an additional 17 acres
for possible  sale or  expansion.  The lease on our present  22,000  square foot
facility will terminate in January 2005. We expect we will run somewhat parallel
in operations  until we are  confident  that all systems in the new facility are
operating properly.


   In May of 2003, we delivered a two-for-one split for all shareholders.

     In February of 2004,  we arranged the sale of 588,235  units  ($1,000,000),
consisting  of 588,235 of our common  shares  and  588,234 of our  warrants,  to
Barron Partners LP of New York and 14,705  ($25,000) to Bill Velmer of Salt Lake
City, Utah at $1.70 per share.

     The  transaction  also included  294,117  Warrants at exercise  prices from
$2.25 to $2.75  depending on Kahiki EBITDA from January 1, 2004 to September 30,
2004 and for 294,117  Warrants at exercise  prices from $3.25 to $3.75 depending
on  our  EBITDA  from  January  1,  2004  to  December  31,  2004.   In  certain
circumstances,  the  warrants may be exchanged at $.25 if our EBITDA falls below
certain criteria. The expenses associated with this offering included $70,000 to
Laconia  Capital  and 30,000  Warrants to Laconia  Capital  for  services as our
placement  agent.  We are  required  to keep  the  common  shares  and  warrants
registered for a period of two years. We may require Barron Partners to exercise
the  warrants  or lose them if the  market  price of our common  shares  exceeds
$3.50,  with regard to the $2.25 Warrants,  and $5.50,  with regard to the $3.00
warrants, for 20 consecutive days.

     In March of 2004,  we sold a small  warehouse  for  $110,000 and realized a
gain of $75,271 on the sale.

     Currently, we have three marketing segments throughout the country; retail,
foodservices,  and warehouse clubs. Key customers in retail supermarket segments
are: Wal-Mart Supercenters,  The Kroger Co., Albertson's , C & S Wholesale, H.E.
Butt, Publix,  Meijer, Smart & Final,  SuperValu,  and Wakefern;  in foodservice
segments are: Gordon Food Service, Best Express, Abbott Foods/Sysco,  Magic Wok,
Orlando Food Service,  and U.S. Food Service;  and in warehouse  clubs  segments
are: Sam's Club and Costco.

   Our current activities include:

         Product research and development
         Development of markets and distribution
         Market search of strategic alliances
         Development of corporate infrastructure
         Production of high quality Asian products under USDA guidelines






DISCUSSION OF SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition

   Revenues are recognized when the goods are delivered.

Use of Estimates

     The  preparation  of financial  statements  in conformity  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  periods.  Actual results could differ from these
estimates.

Cash

     For purposes of the  statements  of cash flows,  cash includes cash on hand
and demand deposits held by banks.

     We maintain our cash in three accounts with one financial institution.  The
carrying value is a reasonable estimate of the fair value.

Marketable Trading Securities

     Management   determines  the  appropriate   classification   of  marketable
securities at the time they are acquired and evaluates  the  appropriateness  of
such  classification  at each balance sheet date. Our marketable  securities are
classified as trading. Trading securities are held for resale in anticipation of
short-term  fluctuations in market prices and are held at market value. Realized
and  unrealized  gains and losses on the  marketable  securities are included in
income.

     Marketable securities consist of an equity mutual fund with a cost basis of
$555,032  as of March 31,  2004.  The  unrealized  loss as of March 31, 2004 was
$19,553.

Accounts Receivable - Trade

     Accounts  receivable are  uncollateralized  customer  obligations due under
normal  trade  terms  requiring  payment  within  15 days of the  invoice  date.
Accounts  receivable  are stated at the amount billed to the customer.  Customer
account  balances  60 days  past the  invoice  date are  considered  delinquent.
Payments received for accounts receivable are allocated to the specific invoices
identified on the customer remittance advice or, if unspecified,  are applied to
the  earliest  unpaid  invoices.  We do not charge  interest on past due account
balances.

     The carrying amount of accounts receivable is reduced when necessary,  by a
valuation allowance that reflects  management's best estimate of the amount that
will not be  collected.  Management  individually  reviews all customer  account
balances  on a monthly  basis,  and based on an  assessment  of  current  credit
worthiness,  estimates  the  portion,  if any, of the  balance  that will not be
collected.  After  management's  review  of all  accounts  receivable  balances,
management believes all amounts are collectible and a valuation allowance is not
necessary.

Inventories

     Inventories  consist of perishable  food products and paper  supplies.  The
inventories  are  valued at the lower of cost  (first-in,  first-out  method) or
market.  Impairment  and  changes in market  value are  evaluated  on a per item
basis.










     If the cost of the inventory  exceeds the market value  evaluation based on
total inventory, provisions are made for the difference between the cost and the
market value.  Provision for potential obsolete or slow moving inventory is made
based on  analysis  of  inventory  levels,  age of  inventory  and future  sales
forecasts.

 Property and Equipment

     Property and equipment is carried at cost,  less  accumulated  depreciation
computed using the  straight-line  method.  Major renewals and  betterments  are
capitalized and depreciated; maintenance and repairs that do not extend the life
of the  respective  assets are charged to expense as incurred.  Upon disposal of
assets,  the cost and related  accumulated  depreciation  are  removed  from the
accounts and any gain or loss is included in income.  Property and equipment are
depreciated over their estimated useful lives of 5 to 39 years.

Earnings Per Share

     Earnings per share are computed on the  weighted  average  number of common
shares outstanding including any dilutive options.

 Long-Term Debt

     Long-term debt is subject to certain  covenants and restrictions  including
maintenance of certain financial  requirements.  Rates currently  available from
the bank for debt  with  similar  terms  and  remaining  maturities  are used to
estimate the fair value of the debt.  Our carrying value  approximates  the fair
value of the debt.

 Stock Options


  We  apply   Accounting   Principles   Board  Opinion  No.  25  and  related
interpretations  in  accounting  for our  stock  option  plan  for  employees  ,
consultants and the outside directors. The vesting period of the options granted
range from immediately exercisable to four years.  Accordingly,  no compensation
cost has been recognized in the  accompanying  financial  statements for options
issued under the plan since the  exercise  price of the options was equal to the
market value of the shares at the date of grant.


Lease Commitments

     We lease a facility used for our wholesaling  operations under an agreement
that is  accounted  for as an  operating  lease.  This  lease  requires  monthly
payments of $6,400  through  January  2005.  We have the option to renew for two
additional three-year terms.

     We also lease  manufacturing  equipment under  operating lease  agreements.
These leases  expire at various  dates  through 2008 and require  total  monthly
payments of $18,621.












        RESULTS OF OPERATIONS FOR THE QUARTER ENDED JUNE 30, 2004



  The following table contains certain amounts,  expressed as a percentage of
net revenues,  reflected in our statements of income for the quarters ended June
30, 2004 and 2003:



 QUARTERS ENDED JUNE 30
                                              (in %)
                                              2004              2003
Revenues                                      100               100
Cost of Revenues                                71               72

Gross profit                                  29                28
Operating Expenses                            23                35

Income from operations                          6               (7)
Interest expense                              (1)               (2)
Interest and dividend income                   0                 2
Net Gain (loss) on marketable securities       0                 1

Income from continuing operations before
         Income tax                           5                 (6)
Income tax                                    2                 (2)

Net Income                                    3                 (4)



 Revenues



  Revenues for the quarter  ended June 30, 2004 were  $5,215,735  compared to
$1,801,301 revenues for the comparable quarter ended June 30, 2003. The increase
is primarily  due to food  manufacturing  sales efforts with the increase of new
accounts, both retail and club stores, and due to the introduction of new items.



Cost of Goods



 The gross margin on sales of products was  $1,535,780 for the quarter ended
June 30, 2004 compared to $505,883 for the quarter  ending June 30, 2003.  Gross
margins vary widely  depending on factors such as the product  commodity  prices
and labor costs for the item  produced.  The mass  production of product line to
club markets  resulted in high  efficiency,  the higher  volume of business also
resulted  in greater  efficiencies,  offset  partially  by higher raw  materials
prices in the quarter ended June 30, 2004.



  Cost of sales include cost of food,  freight,  packaging,  labor, and other
expenses related to the manufacturing and distribution of the products produced.
Depreciation  related to  manufacturing  and distribution is expensed to cost of
goods sold, and  depreciation and amortization  related to sales,  general,  and
administration is expensed as an operating expense.



   Operating Expenses



      Operating expenses for the quarter ended June 30, 2004 were $1,224,242
compared to $638,472 for the comparable period in 2003, which is an increase of
$585,770 or 92%. Most of the increase was attributable to marketing and
advertising expenses, which increased to $780,183 for the quarter ended June 30,
2004, from $327,154 for the quarter ended June 30, 2003.



  Research and Development



     Expenditures on research and development were $14,026 for the quarter
ended June 30, 2004 compared











to $8,657 for the quarter  ended June 30, 2003, an increase of 62%. The increase
was due to increased development activities.



Income



      Our net income for the quarter ended June 30, 2004 was $145,007, as
compared to a loss of $70,668 for the quarter ended June 30, 2003.


RESULTS OF OPERATIONS FOR THE YEAR ENDED MARCH 31, 2004

   The following table contains certain amounts, expressed as a percentage of
net revenues, reflected in our statements of income for the years ended March
31, 2004 and 2003.:

                  YEARS ENDED MARCH 31                       (in %)
                                                             2004         2003

         Revenues.......................................       100         100
         Cost of revenues................................       69          72
                                                             -----     --------
         Gross profit....................................       31          28
         Operating Expenses...........................          23          29
                                                             -----      ------
         Income from operations.....................             8          (1)
         Interest expense................................       (1)         (1)
         Interest and dividend income.................           0           1
         Net Gain (less) on marketable securities......          0           0
                                                             -----      -----
         Income from continuing operations before
          Income tax.....................................        7         (2)
         Income tax......................................        2         (1)
                                                             ------     ------
         Net income                                              5         (1)
                                                             ====       ====

Revenues

     Revenues  for the year  ended  March 31,  2004 were $  14,989,84014,761,923
compared to $9,204,6849,128,858 revenues for the comparable year ended March 31,
2003. The increase is primarily due to food manufacturing sales efforts with the
increase  of  new  accounts,  both  retail  and  club  stores,  and  due  to the
introduction of new items.

