SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

                                    FORM 10-Q

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

                         For the Quarterly Period Ended

                                   May 7, 1997

                         Commission File Number 0-18275

                                ITEX CORPORATION

             (Exact Name of Registrant as Specified in its Charter)


             Nevada                                         93-0922994
- -------------------------------                    ----------------------------
State (or other jurisdiction of                    (IRS Employer
incorporation or organization)                               Identification No.)


           10300 SW Greenburg Road, Suite 370, Portland, Oregon 97223
- -------------------------------------------------------------------------------
           (Address of principal executive offices including zip code)

                                 (503) 244-4673
                         -------------------------------
               (Registrant's telephone number including area code)


Indicate by check whether the Registrant:  (1) filed all reports  required to be
filed by Section 13 or 15 (d) of the Securities  Exchange Act of 1934 during the
past 12 months (or for such shorter  period that the  Registrant was required to
file such reports), and (2) has been subject to such filing requirements for the
past 90 days.

                           Yes  X                               No
                              -----                           -----

          Number of Shares of Common Stock, $0.01 Par Value Outstanding
                               at June 16, 1997:

                                    6,957,000

                       (This Form 10-Q includes 28 pages)



                                ITEX CORPORATION

                                    FORM 10-Q
                         For the Quarterly Period Ended
                                   May 7, 1997

                                      INDEX


                                                                        Page
                                                                    ------------

PART I.     FINANCIAL INFORMATION

    ITEM 1.  FINANCIAL STATEMENTS

        CONSOLIDATED BALANCE SHEETS AT MAY 7, 1997 AND
        APRIL 9, 1996                                                    3

        CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE TWELVE AND 
        FORTY WEEK PERIODS ENDE MAY 7, 1997 AND FOR THE TWELVE AND 
        THIRTY-SIX WEEK PERIODS ENDED APRIL 9, 1996                      4

        CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE FORTY WEEK
        PERIOD ENDED MAY 7, 1997 AND FOR THE THIRTY-SIX WEEK PERIOD 
        ENDED APRIL 9, 1996                                              5

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                      6

    ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS               14


 PART II.     OTHER INFORMATION

    ITEM 1.  LEGAL PROCEEDINGS                                           23

    ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                 HOLDERS                                                 26










                                       2


PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                                ITEX CORPORATION
                           CONSOLIDATED BALANCE SHEETS
               (In thousands, except share and per share amounts )


                                                               May 7, 1997           July 31,1996
                                                             ---------------       ---------------
                                   ASSETS
                                                                             
Current Assets
     Cash .................................................. $        611          $      1,301
     Trade Dollars earned in excess of expended.............        1,105                 ---
     Accounts receivable, net of allowance for doubtful
         accounts of $140 and $96...........................        1,347                   847
     Notes receivable.......................................          272                   360
     Prepaids and other current assets......................          203                   319
                                                             ---------------       --------------
         Total current assets...............................        3,538                 2,827

Inventory for Principal Party Trading.......................        8,307                 5,202

Available for Sale Equity Securities........................        4,152                 3,877

Investment in Foreign Equity Affiliate......................        3,197                 3,197

Investment in Business Exchange International Corp..........        2,752                 2,418

Investment in Fine Art .....................................        2,645                 2,642

Goodwill and Purchased Member Lists, net....................        1,130                 1,299

Notes Receivable, Long-Term Portion.........................          997                   997

Other Assets................................................        1,034                   947
                                                             ---------------       -------------
                                                             $     27,752          $     23,406
                                                             ===============       =============
                    LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
     Accounts payable....................................... $        387       $           183
     Portion of receivables due to brokers .................          685                   508
     Trade Dollars expended in excess of earned.............          ---                    41
     Income taxes payable...................................          363                    94
     Deferred tax liability.................................          ---                 1,253
     Current portion of long-term indebtedness..............           25                   138
     Other current liabilities..............................          348                   349
                                                             ---------------       ---------------
         Total current liabilities..........................        1,808                 2,566
                                                             ---------------       ---------------
Deferred Income Taxes.......................................        1,638                   265
                                                             ---------------       ---------------
Long-term Indebtedness......................................          167                   192
                                                             ---------------       ---------------