Cost of Goods


  The gross margin on sales of products was $ 4,647,8204,487,049 for the year
ended March 31, 2004 compared to  $2,570,6462,494,820  for the year ending March
31, 2003.  Gross  margins  vary widely  depending on factors such as the product
commodity  prices and labor costs for the item produced.  The mass production of
product line to club markets resulted in high  efficiency,  the higher volume of
business  also we  experienced  in the year ended  March 31,  2004,  resulted in
greater  efficiencies,  consequently a higher gross margin was achieved in 2004.
We expect that the gross  margins of the last twelve months  reflect  fairly our
present volume and could improve as revenues continue to grow.



  Cost of sales include cost of food,  freight,  packaging,  labor, and other
expenses related to the manufacturing and distribution of the products produced.
Depreciation  related to  manufacturing  and distribution is expensed to cost of
goods sold, and  depreciation and amortization  related to sales,  general,  and
administration is expensed as an operating expense.












Operating Expenses


  Operating   expenses   for  the  year   ended   March   31,   2004  were  $
3,481,1493,320,378  compared to $2,648,6162,572,790 for the comparable period in
2003,which is an increase of  $832,533747,588 or 3129%. Most of the increase was
attributable  to  marketing  and  advertising   expenses,   which  increased  to
$2,134,0001,904,049 in 2004 from $1,486,0001,409,725 in 2004,2003, or 4435%.


Research and Development

     Expenditures  of $34,561  for the year ended  March 31,  2004  compared  to
$82,000 for the year ended March 31,  2003,  a decrease of 58%. The decrease was
due to our  concentration  on the  construction  of our  new  facility  and  the
introduction  of fewer new  products  during the year.  We expect  research  and
development activities to increase once we are in the new facility.

Net Income

     Our net income for the year ended March 31, 2004 was $698,113,  as compared
to a loss of $85,923 for the year ended March 31, 2003.


Conclusions



  Our  management  believes that the year ended March 31, 2004 show our trend
is up and we expect this to continue with our recent  introduction of new items;
and the improved results from our expanded marketing team.


YEARS ENDED MARCH 31, 2003

     The following table contains certain amounts,  expressed as a percentage of
net  revenues,  reflected in our  statements of income for the years ended March
31, 2003 and 2002:

YEARS ENDED MARCH 31                             (in %)
                                             2003            2002
                                        -------------    ------------
Revenues......................                   100             100
Cost of revenues..............                    72              68
                                       --------------   ------------

Gross profit..................                    28             32
Operating expenses............                    29             30
                                       -------------    -----------

Income (loss) from operations.                    (1)            2
Interest expense..............                    (1)           (1)
Other Income..................                     0             0
                                       --------------   ------------

Income before income tax......                    (2)           (1)
Income tax....................                     1             0
                                       --------------   ------------

Net income                                        (1)            1

Revenues


  Revenues  for the year ended March 31, 2003 were $  9,204,684,9,128,858,  a
23% decrease from the previous year when revenues totaled $9,374,914. We stopped
selling to one of our major club stores, but generated enough new business among
many smaller accounts to keep our sales almost level.











Cost of Goods

     The gross  margin on sales of products was 28% for the year ended March 31,
2003  compared to 32% for the same period in 2002.  Gross margins on our various
products vary widely and are affected by both commodity  prices and labor supply
for the period. Gross margins decreased for the year ended March 31, 2003 due to
lower sales and accelerated depreciation expense on assets to be abandoned.

Operating Expenses


 Operating   expenses   for  the  year   ended   March   31,   2003  were  $
2,679,3622,572,790  compared to  $2,834,939  for the same period ended March 31,
2002 and decreased by 59% due to product concentration.


Research and Development

     Expenditures  for  research and  development  of $82,000 for the year ended
March 31,  2003 were down 19%  compared  to 101,000 for the year ended March 31,
2002. The decrease was due to the  introduction of fewer new products during the
year.

Net Income

     Our net loss for the year ended  March 31, 2003 was  $(85,923)  compared to
net  income of  $77,541  for the year  ended  March 31,  2002.  Lower  sales and
accelerated  depreciation on assets to be abandoned  contributed to the net loss
for the year ended March 31, 2003.

LIQUIDITY AND CAPITAL RESOURCE

Bank Financing Matters

     We had two lines of credit from various banks  totaling  $1,200,000.  As of
March 31, 2004, $1,000,000 was outstanding,  compared to $1,037,396 at March 31,
2003. A $100,000 line of credit was paid off in March, 2004. The $1,100,000 line
of credit  accrues  interest at a rate equal to the prime rate of the bank,  and
was scheduled to matured on May 19, 2004. On May 18, 2004 the $1,100,000 line of
credit was extended for three months.  On June 2, 2004, the  $1,100,000  line of
credit was paid off.

     On June 1, 2004,  we entered  into a two year  agreement  with a bank for a
revolving  loan  facility.  The borrowing base of the revolving loan facility is
limited to the lesser of (i)  $2,500,000  or (ii) the sum of (A) 85% of eligible
accounts receivable,  plus (B) 50% of eligible inventory.  The line will be used
to pay off the  existing  $1,100,000  line,  and provide  working  capital.  The
revolving loan matures on May 31, 2006.


  Our receivables as of March 31, 2004 were  $1,964,941  compared to $607,248
for the period  ended  March 31,  2003.  Our  payables  for March 31,  2004 were
$1,905,171  compared  to  $785,198  for the period  ended  March 31,  2003.  The
increases were the result of increased sales.increase in accounts receivable was
attributed to higher year end sales of $2,392,000  for the month ended March 31,
2004 compared to $612,000 for the month ended March 31, 2003.  Accounts  payable
increased due to higher year end sales,  as well as increased  accounts  payable
related to the construction of the new facility.


     In December  2002, we arranged a state economic  development  bond with the
State of Ohio for 4.18 million  dollars.  The bond matures December 1, 2022, and
with interest rates and maturity dates as follows:  $1,100,000  matures December
1, 2010 at an interest rate of 4.55%; $1,040,000 matures December 1, 2015, at an
interest rate of 5.25%; and $2,040,000  matures December 1, 2022, at an interest
rate of 5.85%. The proceeds were used to purchase a large production facility in
the form of a  117,000  square  foot  food  processing  plant  for 2.25  million
dollars.  The  balance  of the  bond  was used  for  building  improvements  and
equipment,  which sum had to be  supplemented  by  additional  funds in order to
continue the project to completion.










     During the  fiscal  year  ended  March 31,  2004,  we spent  $3,108,168  in
building  improvements and equipment and anticipate an additional  $1,100,000 to
complete  the new plant for  occupancy.  We  anticipate  funding the  additional
$1,000,000 through cash on hand, and cash flow generated from operations. During
the year ended March 31, 2004,  $1,815,000 was drawn on the bond, completing the
$4.18 million financing.

     During  the year  ended  March 31,  2004,  we sold a  marketable  security,
providing $536,000 in cash.

     We have raised approximately $862,000 in equity in February of 2004.

FORWARD LOOKING STATEMENTS

     This prospectus contains  forward-looking  statements.  Such statements are
not based on historical facts and are based on current expectations,  including,
but not limited to statements  regarding our plan for future development and the
operation of our business.  Words such as "anticipates,"  "expects,"  "intends,"
"plans," "believes," "seeks," "estimates," and similar expressions identify such
forward-looking  statements.  These  statements  are not  guarantees  of  future
performance and are subject to certain risks and uncertainties  that could cause
actual results to differ  materially from those  expressed or forecasted.  Among
the  factors  that  could  cause  actual  results to differ  materially  are the
following:  a lack  of  sufficient  capital  to  finance  our  business  plan on
commercially  acceptable terms;  changes in labor,  equipment and capital costs;
our  inability  to attract  strategic  partners;  general  business and economic
conditions;  and the  other  risk  factors  described  from  time to time in our
reports filed with the Securities and Exchange  Commission.  You should not rely
on these forward-looking statements, which reflect only Kahiki Food's opinion as
of the date of this  prospectus.  We do not  assume  any  obligation  to  revise
forward-looking statements.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


  On August 9,  2004,  our Board of  Directors  authorized  the  issuance  of
options to purchase  2000 common  shares each at an exercise  price of $3.40 per
share (the then current  market  price) to Dr.  Winston  Bash,  Bob Binsky,  and
Charles Dix (each a director)  3,000 common shares each at an exercise  price of
$3.40 per share to Bradford  Sprague and R.L.  Richards (each a director and the
chairman of the Compensation  Committee and Strategy  Committee,  respectively);
and 4000 common shares at an exercise  price of $3.40 per share to Allen Proctor
(a director and  chairman of the Audit  Committee).  Each option is  exercisable
through August 8, 2009.



  On January 24,  2004,  our Board of  Directors  authorized  the issuance of
options to purchase 80,000 common shares at an exercise price of $1.80 per share
(the  then-current  market  price) to Bob  Binsky (a  Director)  for  consulting
services  rendered  to  us.  Mr.  Binsky  is  consulting  with  Kahiki  on  cost
containment,  financing  options,  financial matters and public relations.  Each
option is exercisable through January 23, 2006.