Stockholders' Equity
     Common stock, $.01 par value; 20,000,000 shares
        authorized; 6,926,000 and 6,804,000 shares
        issued and outstanding..............................           69                    68
     Paid-in capital........................................       16,709                16,386
     Net unrealized gain on marketable securities...........          133                   132
     Treasury stock, at cost (3,900 and 10,000 shares)......          (14)                  (29)
     Retained earnings......................................        7,795                 4,466
     Prepaid Printing.......................................         (553)                 (640)
                                                             ---------------       ---------------
         Total stockholders' equity.........................       24,139                20,383
                                                             ---------------       ---------------
                                                             $     27,752          $     23,406
                                                             ===============       ===============

The  accompanying  notes  are an  integral  part of the  consolidated  financial statements.

                                       3


                                ITEX CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)




                                                Twelve         Twelve       Forty Weeks    Thirty-six
                                              Weeks Ended    Weeks Ended       Ended       Weeks Ended
                                              May 7, 1997   April 9, 1996   May 7, 1997   April 9, 1996
                                             -------------  -------------  -------------  -------------
                                                                              
Revenue
    Corporate trading revenue............... $      2,313   $      1,162   $      4,010   $     11,980
    Trade exchange revenue..................        4,166          5,275         13,779         10,449
                                             -------------  -------------  -------------  -------------
                                                    6,479          6,437         17,789         22,429
                                             -------------  -------------  -------------  -------------
Costs and Expenses
    Costs of corporate trading..............          950            841          2,533          9,819
    Costs of trade exchange revenue.........        1,927          2,791          5,657          5,067
    Selling, general, and administrative....        1,961          2,014          5,814          5,756
                                             -------------  -------------  -------------  -------------
                                                    4,838          5,646         14,004         20,642
                                             -------------  -------------  -------------  -------------

Income from Operations......................        1,641            791          3,785          1,787

Other Income
  Interest income, net......................            4             18             20             59
  Miscellaneous income, net...............            ---             90            ---             98
                                             -------------  -------------  -------------  -------------
                                                        4            108             20            157
                                             -------------  -------------  -------------  -------------
Income Before Taxes and Equity in Net
  Income of Foreign Affiliate...............        1,645            899          3,805          1,944

Provision (Credit) for Income Taxes.........         (372)           387            477            753
                                             -------------  -------------  -------------  -------------

Income Before Equity in Net  Income
  of Foreign Affiliate......................        2,017            512          3,328          1,191

Equity in Net Income of Foreign
  Affiliate.................................          ---            234            ---          1,190
                                             -------------  -------------  -------------  -------------

Net Income.................................. $      2,017   $        746   $      3,328   $      2,381
                                             =============  =============  =============  =============

Average Common and Equivalent Shares:
   Primary..................................        9,846          8,048          9,028          7,534
                                             =============  =============  =============  =============
   Fully diluted............................                                                     7,896
                                                                                          =============

Net Income Per Common Share:
   Primary.................................. $       0.22   $       0.09   $       0.40   $       0.32
                                             =============  =============  =============  =============
   Fully diluted............................                                              $       0.30
                                                                                          =============


The  accompanying  notes  are an  integral  part of the  consolidated  financial statements.



                                       4



                                ITEX CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)


                                                                                        Thirty-six Weeks
                                                                   Forty Weeks Ended         Ended
                                                                      May 7, 1997         April 9, 1996
                                                                   -----------------    -----------------
                                                                                  
Cash Flows from Operating Activities
    Net income...................................................  $          3,328     $          2,381
    Adjustments:
       Equity in net income of foreign affiliate.................               ---               (1,190)
       Depreciation and amortization.............................               404                  146
       Services paid for in stock................................               170                  225
       Net trade revenue earned over trade costs  ...............            (4,507)              (2,296)
    Changes in operating assets and liabilities:
       Accounts and notes receivable.............................              (478)                (405)
       Deferred taxes............................................               120                  137
       Prepaids and other assets.................................                97                  206
       Accounts payable and other current liabilities............               114                  (43)
       Portion of receivables due to brokers.....................               177                  124
       Income taxes payable......................................               270                 (132)
                                                                   -----------------    -----------------
         Net cash (used in) operating activities.................              (305)                (936)
                                                                   -----------------    -----------------
Cash Flows From Investing Activities
    Acquisition of 50% of Business Exchange International........              (294)              (2,175)
    Additions to equipment, systems, and other...................               (71)                (184)
                                                                   -----------------    -----------------
          Net cash (utilized in) investing activities............              (365)              (2,359)
                                                                   -----------------    -----------------

Cash Flows From Financing Activities
    Proceeds from sales of common stock..........................               150                3,576
    Repayments of notes payable..................................              (170)                 (34)
                                                                   -----------------    -----------------
          Net cash provided by financing activities..............               (20)              (3,542)
                                                                   -----------------    -----------------

Net increase (decrease) in cash and equivalents..................              (690)                 247

Cash and cash equivalents at beginning of period.................             1,301                1,524
                                                                   -----------------    -----------------

Cash and cash equivalents at end of period.......................  $            611     $          1,771
                                                                   =================    =================
Supplemental Cash Flow Information
Cash paid for interest...........................................  $             19     $             16
Cash paid for income taxes.......................................               ---                  557
                                                                 

Non-Cash Investing and Financing Activities
Equipment, inventory, information systems
  development services, prepaids, customer lists,
  marketable securities and goodwill acquired for
  common stock and ITEX Trade Dollars............................             4,324                4,233

The  accompanying  notes  are an  integral  part of the  consolidated  financial statements.


                                       5


                                ITEX CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - UNAUDITED INTERIM INFORMATION

ITEX Corporation (the "Company") and its wholly-owned  subsidiaries  prepare and
report financial  results using a fiscal year ending July 31. The Company closes
its books at the end of 13  "accounting  cycles",  which  consist  of four weeks
each.  The  Company  reports  quarterly  results  using  three  quarters,   each
consisting of three four-week  accounting  cycles, and one quarter consisting of
four four-week  accounting  cycles. In prior years, the Company had reported the
four  cycle,  or  16-week  quarter as the fourth  quarter of each  fiscal  year.
Commencing  with the first quarter of the fiscal year ending July 31, 1997,  the
Company  reports the four cycle, or 16-week quarter as the first quarter of each
fiscal year. This practice is being  implemented to provide better management of
Company  operations and to more evenly space the periodic reporting of financial
information to the public. Accordingly, the new dates for the fiscal ends of the
Company's  quarters  for public  reporting  will be as follows:  first  quarter,
November 20; second quarter,  February 12; third quarter, May 7; fourth quarter,
July 31.

This Form 10-Q includes the consolidated financial statements of the Company and
its wholly-owned  subsidiaries.  The  consolidated  balance sheet as of July 31,
1996 is excerpted from the Company's audited financial statements for the fiscal
year then ended. The Company's  consolidated  financial  statements  included in
this  Form  10-Q for the  interim  periods  ended  April 9, 1996 and May 7, 1997
include all normal recurring  adjustments  which, in the opinion of the Company,
are  necessary  for a fair  statement  of the results of  operations,  financial
position,  and cash  flows as of the dates and for the  periods  presented.  The
Company's  operating  results for the twelve and forty week periods ended May 7,
1997 are not necessarily  indicative of the results that may be expected for the
fiscal year ending July 31, 1997.

The Notes to Consolidated  Financial  Statements  included in the Company's July
31, 1996 Annual Report on Form 10-K/A should be read in  conjunction  with these
consolidated financial statements.