     On August 18, 2003,  Alice Tsao,  an officer and  Director,  loaned  Kahiki
$150,000  pursuant to a  Subordinated  Promissory  Note bearing  interest at the
prime rate announced from time to time by Bank One, N.A., plus two percent.  The
promissory  note  matures  on  February  1,  2005,  and is  subordinated  to all
indebtedness of Kahiki to financial institutions.

     On April 18,  2003,  our Board of  Directors  authorized  the  issuance  of
options to purchase  3000 common  shares each at an exercise  price of $1.30 per
share (the then-current market price) to Dr. Winston Bash and Bob Binsky (each a
Director)  and Andrew J.  Federico  (our  counsel).  Each option is  exercisable
through April 18, 2008.

     On April 18, 2003, our Board of Directors  declared a share dividend of one
share for every share outstanding to shareholders of record as of May 1, 2003.

     On August 12,  2002,  our Board of  Directors  authorized  the  issuance of
options to purchase  3000 common  shares each at an exercise  price of $1.25 per
share (the then-current market price) to Dr. Winston Bash and Bob Binsky (each a
Director)  and Andrew J.  Federico  (our  counsel).  Each option is  exercisable
through August 12, 2007.

     Options granted to Messrs.  Binsky,  Bash and Federico in 2003 and 2002 (as
noted above) were in  recognition of their service to the Board of Directors and
on the Board's compensation committee. Each of the options were issued at market










price, and no compensation was recorded.


                  MARKET FOR COMMON EQUITY AND RELATED
                        STOCKHOLDERSSTOCKHOLDER MATTERS



  Our common shares are currently traded on the OTC Bulletin Board. The range
of high and low bids for our  common  shares  for each  quarter  of the last two
fiscal years is as follows:




                                      Bid(1)(2)
- --------------------------  ------  -------------

Quarter Ending              High         Low
- --------------
March 31,2004               $3.60        $0.55
December 31,2003            $1.01        $0.40
September 30, 2003          $0.60        $0.40
June 30, 2003               $1.00        $0.50
March 31, 2003              $0.65        $0.63
December 31, 2002           $0.68        $0.63
September 30, 2002          $0.83        $0.63
June 30, 2002               $1.25        $0.80
March 31, 2002              $1.25        $0.63
December 31, 2001           $1.07        $0.63
September 30, 2001          $1.00        $0.57
June 30, 2001               $0.56        $0.50
March 31, 2001              $1.50        $0.50
- --------------------------  ------  -------------



       (1)  As adjusted for a share dividend issued on May 1, 2003.



       (2)  Source, Reuters.data



  The high and low bids listed above  reflect  inter-dealer  prices,  without
retail   mark-up,   mark-down  or  commission  and  may  not  represent   actual
transactions.



 We currently have 3,588,848  common  shares,  618,234  warrants and 854,465
options issued and outstanding.  The common shares sold in this offering will be
fully  tradeable  without   restrictions  or  further   registration  under  the
Securities Act.



  At present,  approximately  2,206,567 of our 3,588,848 common shares issued
and outstanding are "restricted"  securities as that term is defined in Rule 144
under the Securities Act, and  substantially  all of these shares have been held
for over one year. In general,  under Rule 144, as currently in effect,  subject
to the  satisfaction  of  certain  other  conditions,  a  person,  including  an
affiliate,  who has owned restricted common shares beneficially for at least one
year is entitled to sell, within any three month period, a number of shares that
does not exceed the greater of 1% of the total number of  outstanding  shares of
the same class or the average  weekly  trading  volume  during the four calendar
months preceding the sale. A person who has not been an affiliate of ours for at
least three months immediately preceding the sale and who has beneficially owned
common  shares for at least two years is entitled to sell such shares under Rule
144 without regard to any of the limitations described above.












  Prior to this offering, there has been only a limited market for our common
shares.  The effect,  if any, of public sales of our restricted common shares or
the  availability  of such shares for future sale at  prevailing  market  prices
cannot be predicted.  Nevertheless,  the possibility that substantial amounts of
restricted  shares  may be resold in the  public  market  may  adversely  affect
prevailing  market  prices for our common shares and could impair our ability to
raise capital through the sale of equity securities.



  We have agreed with Barron Partners LP to keep the  registration  statement
of which this  prospectus  is a part  effective  until the shares being  offered
hereby may be sold without  registration or restriction pursuant to Rule 144(k),
or if earlier,  until the distribution  contemplated in this prospectus has been
completed.  We have also agreed to indemnify,  in certain circumstances,  Barron
Partners LP, any underwriters that participate in the distribution of the shares
and certain control and other persons  related to the foregoing  persons against
certain  liabilities,  including  liabilities  under the Securities  Act. Barron
Partners  has agreed to indemnify  us, as well as certain  related  persons,  in
certain circumstances  against certain liabilities,  including liabilities under
the  Securities  Act.  We will  pay all the fees and  expenses  incident  to the
registration  of  the  securities,   other  than   underwriting   discounts  and
commissions, if any, which are to be paid by the selling shareholder.



  At June 1,August 12, 2004, there were  approximately  220 holders of record
of our common shares. No cash dividends have been declared or paid on our common
shares during the last two fiscal years.


                             EXECUTIVE COMPENSATION

   The following table sets forth the amount accrued by us during Fiscal Years
2002, 2003 and 2004 for services rendered by our officers. This includes all
compensation awarded to, earned by or accrued for the executive officers listed
below during the periods in question:

                                                   Compensation




        Name and                                                                                 Awards
        Position             Year      Salary            Bonus(2)        Other(3)           Stock Options(1)        Total
        --------             ----      ------            --------        --------           -------------           -----
- ------------------------- -----------  ------------- ---------------- ---------------  ---------------------------  ---------------
                                                                                                    
Michael C. Tsao              2004        $135,000        $28,884          $9,318             0               0           $175,026
Chairman, President          2003        $135,000           $0              $0               0               0           $135,000
and CEO                      2002        $136,792         $5,000            $0               0               0           $141,792


Alice W. Tsao                2004         $55,000        $14,600          $12,381            0               0            $83,985
Vice President and           2003         $55,000           $0              $0               0               0            $55,000
Secretary                    2002         $49,537         $3,000            $0               0               0            $52,537

Alan Hoover                  2004        $135,000        $28,884          $11,696            0               0           $177,584
Senior Vice                  2003        $135,000         $5,000            $0               0             1,000         $140,000
President                    2002        $140,144         $5,000            $0               0               0           $145,144

Kenneth H. Kisner            2004         $51,000        $14,600          $3,218             0               0            $70,822
Treasurer                    2003         $51,000         $3,000          $1,000             0             1,000          $54,000
                             2002         $48,577         $3,000            $0               0               0            $51,577
- ------------------------- -----------  ------------- ---------------- ---------------  --------------  ------------- --------------


     (1) Number of shares issuable upon exercise of options granted during the
         fiscal year, adjusted for share dividends.
     (2) 2004 bonus paid in 2005
     (3) Includes car allowance and 401k match















Name                 Shares Acquired     Value Realized      Number of Securities            Value of Unexercised in
                     on Exercise                             Underlying Unexercised          the money options at FY-
                                                             Option at FY-End                End
                                                             Exercisable/Unexercisable       Exercisable/Unexercisable
                                                                                   
Michael C.           0                   $0                  $12,000/$0                      $35,640/$0
Tsao
Alan Hoover          0                   $0                  $270,666/$0                     $928,389/$0
Alice Tsao           0                   $0                  $12,000/0                       $35,640/$0



Incentive Stock Option Plan

   In July, 2001, the Shareholders adopted and approved Kahiki's 2001 Non
Qualified and Incentive Stock Option Plan ("Plan"). Pursuant to the Plan,
600,000 common shares have been reserved for issuance upon the exercise of
options. Options granted under the Plan may be either (1) options intended to
constitute incentive stock options ("ISO's") under the Internal Revenue Code of
1986 or (2) non qualified options. ISO's may be granted under the Plan to
employees and officers of Kahiki. Non qualified options may be granted to
consultants, directors (whether or not they are employees), employees or
officers of Kahiki. The Plan is administered by the Board of Directors. The
Board, within the limitation of the plan, determines the persons to whom options
and awards may be granted, the number of shares to be covered by each option,
whether the options granted are intended to be ISO's, the duration and rate of
exercise of each option, the option purchase price per share and the manner of
exercise.

   ISO's granted under the Plan may not be granted at a price less than the fair
market value of the common shares on the date of grant (or 110% of fair market
value in the case of persons holding 10% or more of the voting stock of Kahiki).
The aggregate fair market value of shares for which ISO's granted to any
employee are exercisable for the first time by such employee during any calendar
year may not exceed $100,000. Non qualified options granted under the plan may
not be granted at a price less than the lesser of (1) the book value of share of
common stock as of the end of the fiscal year immediately preceding the date of
such grant, or (2) 80% of the fair market value of the common shares on the date
of grant. Options granted under the Plan will expire not more than 10 years from
the date of grant (5 years in the case of ISO's granted to persons holding 10%
or more of the voting securities of Kahiki).

   All options granted under the Plan are not transferable during an optionee's
lifetime but are transferable at death by will or by the laws of descent and
distribution. Options granted terminate within a specified period of time
following termination of an optionee's employment or position as a director or
consultant.

   We will not grant options and warrants in excess of 15% of the outstanding
shares to officers, directors, employees, 5% shareholders or affiliates for a
one year period following the conclusion of this offering.

                                              REPORTS TO SHAREHOLDERS


     Kahiki Foods,  Inc. is not a reporting company as defined by the Securities
and Exchange  Commission (the "SEC")Exchange Act. If the Securities and Exchange
Commission  declares  this  registration  statement  effective,  we will  become
subject to the  information  and reporting  requirements of that act and we will
file  periodic  reports,   proxy  statements  and  other  information  with  the
Securities and Exchange  Commission..  Following completion of this offering, we
will furnish our shareholders with annual reports  containing  audited financial
information for each fiscal year and will  distributefile  quarterly reports for
the first  three  quarters  of each fiscal  year  containing  unaudited  summary
financial  information with the Securities and Exchange  Commission.  Our fiscal
year ends on March 31.


                                              ADDITIONAL INFORMATION



We have filed a registration statement under the Securities Act of 1933 with the
SEC with respect to the common shares, warrants and options offered hereby. This
prospectus does not contain all of the information set forth in the registration
statement, its amendments,  schedules,  and exhibits,  certain portions of which
are entitled as permitted by the rules and  regulations of the  Commission.  For
further  information  with respect to Kahiki Foods,  Inc. and the common shares,
warrants and options,  please see the  registration  statement  and the exhibits
thereto. The Registration  Statement  registration statement may be examined at,
and copies of the  Registration  Statement may be obtained at  prescribed  rates
from,  the Public  Reference  Section of the  Commission,  Room 1024,  450 Fifth
Street,  N.W.,  Washington,  D.C.  20549.  The SEC  also  maintains  a Web  site
(http://www.sec.gov) that contains reports, proxy and information statements and
other information the public companies file  electronically with the Commission.
Additional information regarding the operations of the public reference room may
be obtained by calling the SEC at 1-800-SEC-0330.











                               KAHIKI FOODS, INC.
                                 BALANCE SHEETS
- --------------------------------------------------------------------------------




                                                                      June 30, 2004

(unaudited) March 31, 2004
ASSETS
                                                                                         
Cash                                                               $           295,215         $        1,073,901
Marketable Securities                                              $             30,000        $           585,032
Accounts Receivable                                                $        1,509,592          $        1,964,941
Inventories                                                        $        2,207,153          $        1,565,863
Prepaid Expenses                                                   $           133,657         $             16,055
Refundable income taxes                                            $                    -      $                    -
Deferred Income Taxes                                              $             28,000        $             28,000
                                                                  ----------------------      ----------------------
  Total current assets                                             $        4,203,617          $        5,233,792

Land                                                               $           114,485         $           114,485
Building & Improvements                                            $        2,499,262          $        2,499,262
Machinery & equipment                                              $        2,076,900          $        2,052,144
Furniture & fixtures                                               $             68,533        $             67,146
Vehicles                                                           $           146,269         $           146,269
CIP                                                                $        5,090,680          $        3,776,366
                                                                  ----------------------      ----------------------
                                                                   $        9,996,128          $        8,655,672
less:  accum depreciation                                          $       (1,623,304)         $       (1,475,370)
                                                                  ----------------------      ----------------------
  Net property & equipment                                         $        8,372,824          $        7,180,302

Deferred bond fees                                                 $           146,107         $           147,988
Deferred Taxes                                                     $             27,000        $             27,000
Other                                                              $           440,414         $           439,655
                                                                  ----------------------      ----------------------
  Total other assets                                               $           613,521         $           614,643

                                                                  ----------------------      ----------------------
TOTAL ASSETS                                                       $       13,189,962          $       13,028,737

LIABILITIES & EQUITY
Current debt                                                       $           529,491         $           529,491
Current portion of bond                                            $           140,000         $           140,000
Line of credit                                                     $                    -      $        1,000,000
Accounts Payable                                                   $        2,453,535          $        1,905,171
Accrued expenses                                                   $           413,664         $           545,027
Income taxes payable                                               $           149,671         $           413,000
                                                                  ----------------------      ----------------------
   Total current liabilities                                       $        3,686,361          $        4,532,689

Bond Obligation                                                    $        3,967,545          $        4,002,546
Line of credit                                                     $        1,001,556          $                    -
Long-term debt                                                     $        1,050,593          $        1,145,635
                                                                  ----------------------      ----------------------
  Total Liabilities                                                $        9,706,055          $        9,680,870

Stockholders' Equity
Common stock, no par value, 10,000,000
  shares authorized; 3,588,848 and 3,588,848                       $        2,761,156          $        2,770,123
  issued
Retained earnings                                                  $           722,751         $           577,744
                                                                  ----------------------      ----------------------
  Total stockholders' equity                                       $        3,483,907          $        3,347,867

                                                                  ----------------------      ----------------------
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                           $       13,189,962          $       13,028,737

See notes to the consolidated financial statements.

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
















                               KAHIKI FOODS, INC.
                       STATEMENT OF OPERATIONS (unaudited)
- --------------------------------------------------------------------------------------------------------

                                                                     Three months ended June 30,
- -----------------------------------------------------------  --------------------------------------------

                                                                     2004                      2003
                                                                                  
Sales                                                         $       5,215,735         $       1,801,301

Cost of sales:
  Cost of sales                                                        3,548,807                 1,169,688
  Depreciation                                                            131,148                   125,730
                                                             ---------------------     ---------------------
    Total cost of sales                                                3,679,955                 1,295,418

Gross margin                                                           1,535,780                    505,883

Operating expenses:
  Depreciation & amortization                                               18,666                    15,864
  General and administrative expenses                                  1,205,576                    622,608
                                                             ---------------------     ---------------------
    Total operating expenses                                           1,224,242                    638,472

Income (loss) from operations                                             311,538                 (132,589)

Other income (expense):
  Interest expense                                                        (54,187)                  (33,246)
  Interest and dividend income                                               6,747                    36,982
  Net gain (loss) on marketable securities                                (22,420)                    21,780
                                                             ---------------------     ---------------------
    Total other income (expense)                                          (69,860)                    25,516

Income (loss) before income taxes                                         241,678                 (107,073)

Income tax expense (benefit)                                                96,671                  (36,405)

Net income (loss)                                                         145,007                   (70,668)

Weighted average shares outstanding:
  Basic                                                                3,588,848                 2,964,888
  Diluted                                                              4,292,430                 2,964,888

Net income (loss) per common share:
  Basic                                                       $               0.04      $             (0.02)
  Diluted                                                     $               0.03      $             (0.02)

See notes to the consolidated financial statements.

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
















                                                KAHIKI FOODS, INC.
                                       STATEMENTS OF CASH FLOWS (Unaudited)
- -------------------------------------------------------------------------------------------------------------------

                                                                               Three months ended June 30,
- ------------------------------------------------------------------- -------------------------------------------------

                                                                             2004                         2003
CASH FLOWS FROM OPERATING ACTIVITES:
                                                                                            
  Net income (loss)                                                  $           145,007          $            (70,668)
  Adjustments to reconcile net income (loss) to
    net cash provided by operating activities
        Depreciation and amortization                                             149,814                      125,730
        Unrealized (gain) loss on marketable securities                             14,980                      (23,092)
        (Increase) decrease in operating assets:
           Accounts Receivable                                                    455,349                        54,323
           Inventories                                                           (641,290)                    (234,435)
           Refundable income taxes                                                        -                      56,000
           Other assets                                                          (118,361)                      (52,697)
         Increase (decrease) in operating liabilities:
           Accounts Payable                                                       548,364                      481,787
           Accrued Expenses                                                      (131,363)                       (1,639)
           Income taxes payable                                                  (263,329)                      (91,414)
         Net cash provided by operating activities                                159,171                      243,895

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of equipment                                                            (26,143)                     (32,969)
  Purchase of new facility improvements                                       (1,314,312)                     (831,745)
  Proceeds from the sale of marketable securities                                 540,052                      287,314
                                                                    -----------------------      -----------------------
          Net cash used in investing activities                                  (800,403)                    (577,400)

CASH FLOWS FROM FINANCING ACTIVITIES
  Net borrowings on line of credit                                                   1,556                       (6,000)
  Proceeds from long-term debt                                                            -                      73,908
  Proceeds from the issuance of bond obligation                                           -                    339,351
  Payments on long-term debt                                                       (95,042)                            -
  Costs from stock issuance                                                         (8,967)                            -
  Payment of bond obligation                                                       (35,001)                            -
                                                                    -----------------------      -----------------------
           Net cash provided by financing activities                             (137,454)                     407,259

           Net increase (decrease) in cash                                       (778,686)                       73,754

Cash - beginning of period                                                     1,073,901                       182,672

Cash - end of period                                                 $           295,215          $           256,426

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

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
- ------------------------------------------------------------------------------------------ ---  ----------------------

  Cash paid during the year for:
     Interest                                                        $             54,186         $             33,246
     Income taxes                                                    $           360,000          $                    -

See notes to the consolidated financial statements.
- ------------------------------------------------------------------- -----------------------  --- -----------------------










                               KAHIKI FOODS, INC.
                         NOTES TO FINANCIAL STATEMENTS
                                 Mrach 31, 2004


NOTE 1 Basis of Presentation

The accopanying unaudited financial statements of Kahiki Foods, Inc. ("Company")
have been  prepared  in  accordance  with  Securities  and  Exchange  Commission
requirements for interim financial  statements.  Therefore,  they do not include
all  of  the  informaition  and  footnotes  required  by  accounting  principles
generally accepted in the United States for complete financial  statements.  The
financial  statements  should be read in conjuction  with the Form 10-KSB of the
Company for the year ended March 31, 2004.

The interim  financial  information is unaudited.  In the opinion of management,
all  adjustments  necessary to present fairly the financial  position as of June
30, 2004,  the results of operations  and cash flows for the three month periods
ended June 30, 2004 and 2003,  have been included in the  financial  statements.
Interim results are not necessarily  indicative of results of operations for the
full year.

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States rquires 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.



                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Kahiki Foods, Inc.
Columbus, Ohio

We have audited the  accompanying  balance sheet of Kahiki Foods,  Inc. (an Ohio
corporation)  as of March 31, 2004,  and the related  statements of  operations,
changes in stockholders'  equity,  and cash flows for the year then ended. 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 audit.  The 2003  financial  statements  were audited by other  auditors who
issued an unqualified opinion dated May 6, 2003.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States of America).  Those standards require
that we plan and perform the audit to obtain reasonable  assurance about whether
the financial  statements are free of material  misstatement.  An audit includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audit provides 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 Kahiki Foods, Inc. as of March
31, 2004 and the results of its operations, changes in stockholders' equity, and
its cash flows for the year then ended in conformity with accounting  principles
generally accepted in the United States of America.