NOTE 2 - DESCRIPTION OF BUSINESS

The  Company is engaged in domestic  and  international  operations  in both the
retail  trade  exchange and  corporate  barter  areas of the  commercial  barter
industry. The Company administers the ITEX Retail Trade Exchange (the Exchange),
which is an association of business owners and professionals who trade goods and
services with other members of the Exchange through the medium of the ITEX Trade
Dollar.   The  Company   promotes  the  maximization  of  trade  through  barter
transactions  that  benefit  members  within the  Exchange  by:  (a)  generating
incremental new business, (b) conserving members' cash by their ability to spend
ITEX Trade Dollars for needed goods and services,  (c) serving effectively as an
alternative source of financing, (d) enhancing the lifestyles of

                                       6

members,  and (e)  enabling  the sale of slow  moving or excess  inventories  at
better values than can be realized in cash markets.

The Company acts as a third-party  record-keeper  of members'  transactions  and
balances,  which are denominated in ITEX Trade Dollars.  An ITEX Trade Dollar is
an  accounting  unit  used by the  Exchange  to  record  the  value of trades as
determined by the buying and selling parties in barter transactions.  ITEX Trade
Dollars  denote  the right to receive  goods or  services  available  from other
Exchange  members  or the  obligation  to  provide  goods or  services  to other
Exchange members. The Company does not redeem Trade Dollars for cash. ITEX Trade
Dollars may be used only in the manner and for the purpose set forth in the ITEX
Trading Rules of the ITEX Retail Trade  Exchange that govern the Exchange.  ITEX
Trade Dollars are not legal tender, securities, or commodities.

Members of the Exchange pay cash and ITEX Trade Dollar fees and  commissions  to
the  Company.  The Company  typically  receives a cash  commission  of 5% on the
purchases  and  sales  made  by  members  of  the   Exchange.   In  addition  to
administering the activities and record-keeping of the Exchange, the Company, as
a member of the  Exchange,  trades as a principal  party in barter  transactions
with other  members.  The Company  also  engages as a  principal  party in trade
transactions   in  the  corporate   barter  area  of  the  industry.   In  these
transactions,  the Company  acquires goods and services that it either sells for
cash or ITEX  Trade  Dollars or holds in  inventory  for  further  trades in the
corporate barter area or for selling to members of the Exchange.

The Company owns and  operates  retail trade  offices in Portland,  Oregon;  St.
Louis,  Missouri; and Orange County,  California.  All other ITEX broker offices
are  independently  owned  and  operated  by ITEX  Licensed  Brokers.  There are
presently over 150 brokers worldwide. One of the Company's current objectives is
aggressive  international  expansion of the ITEX trade network.  The Company has
license  arrangements with international  licensees in Canada, South Africa, and
Australia that were  established in prior fiscal years.  During fiscal 1997, the
Company  has signed  new  agreements  with  international  licensees  in Turkey,
Norway,  and Romania and has extended the license  arrangements  in South Africa
and Australia.  The Company bears no financial  responsibility for the financing
of an independent broker office.

Additionally,  the Company acts as an intermediary for the exchange of goods and
services  between major  companies,  through ITEX USA, Inc., a corporate  barter
management  company,  which is the Company's  exclusive  agent for marketing the
Company's corporate and industrial trading business as described below. ITEX USA
negotiates corporate barter agreements,  services these agreements and sells the
inventory it acquires in these  transactions.  In these  transactions,  ITEX USA
issues ITEX Cash Equivalent Credits,  which are separate and apart from the ITEX
Retail Trade Dollar,  now used in accounting for transactions in the ITEX Retail
Trade Exchange System.  The revenues  generated from those inventories when sold
for cash are divided  between  the  Company and ITEX USA.  This is the first and
primary profit center in each ITEX corporate barter transaction.  Another profit
center is a 12% transaction fee paid by the ITEX Corporate  Barter client on the
Cash  Equivalent  Credit portion of each purchase.  This revenue is also divided
between the Company and ITEX USA.