Certified Public Accountants
Salt Lake City, Utah
June 3, 2004








                                                       BALANCE SHEET
                                                      March 31, 2004



ASSETS
CURRENT ASSETS
                                                                                     
   Cash                                                                                 $        1,073,901
   Marketable trading securities                                                                   585,032
   Accounts receivable - trade                                                                   1,964,941
   Inventories                                                                                   1,565,863
   Prepaid expenses                                                                                 16,055
   Deferred income taxes                                                                            28,000
                                                                                        ------------------
                                                            Total Current Assets                 5,233,792

PROPERTY AND EQUIPMENT
   Land                                                                                            114,485
   Building and improvements                                                                     2,499,262
   Machinery and equipment                                                                       2,052,144
   Furniture and fixtures                                                                           67,146
   Vehicles                                                                                        146,269
   Construction in progress - new facility (Note 10)                                             3,776,366
                                                                                        ------------------
                                                                                                 8,655,672
   Accumulated depreciation                                                                     (1,475,370)
                                                                                        ------------------
                                                      Net Property and Equipment                 7,180,302

OTHER ASSETS
   Deposits                                                                                        439,655
   Deferred bond fees (Net of amortization of 1998)                                                147,988
   Deferred income taxes                                                                            27,000
                                                                                        ------------------
                                                              Total Other Assets                   614,643

                                                                    TOTAL ASSETS        $       13,028,737
                                                                                        ==================

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Current portion of long-term debt (Note 5)                                           $          529,491
   Current portion of bond obligation (Note 5)                                                     140,000
   Lines of credit (Note 4)                                                                      1,000,000
   Accounts payable - trade                                                                      1,905,171
   Accrued expenses                                                                                545,027
   Accrued income taxes (Note 6)                                                                   413,000
                                                                                        ------------------
                                                       Total Current Liabilities                 4,532,689

OTHER LIABILITIES
   Bond obligation (Note 5)                                                                      4,002,546
   Long-term debt (Note 5)                                                                       1,145,635
                                                                                        ------------------
                                                               Total Liabilities                 9,680,870

STOCKHOLDERS' EQUITY
   Common stock, no par value, 10,000,000 shares
     authorized; 3,588,848 shares issued and outstanding                                         2,770,123
   Retained earnings                                                                               577,744
                                                                                        ------------------
                                                                                                 3,347,867

                                      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY        $       13,028,737
                                                                                        ==================



See Notes to Financial Statements.







                            STATEMENTS OF OPERATIONS
                   For the Years Ended March 31, 2004 and 2003





                                                                          2004                            2003
                                                                    ----------------                ---------------
                                                                                              

Net sales (Note 2)                                       $4,989,840 $     14,761,923    $9,204,684  $     9,128,858
Cost of sales:
   Cost of sales                                                           9,810,784                      6,096,808
   Depreciation and amortization                                             464,090                        537,230
                                                                    ----------------                ---------------

Gross profit                                              4,714,966        4,487,049     2,570,646        2,494,820

Operating expenses:
   Depreciation and amortization expense                                      67,146                              0
   General and administrative expenses (Note 2)           3,481,149        3,253,232     2,591,468        2,515,642
   New facility expenses                                                           0                         57,148
                                                                    ----------------                ---------------

                                            Income from operations         1,166,671                        (77,970)

Other income (expenses):
   Interest expense                                                         (137,834)                      (120,854)
   Interest and dividend income                                               34,779                         61,951
   Net gain (loss) on marketable securities                                   17,874                        (30,662)
                                                                    ----------------                ---------------

Income before income taxes                                                 1,081,490                       (167,535)
   Income tax expense (benefit)                                              405,102                        (81,612)
                                                                    ----------------                ---------------

                                                      Net income    $        676,388                $       (85,923)
                                                                    ================                ===============

Basic earnings per share:
   Net income (loss) per share - weighted average shares
     outstanding 2,968,171 (2,964,888 in 2003)                      $            .23                          (0.03)
                                                                    ================                ===============

Diluted earnings per share:
   Net income (loss) per share - weighted average shares
     outstanding 3,506,186 (2,964,888 in 2003)                      $            .19                          (0.03)
                                                                    ================                ===============




See Notes to Financial Statements.







                  STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
                  For the Years Ended March 31, 2004 and 2003





                                                                             Additional     Retained
                                                       Common Stock            Paid-in      Earnings     Treasury
                                                    Shares      Amount         Capital     (Deficit)      Stock         Total
                                                 ----------   -----------   -----------   ----------   ----------   -----------
                                                                                                  
Balance at March 31, 2002                         2,966,328   $ 1,479,868   $   485,565   $  (12,721)  $  (86,000)  $ 1,866,712

   Purchase of 16,500
     treasury shares at cost                                                                              (16,500)      (16,500)
   Reissue 16,500
     treasury shares at cost                                                                               16,500        16,500
   Retirement of 1,440
     treasury shares                                 (1,440)      (86,000)                                 86,000             0
Net Income (Loss)                                                                            (85,923)                   (85,923)
                                                 ----------   -----------   -----------   ----------   ----------   -----------

Balance at March 31, 2003                         2,964,888     1,393,868       485,565      (98,644)           0     1,780,789

   Reclassify additional
     paid-in capital                                              485,565      (485,565)                                      0
   Stock options exercised                           21,000         3,530                                                 3,530
   Issuance of common stock                         602,960       887,160                                               887,160
Net Income (Loss)                                                                            676,388                    676,388
                                                 ----------   -----------   -----------   ----------   ----------   -----------

Balance at March 31, 2004                         3,588,848   $ 2,770,123   $         0   $  577,744   $        0   $ 3,347,867
                                                 ==========   ===========   ===========   ==========   ==========   ===========





See Notes to Financial Statements.







                            STATEMENTS OF CASH FLOWS
                   For the Years Ended March 31, 2004 and 2003





                                                                                 2004           2003
                                                                            ------------   -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                     
   Net income (loss)                                                        $    676,388   $     (85,923)

   Adjustments to reconcile net income (loss) to net cash
    provided by operating activities:
       Depreciation and amortization                                             531,236         537,230
       Unrealized (gain) loss on marketable securities                           (36,832)       (111,457)
       Realized (gain) loss on sale of marketable securities                      (9,383)        142,119
       Treasury stock issued for compensation                                          0          10,000
       Net (gain) loss on disposal of property and equipment                     (45,230)              0
       Deferred income tax (benefit) expense                                     (49,000)        (16,000)
       (Increase) decrease in operating assets:
         Accounts receivable - trade                                          (1,357,696)        349,782
         Inventories                                                            (743,108)        (47,420)
         Refundable income taxes                                                  56,000         (23,000)
         Prepaid expenses and deposits                                          (419,625)            279
       Increase (decrease) in operating liabilities:
         Accounts payable - trade                                              1,119,975          21,822
         Accrued expenses                                                        431,523             355
         Income taxes payable                                                    413,000         (16,000)
                                                                            ------------   -------------

                                Net cash provided by operating activities        567,248         761,787
                                                                            ------------   -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Proceeds from the disposal of property and equipment                          102,455               0
   Purchase of equipment                                                        (102,624)       (670,303)
   Purchase of new facility                                                            0      (2,254,999)
   Purchase of new facility improvements                                      (3,108,168)       (668,200)
   Proceeds from sales of marketable securities                                  536,404               0
   Purchases of marketable securities                                                  0         (57,572)
                                                                            ------------   -------------

                                    Net cash used in investing activities     (2,571,933)     (3,651,074)
                                                                            ------------   -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds (payments) on lines of credit                                    (37,394)        541,745
   Proceeds from long-term debt                                                  433,236         498,273
   Proceeds from stockholder note                                                150,000               0
   Proceeds from issuance of bond obligation                                   1,815,282       2,327,264
   Payments on long-term debt                                                   (355,900)       (234,180)
   Proceeds from stock issuance                                                  890,690               0
   Payment of bond fees                                                                0        (149,996)
   Payment for repurchase of treasury stock                                            0         (16,500)
   Proceeds from sale of treasury stock                                                0           6,500
                                                                            ------------   -------------

                                Net cash provided by financing activities      2,895,914       2,973,106
                                                                            ------------   -------------

Net increase in cash                                                             891,229          83,819

Cash - beginning of year                                                         182,672          98,853
                                                                            ------------   -------------

Cash - end of year                                                          $  1,073,901   $     182,672
                                                                            ============   =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOWS

Cash paid during the year for:
   Interest                                                                 $    373,596   $     120,854
   Income taxes                                                             $     35,000   $           0



See Notes to Financial Statements.






                               KAHIKI FOODS, INC.



                          NOTES TO FINANCIAL STATEMENTS
                                 March 31, 2004



NOTE 1        Nature and Scope of Business

Kahiki  Foods,  Inc.  was  formed in 1982 to acquire a  landmark  restaurant  in
Columbus,  Ohio. (The restaurant was closed in 2000.) In 1988, the Company began
the  manufacture  and  processing  of frozen  and  other  finished  Chinese  and
Polynesian foods for wholesale distribution.

NOTE 2        Summary of Significant Accounting Policies

In the opinion of management, all adjustments considered necessary for a fair
presentation of the results of operations and financial position have been
included and all such adjustments are of a normal recurring nature.