                                       7

The Company operates with the objectives of long-term equity-building while also
ensuring  availability  of sufficient cash for current  operating  requirements.
Accordingly,  the Company may in any period report significant revenue, profits,
and increases in net assets from transactions  denominated in ITEX Trade Dollars
or other  noncash  consideration.  Sometimes,  the  Company  invests  in  equity
securities with ITEX Trade Dollars that have been earned by the Company in trade
transactions.  The companies  invested in are able to use the ITEX Trade Dollars
received in payment for the stock issued to purchase  goods and services used in
the operation of their businesses.

As a result of this utilization of Trade Dollars, the Company has accumulated an
investment  portfolio of marketable equity securities totaling $4,152,000 at May
7, 1997, stated at the lower of cost or market. Also at May 7, 1997, the Company
owned inventories of goods and services totaling $8,307,000, stated at the lower
of cost or  market,  which was  available  for  corporate  trading or selling to
members  within the Exchange,  which  increases cash  commissions  earned by the
Company,  for  exchange  for  equity  securities  of  other  companies,  or  for
consumption by the Company in providing for its own operating needs.

NOTE 3 - TRADE DOLLARS EARNED AND TRADE DOLLARS EXPENDED

At May 7, 1997, the Company had earned 1,105,000 ITEX Trade Dollars in excess of
the amount of Trade  Dollars  expended by the  Company.  As of May 7, 1997,  the
Company has  classified the net positive Trade Dollar balance as a current asset
because  the  Company  expects to  utilize  the full  amount  within the next 12
months.  The Company  intends to use these Trade  Dollars to purchase  goods and
services  from  other  members  of the  Exchange  for use by the  Company in its
operations or for the purchase of equity securities of other companies.

At the end of a period,  the Company may have  expended  more Trade Dollars than
earned. This situation is commonly referred to in the commercial barter industry
as a "negative trade balance."

Trade  Dollars  expended  in excess of earned  by the  Company  is  specifically
provided for in the ITEX Trading Rules that govern the Exchange. Such provisions
allow the Company to expend  Trade  Dollars in excess of earned  within  certain
guideline amounts.  This provides the Company with additional  liquidity and the
opportunity  to complete  advantageous  purchase  transactions  that benefit the
Company and  Exchange  members.  The Company  would be  ultimately  obligated to
provide goods and services for sale to Exchange members to offset any amounts of
Trade Dollars  expended in excess of earned.  This could be  accomplished by the
sale for Trade Dollars of the inventories for which acquisition  resulted in the
Trade  Dollars  issued in excess of earned or other  inventories,  by  otherwise
earning Trade Dollars, or a combination of both.

                                       8


NOTE 4 -  INVENTORY FOR PRINCIPAL PARTY TRADING

Following are the components of inventory for principal party trading:


                                                May 7, 1997       July 31, 1996
                                              --------------     --------------
                                              (in thousands)

        Prepaid media advertising duebills    $       6,490       $      3,530
        Hotel roomnights                              1,817              1,482
        Miscellaneous                                   ---                190
                                              --------------     --------------
                                              $       8,307      $       5,202
                                              ==============     ==============

NOTE 5 - AVAILABLE-FOR-SALE SECURITIES

In April 1997 the Company purchased 25,000 shares of Series B Preferred Stock of
Chartwell  International,  Inc.  with stated  value of $250,000 for 250,000 ITEX
Trade Dollars. Chartwell is a publicly-traded company with diversified interests
including mining properties, real estate, and publishing. The preferred stock is
convertible  into common stock and, until  conversion,  bears an annual dividend
rate of 0% for the first year, 2% for the second year, 3% for the third year, 4%
for the  fourth  year,  5% for the fifth  year,  and 6% for the  sixth  year and
thereafter.  The stock is  callable  by  Chartwell  at the end of each  calendar
quarter at 110% of stated value in the first year, 120% in the second, third and
fourth year, and at 110% of stated value thereafter. In the event that Chartwell
calls,  the Company  would have 15 days to convert to common  stock or to accept
the call amount in cash.  Should  Chartwell issue a call for the preferred stock
in the first four years and the Company  elects to receive  the cash  redemption
payment, the Company would receive a one-year warrant to purchase 100,000 shares
of Chartwell's common stock at the average market price for 30 days prior to the
call date.