Revenue Recognition
Revenues are recognized when the goods are shipped. The Company's products are
perishable frozen foods with a limited life. Claims for damage during shipment
must be made immediately upon receipt of the products. There are no other
post-delivery obligations related to the Company's products. Any credits for
damaged goods are netted against sales in the current period. During the year
ended March 31, 2004, sales returns were $64,863 ($44,029 in 2003).

Use of Estimates
The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting periods. Actual results could differ from these estimates.

Cash
For purposes of the statements of cash flows, cash and cash equivalents includes
cash on hand and demand deposits held by banks.

The Company maintains its cash in three accounts with one financial institution.
The carrying value is a reasonable estimate of the fair value.

Deposits
In accordance with a Loan Agreement dated December 1, 2002, with the State of
Ohio, the Company maintains a Primary Reserve Account of $418,500 on deposit
with a trustee. The Company also maintains $21,155 in deposits with various
other vendors

Marketable Trading Securities
Management determines the appropriate classification of marketable securities at
the time they are acquired and evaluates the appropriateness of such
classification at each balance sheet date. The Company's marketable securities
are classified as trading. Trading securities are held for resale in
anticipation of short-term fluctuations in market prices and are held at market
value. Realized and unrealized gains and losses on the marketable securities are
included in income.

Marketable securities consist of a $30,000 certificate of deposit with a bank
and an equity mutual fund with a cost basis of $529,236 as of March 31, 2004
($1,083,389 in 2003). The cumulative unrealized gain (loss) as of March 31, 2004
was $25,796 ($(8,168) in 2003).

Accounts Receivable - Trade
Accounts receivable are un-collateralized customer obligations due under normal
trade terms requiring payment within 15 days of the invoice date. Accounts
receivable are stated at the amount billed to the customer. Customer account
balances 60 days past the invoice date are considered delinquent. Payments
received for accounts receivable are allocated to the specific invoices
identified on the customer remittance advice or, if unspecified, are applied to
the earliest unpaid invoices. The Company does not charge interest on past due
account balances.












NOTE 2        Summary of Significant Accounting Policies (continued)

Accounts Receivable - Trade (continued)
The carrying amount of accounts receivable is reduced, when necessary, by a
valuation allowance that reflects management's best estimate of the amount that
will not be collected. Management individually reviews all customer account
balances on a monthly basis, and based on an assessment of current credit
worthiness, estimates the portion, if any, of the balance that will not be
collected. After management's review of all accounts receivable balances,
management believes all amounts outstanding at March 31, 2004 are collectible
and a valuation allowance is not necessary.

Inventories
Inventories consist of perishable food products and packaging supplies. The
inventories are valued at the lower of cost (first-in, first-out method) or
market. Impairment and changes in market value are evaluated on a per item
basis.

If the cost of the inventory exceeds the market value evaluation based on total
inventory, provisions are made for the difference between the cost and the
market value. Provision for potential obsolete or slow moving inventory is made
based on analysis of inventory levels, age of inventory and future sales
forecasts.

Inventories consisted of the following at March 31, 2004;

                           Raw Food Products              $       367,262
                           Finished good                          923,231
                           Supplies                               275,370
                                                          ---------------

                                                          $     1,565,863
                                                          ===============

Property and Equipment
Property and equipment is carried at cost less accumulated depreciation computed
using the straight-line method. Major renewals and betterments are capitalized
and depreciated; maintenance and repairs that do not extend the life of the
respective assets are charged to expense as incurred. Upon disposal of assets,
the cost and related accumulated depreciation are removed from the accounts and
any gain or loss is included in income. Depreciation related to property and
equipment used in production is reported in cost of sales. Property and
equipment are depreciated over their estimated useful lives as follows:

              Building and improvements          5 - 39 years
              Machinery and equipment                5 -   9 years
              Furniture and fixtures                 5 -   7 years
              Vehicles                               5 years

During the year ended March 31, 2004, the Company capitalized interest related
to the acquisition and renovation of the new facility totaling approximately
$236,000 ($65,000 in 2003). The capitalized interest is included in construction
in progress on the balance sheet.

Deferred Bond Costs
Included in other assets are deferred bond costs of $147,988 (149,996 in 2003),
which have no residual value. The deferred bond costs will be amortized on a
straight-line basis over 22 years, the life of the bond obligation.

Advertising Expense

Advertising costs are expensed as incurred. Advertising expense amounted to
$534,6701,904,049 for the year ended March 31, 2004 ($342,4891,409,725 in 2003).










General and Administrative Expenses
General and administrative expenses for the years ended March 31, 2004 and 2003
were as follows:

                                        2004           2003
                                    -----------    -----------
         Advertising                $ 1,904,049    $ 1,409,725
         Salaries and wages           1,009,602      1,143,680
         Taxes                          152,470         44,592
         Other                          187,111         82,355
                                    -----------    -----------

         Total                      $ 3,253,232    $ 2,515,642
                                    ===========    ===========


Customer Incentives

The Company routinely offers discounts, rebates, slotting fees, or other
customer incentives, determined on a case-by-case basis by management at the
senior level. During the year ended March 31, 2004, slotting fees of $227,917
were included in cost of sales ($75,826 in 2003) were netted against revenues.



Offering Costs
The Company's policy with respect to direct costs incurred in selling its
securities is to net them against the proceeds from those sales. Cash offering
costs in the amount of $137,840 associated with the sale of 602,940 shares of
common stock during the year ended March 31, 2004 were netted against the
proceeds from those stock sales. Additional offering costs of $140,613,
representing the estimated fair value (using the Black- Scholes model) of stock
options granted to consultants were netted against the proceeds.



Stock-Based Compensation
In accordance with Accounting Principles Board Opinion No. 25 and related
interpretations, the Company accounts for stock-based compensation under the
intrinsic value method of accounting. See Note 7 for information regarding the
alternative fair value method described in Statement of Financial Accounting
Standards No.123.


Research and Development
The Company expenses research and development costs as incurred. Research and
development expenses were $34,561 during the year ended March 31, 2004 ($81,652
in 2003).













NOTE 3        Earnings Per Share (EPS)



                                                March 31, 2004                        March 31, 2003
                                    Income       Shares       Per Share     Income         Shares       Per Share
                                 (Numerator)   (Denominator)    Amount     (Numerator)  (Denominator)    Amount
                                 -----------   -------------   ---------   ----------   -------------   ----------
                                                                                      
       Basic EPS
Income from continuing
operations available to
common stockholders'             $  676,388        2,968,171   $    .023   $  (85,923)      2,964,888   $    (0.03)

Effect of dilutive
options                                    0         538,015       (0.04)           0               0            0
                                 -----------   -------------   ---------   ----------   -------------   ----------

      Diluted EPS
(Loss) income from
continuing operations
available to common
stockholders'                    $   676,388       3,506,186   $    0.19   $  (85,923)      2,964,888   $     (.03)
                                 ===========   =============   =========   ==========   =============   ==========


Earnings per share are computed on the weighted average number of common shares
outstanding including any dilutive options.

NOTE 4        Lines of Credit

The Company had available a $100,000 line of credit with a bank. The line of
credit is due on demand and is secured by receivables, inventories and property
and equipment. Interest is payable monthly at the prime rate plus 1 1/2%. The
balance due on the line of credit was $0 at March 31, 2004 ($29,000 in 2003).

The Company had available a line of credit with another bank for $1,100,000. The
credit line is due on demand and is secured by all assets of the Company.
Principal payments of $1,980 plus interest are payable monthly at the prime
rate. The balance due on the line of credit was $1,000,000 at March 31, 2004
($1,008,396 in 2003). The line of credit was scheduled to mature May 19, 2004.
On May 18, 2004, it was extended for three months. It was paid off June 2, 2004.

On June 1, 2004, the Company entered into a two-year agreement with a bank for a
revolving loan facility not to exceed $2,500,000, to be used for retirement of
the $1,100,000 credit line and additional working capital.

NOTE 5        Long-Term Debt

Long-term debt consisted of the following at March 31, 2004:



                                              Terms
                           Interest %       Per Month        Current      Long-Term
                          ------------   ----------------   ----------   ----------
                                                             
025  Shareholder Note     Prime + 2.00   Due 2/2005         $  150,000   $        0
001  Mortgage Note              8.00     $    4,853             44,802      143,352
     Equipment Notes
010   Bank                      6.24          6,102             59,664      184,585
289   Bank               7.00 to 10.50        9,343            101,352       43,925
013   Bank                      7.63          4,606             38,712      119,947
016   Financing Company         5.25          2,682             19,959      222,029
015   Financing Company         3.00          1,982             20,450      100,001
035   Bank                      7.26            854              8,683       16,799
005   Financing Company         0.00            549              6,594       21,429
011   Community Capital
       Development Corp.        5.00          2,711             28,732       56,747
007   City of Columbus          7.00          1,393             10,779       78,958
014   Community Capital
       Development Corp.        2.83          2,161             23,076       80,079
060  Capital Lease - Land       4.25          1,698             16,688       77,784
                                                            ----------   ----------
                                                               529,491    1,145,635
     Bond Obligation      4.55 to 5.85   19,519 to 31,239      140,000    4,002,546
                                                            ----------   ----------

                                                            $  669,491   $5,148,181
                                                            ==========   ==========








NOTE 5        Long-Term Debt (continued)

Long-term debt for the years ended March 31 matures as follows:

         2005                $       669,491
         2006                        491,915
         2007                        450,649
         2008                        355,024
         2009                        230,762
         Thereafter                3,619,831
                             ---------------

                             $     5,817,672
                             ===============

The above long-term debt is subject to certain covenants and restrictions
including maintenance of certain financial requirements. The Company was in
compliance with all material covenants and restrictions at March 31, 2004. Rates
currently available from the bank for debt with similar terms and remaining
maturities are used to estimate the fair value of the debt. The Company's
carrying value approximates the fair value of the debt.