NOTE 6 - INVESTMENT IN FOREIGN EQUITY AFFILIATE

The Company owns a 49% interest in Associated  Reciprocal Traders, Inc. ("ART"),
a foreign corporation based in Switzerland with international  commercial barter
operations.  ART engages in commercial barter transactions as a buyer and seller
of goods and services with companies and businesses  that are based in countries
outside the United  States,  as well as with U.S.  companies.  Through  July 31,
1996,  the Company  accounted  for its  investment in and share of net income or
loss of ART by the equity method. The Company's equity share of ART's net income
(loss),  after  amortization of the difference  between  investment cost and the
Company's proportionate share of underlying assets, was ($90,000) for the fiscal
year ended July 31, 1996,  $958,000 for the fiscal year ended July 31, 1995, and
$632,000 for the fiscal year ended July 31, 1994.

All of the  undistributed  earnings of the foreign affiliate were reinvested and
were not  expected to be remitted to the  Company.  On November  27,  1996,  the
majority owner of ART informed the Company of its intent to take immediate steps
to  distribute  all  the  assets  of ART and to end the  relationship  with  the
Company.  The Company  had  previously  intended  to  reinvest  its share of the
earnings of this venture  indefinitely  and,  accordingly,  had not provided for
income taxes on its share of ART's  undistributed  earnings.  As a result of the


                                       9

inability  to  continue  to reinvest  its share of ART's  earnings,  the Company
recognized a deferred provision for income taxes of $1,247,000 during the fourth
quarter  of the  fiscal  year  ended  July 31,  1996,  which was  reported  as a
reduction  of the  Company's  share of equity in net  income  (loss) of  foreign
affiliate in the statement of operations  for the fiscal  quarter ended July 31,
1996.

The  assets of ART as of May 7, 1997  consist  primarily  of  available-for-sale
securities, none of which are securities of ITEX Corporation. The majority owner
of ART has agreed to complete the termination of the business  relationship on a
basis  expected to result in the Company  realizing  an amount not less than the
carrying  value  of  the  Company's  investment.   The  Company  is  considering
alternative  ways of terminating  this  relationship,  which may not require the
repatriation  of the foreign  assets.  Should it be necessary to repatriate  the
foreign assets,  the Company expects to be able to meet any  requirements to pay
the  deferred  tax  liability  by  selling a portion  of the  available-for-sale
securities to be received.  Commencing August 1, 1996, the Company has accounted
for its  investment  in ART by the cost method.  During the quarter ended May 7,
1997,  the  Company  reclassified  the  deferred  tax  liability  related to its
undistributed  earnings  in  ART  to  long-term  deferred  taxes  based  on  the
probability that the resolution of this situation will not require  repatriation
of the foreign assets.

NOTE 7 - BANK LINE OF CREDIT

On December 4, 1996,  the Company's  primary bank agreed to a new line of credit
arrangement  with a term  through  December  31,  1997.  Pursuant to the line of
credit,  the Company may borrow up to $250,000 on a short-term basis for working
capital  purposes.  The interest rate  applicable to borrowings  pursuant to the
facility is equal to the bank's  prime rate of interest  plus 1.5%.  The maximum
amount of cash borrowings that may be outstanding at any time is determined by a
borrowing  base  formula  related  to  available   collateral.   Borrowings  are
collateralized by the Company's accounts receivable, fixed assets and inventory.
As of May 7, 1997,  the Company  had no  borrowings  outstanding  under the bank
credit facility.  Based on available  collateral,  the entire facility amount of
credit of $250,000 was available to the Company as of May 7, 1997.

NOTE 8 - CAPITAL STOCK

Private  Placement.  The terms of a private  placement  with Wycliff Fund,  Inc.
previously  reported by the Company  provided  that if Wycliff  failed to pay at
least $625,000 in any calendar  quarter,  the Company could, at its sole option,
decline to thereafter sell any of the then unpurchased units to Wycliff. Wycliff
did not pay the purchase price that would have been due for the calendar quarter
ended  September  30, 1996,  and  therefore the Company may cancel the remaining
portion of the private placement.

Stock  Option  Plan.  The Board of  Directors  adopted a new stock  option  plan
applicable to directors,  officers,  employees,  and  consultants of the Company
effective December 27, 1996,  pursuant to which 1,000,000 shares of common stock
were  reserved  for issuance at an exercise  price of $3.75 per share.  Exercise
prices for the options  granted  under the new plan are equal to market value on
the  date of  grant  and may be  exercisable  for up to  five  years.  It is the
intention  of the  company to file a Form S-8  registration  statement  with the


                                       10

Securities  and Exchange  commission  with respect to the shares of common stock
underlying options to be issued pursuant to the plan.

NOTE 9 - REVENUE

The following  table  summarizes  the cash and trade  (consisting  of ITEX Trade
Dollars and other noncash  consideration)  components of revenue for each of the
fiscal quarters and year-to-date periods ended May 7, 1997 and April 9, 1996:




                                Twelve       Twelve Weeks     Forty Weeks      Thirty-six
                              Weeks Ended        Ended            Ended       Weeks Ended
                              May 7, 1997    April 9, 1996    May 7, 1997    April 9, 1996
                             -------------   -------------   -------------   -------------
                                                     (in thousands)
                                                                 
Corporate Trading Revenue
    Trade                    $      2,062    $        387    $      2,792    $      9,835
    Cash                              251             775           1,218           2,145
                             -------------   -------------   -------------   -------------
                                    2,313           1,162           4,010          11,980
                             -------------   -------------   -------------   -------------
Trade Exchange Revenue
    Trade                           1,750           2,614           5,867           4,488
    Cash                            2,416           2,661           7,912           5,961
                             -------------   -------------   -------------   -------------
                                    4,166           5,275          13,779          10,449
                             -------------   -------------   -------------   -------------
Total Revenue
    Trade                           3,812           3,001           8,659          14,323
    Cash                            2,667           3,436           9,130           8,106
                             -------------   -------------   -------------   -------------

                             $      6,479    $      6,437    $     17,789    $     22,429
                             =============   =============   =============   =============

NOTE 10 - FOREIGN LICENSE AGREEMENTS

On December 19, 1996,  the Company  announced  the signing of an agreement  with
Ihlas Holdings, a major Turkish  corporation,  to license an ITEX Trade Exchange
in Turkey,  to be called  Ihlas ITEX Barter SA. Under the  agreement,  which was
effective  January 1, 1997,  Ihlas Holdings  receives  exclusive use of the ITEX
name, trademarks,  and proprietary barter accounting and management software for
use in Turkey.  The Company will receive  royalties based on trade  transactions
generated through the new system,  which will enable Ihlas ITEX clients to trade
with ITEX members in other countries.  Ihlas Holdings is one of Turkey's largest
corporations,  has  57  subsidiaries,  which  include  interests  in  chemicals,
textiles,  food,  electronics,   health  care,  construction,   media,  banking,
insurance,  and international trade. Ihlas has already taken steps to expand the
Ihlas ITEX barter network into the nearby states of Kazakhstan,  Turkistan,  and
Azerbijan.

During the quarter  ended  February  12,  1997,  the Company  entered into a new
international  license arrangement for operations in Norway and renewed previous
arrangements in Australia and South Africa. Trade exchange revenue for the third
quarter  includes  revenue from foreign license  agreements  totaling  $398,000.
During  the  quarter  ended May 7,  1997,  the  Company  entered  into a license
agreement  with an  international  licensee  in  Romania,  pursuant to which the
Company recognized  license revenue of $25,000.  The Company has also started to
realize transaction fee revenue based on activity of the foreign licensees. This
foreign  transaction  fee revenue  amounted  to $26,000 in quarter  ended May 7,
1997.