NOTE 6        Income Taxes

The provision (benefit) for income taxes consists of the following:

                                              2004          2003
                                           ---------   ----------
          Current (benefit) expense:
            Federal                        $ 381,000   $  (67,894)
            State                             73,102        2,282
            Deferred (benefit) expense       (49,000)      16,000
                                           ---------   ----------

                                           $ 405,102   $  (81,612)
                                           =========   ==========

The components of the net deferred tax asset is as follows:

                                                 2004         2003
                                              ---------   ----------
           Assets:
              Inventories                     $   9,000   $    3,000
              Accrued vacation                   20,000       20,000
              Unrealized loss on marketable
               securities                             0        3,000
              Capital loss carry forward         58,000       57,000
              Other                               3,000       20,000
                                              ---------   ----------
                 Gross Deferred Tax Assets       90,000      103,000
                                              ---------   ----------

           Liabilities:
              Unrealized gains on marketable
               securities                         4,000            0
              Depreciation on property and
               equipment                         31,000       97,000
                                              ---------   ----------
               Gross Deferred Tax Liability      35,000       97,000
                                              ---------   ----------

   Total Net Deferred Tax Asset (Liability)   $  55,000   $    6,000
                                              =========   ==========

A reconciliation of the Company's effective tax (benefit) provision is as
follows:

                                                        2004          2003
                                                     ----------   ----------
           Income (benefit) tax at statutory rates   $  367,000   $  (56,962)
           State and Local (benefit) taxes, net of
              federal benefit                            47,861        8,935
           Permanent differences                         (5,245)      13,217
           Surtax and other rate differences             (4,514)       2,498
                                                     ----------   ----------

                       Total (Benefit) Provision     $  405,102   $  (81,612)
                                                     ==========   ==========










NOTE 7        Stockholders' Equity and Stock Options

The Company adopted the 2001 Non Qualified and Incentive Stock Option Plan
effective July 16, 2001. The Plan authorizes the Company to grant options to
purchase shares of common stock to directors, employees and consultants of the
Company. The maximum number of common shares that may be issued under the Plan
is 600,000. The Company also has outstanding 270,666 options for common shares
under a contractual agreement with an employee. These shares are considered to
be outside of the plan, but have been included in the disclosures for employee
options.


As of March 31, 2004, four outside consultants held options to purchase a total
of 237,800323,800 shares of common stock, with exercise prices ranging from $.22
to $1.80. The options were issued at fair market value of the Company's stock on
the date of issue. Compensation of $140,613 has been recognized as offering cost
in the current  year based on  Black-Scholes  methodology.  The Company  records
compensation based on the estimated fair value  (Black-Scholes) of these options
to non-employees.  During the year ended March 31, 2004 a non-cash offering cost
of $140,316  was netted  against the proceeds of a stock  offering,  as the fair
value of options granted during the year.



At March 31, 2004, a total of 520,966 qualified and non-qualified options were
vested and the remaining options vest at various times over the next four years.
These options expire at various dates through 2008.



The Company applies Accounting Principles Board Opinion No. 25 and related
interpretations   in  accounting  for  its  stock  option  plan  for  employees,
consultants and the outside directors. The vesting period of the options granted
range from immediately exercisable to four years.  Accordingly,  no compensation
cost has been recognized in the  accompanying  financial  statements for options
issued under the plan since the  exercise  price of the options was equal to the
market value of the shares at the date of grant. Had compensation  costs for the
Company's stock option plan been determined based on the fair value at the grant
dates for awards under the plan  consistent  with the  methodology  of Financial
Accounting  Standards  Board  Statement  No. 123,  Accounting  For Stock - Based
Compensation,  the Company's net income and net income per share would change as
indicated below.


                                                       2004          2003
                                                   -----------   ----------
       Net (Loss) Income:
        As reported                                $   676,388   $  (85,923)
        Total stock-based employee compensation
         expense determined under fair value
         based method for all awards, net of
         related tax effects                            44,234      (21,983)
                                                   -----------   ----------

                                       Pro Forma   $   632,154   $ (107,906)
                                                   ===========   ==========

       Basic (Loss) Earnings Per Share:
        As reported                                $   0.23     $     (0.03)
        Pro Forma                                  $   0.21     $     (0.04)

       Diluted (Loss) Earnings Per Share:
        As reported                                $   0.19     $     (0.03)
        Pro Forma                                  $   0.18     $     (0.04)


TheIn order to determine compensation on options issued to consultants, as well
as fair value  disclosures for employee  options,  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.


                                            2004            2003
                                        ----------    ----------------
           Dividend yield                   0.00%          0.00%
           Expected volatility            200.00%        200.10%
           Risk-free interest rates         3.00%      3.25% & 3.00%
           Expected lives                 5 years      5 years










NOTE 7     Stockholders' Equity and Stock Options (continued)


A summary of the changes in the Company's employee stock option planoptions as
of March 31, 2004 and 2003 is presented below:


                              2004                   2003
                                                           Weighted
                                  Average                   Average
                                 Exercise                  Exercise
                       Shares      Price       Shares       Price
                     ---------   --------   -----------   ----------
     April 1           606,466   $   0.34       534,466   $     0.38
       Granted         139,333       1.26       174,000         0.63
       Exercised       (21,000)      0.17             0         0.00
       Cancelled             0       0.00      (102,000)        1.08
                     ---------   --------   -----------   ----------

     March 31          724,799   $   0.52       606,466   $     0.34
                     =========   ========   ===========   ==========

                                                  2004       2003
                                               --------   --------
     Options exerciseable at year-end           520,966    206,683

     Weighted-average fair value of options
        granted during the year                $   1.26   $   0.62




                                       Weighted
                                       Average
                        Number        Remaining      Weighted        Number       Weighted
      Range of        Outstanding    Contractual      Average     Outstanding      Average
      Exercise        March 31,          Life         Exercise     March 31,       Exercise
        Price           2004         (In Years)        Price          2003          Price
   --------------   -------------   -------------   ----------   -------------   ----------
                                                               
   $0.1235 - 1.80         724,799            4.07   $     0.52         606,466   $     0.34





NOTE 8        Lease Commitments

The Company leases a facility used for its wholesaling operations under an
agreement that is accounted for as an operating lease. This lease requires
monthly payments of $6,400 through January 2005. The Company has the option to
renew for two additional three-year terms.

During 2003, the Company entered into a capital lease arrangement with the City
of Gahanna, Ohio to acquire land valued at $114,485. Lease payments of $1,698
per month through May 2009 will be allocated between principal and interest at
4.3%, with a final buyout of $100 due June 1, 2009.

The Company also leases manufacturing equipment under operating lease
agreements. These leases expire at various dates through 2008 and require total
monthly payments of $18,621.

Future annual minimum lease commitments as of March 31 are as follows:

         2005                $        80,688
         2006                         17,412
         2007                         18,166
         2008                         18,954
         2009                         19,774
         Thereafter                    3,578
                             ---------------

                             $       158,572
                             ===============

The Company's lease expense for the year ended March 31, 2004 was $317,766.

NOTE 9        Concentrations

Sales to three customers amounted to approximately 48% of total revenue in the
year ended March 31, 2004 (43% in 2003). Accounts receivable from five customers
accounted for approximately 74% of total accounts receivable as of March 31,
2004 (One customer accounted for approximately 15% in 2003).











NOTE 10       Commitments

In December 2002, the Company purchased a new operating facility for $2,254,999.
As of March 31, 2004, the Company has spent an additional $3,776,366, which is
reflected as construction in progress.


In March 2004, the Company filed a Form SB-2 Registration Statement with the
SEC.  Management  expects to incur an unknown amount of additional  professional
fees in the process of completing that filing.









                  Changes in Registrant's Certifying Accountant


GBQ's report on the financial  statements for the past two years contained no
adverse   opinion  or  disclaimer  of  opinion  and  was  not  qualified  as  to
undertainty, audit scope or accounting principles. Kahiki has requested that GBQ
furnish it with a letter addressed to the SEC stating whether it agrees with the
above  statements.  A copy of GBQ's letter to the SEC,  dated March 22, 2004, is
filed as Exhibit 14.1 to this Form SB-2.



On March 4, 2004,  Kahiki Foods, Inc. (Kahiki) engaged the accounting firm of
Child, Sullivan & Company (Child) as the independent public accountants to audit
Kahiki's  financial  statements  for the fiscal  year ended March 31,  2004,  to
replace the firm of GBQ Partners, LLC (GBQ), which was the principal independent
public  accountant  forKahiki  for  Kahiki's  most  recent  certified  financial
statements.




During the two fiscal years ended March 31, 2003, and the subsequent  interim
period preceding the engagement of Child,  there were no disagreements  with GBQ
on any  matter of  accounting  principles  or  practices,  financial  statements
disclosure or auditing scope or procedures. However, GBQ advised Kahiki it would
be unable to accept the appointment to audit Kahiki's  financial  statements for
the fiscal  year ended  March 31,  2004,  because GBQ has elected not to perform
audits of public  companies.  Kahiki's Board of Directors  selected Child as the
auditor  for its  financial  statements  for the  fiscal  year  ended  March 31,
2004.



                                     PART II


                    Indemnification of Directors and Officers

     The Company's  Amended Articles of Incorporation  provides that the Company
shall indemnify any Director or Officer (and may indemnify any other employee or
agent  of  the  Company  or of  another  entity)  who  was or is a  party  or is
threatened to be made a party, to any threatened,  pending, or completed action,
suit, or proceeding, whether civil, criminal,  administrative, or investigative,
by reason of the fact that he is or was a director,  officer, employee, or agent
of the Company or is or was serving at the request of the Company as a director,
officer,  trustee,  employee or agent of another  Company,  domestic or foreign,
non-profit or for-profit,  partnership joint venture, trust or other enterprise,
against expenses,  including attorneys' fees, judgments, fines, and amounts paid
in settlement  actually and reasonably  incurred by him in connection  with such
action,  suit,  or  proceeding  if he acted  in good  faith  and in a manner  he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Company,  and  with  respect  to  any  criminal  action  or  proceeding,  had no
reasonable  cause to believe his conduct was unlawful.  The  termination  of any
action, suit, or proceeding by judgment, order, settlement,  conviction, or upon
a plea of nolo  contendere  or its  equivalent,  shall not, of itself,  create a
presumption  that the person did not act in good faith and in a manner  which he
reasonably believed to be in or not opposed to the best interest of the Company.

     Determination of rights to indemnification shall be made by a majority vote
of a quorum of the  directors,  or by the court in which  such  action,  suit or
proceeding was brought.

     The Company may obtain and maintain liability insurance against liabilities
of its  directors,  officers,  employees  and  agents,  sufficient  to cover its
obligations  under  these  indemnification   provisions,  and  may  obtain  such
liability  insurance  for  liabilities  of  such  persons  not  subject  to  any
obligations of the Company under these indemnification provisions.

     The indemnification provided hereunder shall not be deemed exclusive of any
other rights to which those seeking  indemnification  may be entitled  under any
agreement or vote of shareholders or disinterested directors. In addition, if at
any time the Ohio  Revise Code  ("Code")  shall have been  amended to  authorize
further  elimination  or  limitation  of the liability of directors or officers,
then  the  liability  of each  director  and  officer  of the  Company  shall be
eliminated or limited to the fullest extent permitted by such provisions,  as so
amended,  without further action by the  shareholders,  unless the provisions of
the Code  require  such action.  The  provision  does not limit the right of the
Company or its  shareholders to seek  injunctive or other  equitable  relief not
involving payments in the nature of monetary damages.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted  to  directors,  officers,  and  controlling  persons  of the  Company
pursuant to the Articles of  Incorporation,  or otherwise,  the Company has been
advised that in the opinion of the SEC such  indemnification  is against  public
policy as expressed in the Act and is, therefore, unenforceable.








                  Other Expenses of Issuance and Distribution.

   Filing Fee - Securities and Exchange Commission               $     275
   Accounting Fees and expenses                                  $   5,000
   Legal Fees and Expenses                         $  15,000     $  50,000
   Blue Sky Fees and expenses                                    $  10,000
   Transfer Agent Fees and Expenses                              $       0
   Printing and Engraving                                        $       0
   Miscellaneous Expenses                                        $  10,000
                                                                 ---------

                                         TOTAL     $ 40,275      $  75,275
                                                   ========      =========


         Expenses other than filing fees are estimated. The Company will pay all
fees, disbursements and expenses in connection with the proposed offering.

                    Recent Sales of Unregistered Securities.


      InOn February, 27, 2004, the Company closed a private offering of
588,235 Units at a price of $1.70 per Unit for a total of $1,000,000. Each Unit
consisted of one Common Share, one-half $2.25 Warrant and one-half $3.00
Warrant. The entire offering was purchased by Barron Partners, LP. Laconia
Capital acted as placement agent in the transaction and was paid $70,000 and
received warrants to purchase 30,000 common shares at $2.25 per share for such
services. As the warrants issued to Laconia Capital are exercisable at the
market value of the underlying common shares at the date of grant, we have not
assigned a value to the warrants. The Company utilized the proceeds to reduce
current accounts payable. The Company also sold 14,705 Common Shares at a price
of $1.70 per share to Mr. William Velmer. on February 27, 2004. The proceeds of
this offering were used for working capital.



      InOn January, 20, 2004, the Company issued 80,000 Options to Bob
Binsky, a Director of the Company, in exchange for connection with continuing
consulting services provided by Mr. Binsky. As the options issued to Mr. Binsky
are exercisable at the market value of the underlying common shares at the date
of grant, we have not assigned a value to the options.


         The Company believes that the foregoing transactions were exempt from
registration under Sections 4(2) and 4(6) of the Securities Act of 1933. All
purchasers received written information about the Company and the Company
believes that all such purchasers were qualified investors. All such purchasers
have executed and delivered to the Company investment representations and
appropriate restrictive legends have been placed on the stock and warrant
certificates issued.


 Additionally,  based on representations  made by Barron Partners LP and
Mr.  Velmer,  and the fact that Mr.  Binsky is a director of Kahiki,  we believe
that each of them is an accredited  investor as defined in the Securities Act of
1933.



                                Index to Exhibits


3.1    Amended and Restated Articles of Incorporation of the Registrant


3.2    Code of Regulations of the Registrant

4.1    Specimen Common Share certificate
4.2    $2.25 Common Share Purchase Warrant
4.3    $3.00 Common Share Purchase Warrant
4.4    Common Share Purchase Option
4.5    2001 Non-Qualified and Incentive Stock Option Plan
5.1    Opinion re: legality

10.1   Lease between Kahiki Foods, Inc. and Simon Group Limited Partnership
       dated December 27, 1999 relating to property located at 3004 East 14th
       Avenue, Columbus, Ohio.

10.2   Loan Agreement between Kahiki Foods, Inc. and The Director of Development
       of the State of Ohio dated as of December 1, 2002.

16.1   Letter on change in certifying accountant.

23.1   Consent of GBQ Partners LLP

23.2   Consent of Child, Sullivan & Company



23.3   Consent of Carlile Patchen & Murphy LLP (contained in Opinion of counsel
       filed as Exhibit 5.1 hereto).















24.1   Power of Attorney
                                  Undertakings.

       The undersigned Registrant hereby untertakes (1) to file, during any
       period in which offers or sales are being made, a post-effective
       amendment to the Registration Statement (i) to include any prospectus
       required by Section 10(a)(3) of the Securities Act of 1933 (the "Act");
       (ii) to reflect in the prospectus any facts or events arising after the
       effective date of the Registration Statement (or the most recent
       post-effective amendment thereof) which, individually or in the
       aggregate, represent a fundamental change in the information set forth in
       the Registration Statement; and (iii) to include any material information
       with respect to the plan of distribution not previously disclosed in the
       Registration Statement or any material change to such information in the
       Registration Statement; (2) that, for the purpose of determining any
       liability under the act, each post-effective amendment shall be deemed to
       be a new Registration Statement relating to the securities offered
       therein, and the offering of such securities of that time shall be deemed
       to be the initial bona fide offering thereof; and (3) to remove from
       registration by means of a post-effective amendment any of the securities
       being registered which remain unsold at the termination of the offering.

       The undersigned Registrant hereby undertakes that: (1) for purposes of
       determining any liability under the Act, the information omitted from the
       form of prospectus filed as part of a Registration Statement in reliance
       upon Rule 430A and contained in the form of prospectus filed by the
       Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Act
       shall be deemed to be a part of the Registration Statement as of the time
       it was declared effective, and (2) for the purpose of determining any
       liability under the Act, each post-effective amendment that contains a
       form or prospectus shall be deemed to be a new Registration Statement
       relating to the securities offered therein, and the offering of such
       securities at that time shall be deemed to be the initial bona fide
       offering thereof.

       Insofar as indemnification for liabilities arising under the Securities
       Act of 1933 (the "Act") may be permitted to directors, officers and
       controlling persons of the small business issuer pursuant to the
       foregoing provisions, or otherwise, the small business issuer has been
       advised that in the opinion of the Securities and Exchange Commission
       such indemnification is against public policy as expressed in the Act and
       is, therefore, unenforceable.


      In the event that a claim for indemnification against such liabilities,
         other than the payment by the small business issuer of expenses
         incurred and paid by a director, officer or controlling person of the
         small business issuer in the successful defense of any action, suit or
         proceeding, is asserted by such director, officer or controlling person
         in connection with the securities being registered hereby, the small
         business issuer will, unless in the opinion of its counsel the matter
         has been settled by controlling precedent, submit to a court of
         appropriate jurisdiction the question whether such indemnification by
         it is against public policy as expressed in the Securities Act of 1933
         and will be governed by the final adjudication of such issue.


                                   SIGNATURES


      In accordance with the requirements of the Securities Act of 1933, the
         Registrant certifies that it has reasonable knowledge to believe that
         it meets the requirements of filing Form SB-2 and authorized this
         registration statement to be signed on its behalf by the undersigned,
         in the City of Columbus, State of Ohio on June 7, August___, 2004.


                                      KAHIKI FOODS, INC.


                                      By: _/s/ Michael C. Tsao
                                           -------------------------
                                               Michael C. Tsao, President


         In accordance with the requirements of the Securities Act of 1933, this
         registration statement was signed by the following persons in the
         capacities and on the dates stated.













                                                                     
SIGNATURE:                                  TITLE                               DATE

/s/Michael C. Tsao                        President, Director and         June 7, August 12, 2004
Michael C. Tsao                           Chief Executive Officer

/s/Alice W. Tsao                          Vice President, Secretary          June 7, August 12, 2004
Alice W. Tsao                                      and Director

/s/Kenneth H. Kisner                      Treasurer                       June 7, 2004
Kenneth H. Kisner

/s/Alan Hoover                            Director                           June 7, August 12, 2004
Alan Hoover

/s/Winston Bash                           Director                           June 7, August 12, 2004
Winston Bash

/s/Bob Binsky                             Director                           June 7, August 12, 2004
Bob Binsky

/s/Bradford M. Sprague                    Director                                    August 12, 2004
Bradford M. Sprague

/s/ Charles Dix                                    Director                                    August
       12, 2004
Charles Dix

/s/Allen J. Proctor                       Director                                    August 12, 2004
Allen J. Proctor

R.L. Richards                             Director                                    August 12, 2004
R.L. Richards

/s/Julia A. Fratianne                     Chief Financial Officer         June 7, 2004
Julia A. Fratianne                        and Treasurer                      August 12, 2004