                                       11

NOTE 11 - PROVISION (CREDIT) FOR INCOME TAXES

The credit for income  taxes of $372,000  In the  quarter  ended May 7, 1997 was
caused  primarily by changes in estimates  reducing the Company's  liability for
income taxes for prior  periods by  $1,008,000.  The  reduction in tax liability
resulted  primarily from finalization of tax deductions  available for filing of
the  Company's  income  tax  returns  for the fiscal  year ended July 31,  1996,
consisting  mainly of tax  deductions  allowed  to  corporations  as a result of
exercises  of stock  options at exercise  prices  lower than market price of the
stock at the date of  exercise.  The tax  refunds  due are  being  applied  as a
reduction of the  Company's  income tax  liabilities  for the fiscal year ending
July 31,  1997.  The change in estimate  increased  net income per share for the
third quarter and first three quarters of fiscal 1997 by $.10 per share and $.11
per share, respectively.

NOTE 12 - INCOME PER SHARE

Income  per  share of common  stock is  computed  on the  basis of the  weighted
average  shares of common  stock  outstanding,  plus  common  equivalent  shares
arising from the effect of dilutive  stock options  using the modified  treasury
stock  method,  and net income  increased for debt  reduction and  investment in
short-term  paper from the  hypothetical  exercise  of  options.  This  modified
version of the treasury stock method,  also referred to as "the 20%  provision,"
is  required  if  the  number  of  shares  issuable  from  the  exercise  of all
outstanding options and warrants exceeds 20% of the number of shares outstanding
at the end of the period.

Under the 20%  provision,  all options and  warrants are assumed to be exercised
(4,305,000  shares at May 7,  1997)  but an  amount  equal to only 20% of shares
outstanding  (1,385,000 shares at May 7, 1997) may be assumed to be repurchased,
which  results in  incremental  shares for the income per share  computation  of
2,920,000  shares,  which when added to 6,926,000  shares  outstanding at May 7,
1997,  results in a total number of shares of 9,846,000 for the  denominator  in
the income per share computation for the quarter ended May 7, 1997.

The numerator for the  computation is equal to net income  increased by a factor
equivalent  to interest  income or a reduction  in interest  expense  that would
result from the use of funds that would be  available  from the  conversion  not
used to repurchase  stock because of the 20%  limitation.  For the quarter ended
May 7, 1997, that would result in an increase to net income from interest income
and reduction of interest expense,  after tax effect,  totaled $132,000. For the
year to date  income per share  computation,  the  increase  to net income  from
interest income and reduction of interest  expense,  after tax effect,  would be
$266,000.  Because of these increases in net income that are required by the 20%
provision,  income per share  cannot be  directly  computed  using net income as
reported in the statement of operations.

The effect of the  calculation of income per share using the 20% provision is to
significantly  increase the  denominator of the  computation and to make a small
increase to the  numerator  because  the  earning of only an interest  factor is



                                       12


presumed on  available  excess  funds.  This results in a decrease in income per
share in  comparison  to income per share  computed  using the normal  "treasury
stock method".

NOTE 13 - ACQUISITION OF 50% INTEREST IN BUSINESS EXCHANGE
                 INTERNATIONAL CORPORATION AND RELATED LITIGATION

On January 24, 1996,  the Company  acquired a 100% common stock interest in SLI,
Inc. ("SLI"),  a Nevada  corporation now known as IME, Inc., in exchange for the
issuance to SLI's former  shareholders of 60,000 shares of the Company's  common
stock  valued  at  approximately   $645,000.   The  Company  then  made  a  cash
contribution  to the capital of SLI of $1,750,000 and made a loan of $300,000 to
SLI.  Also on January 24, 1996,  SLI  purchased a 50% common  stock  interest in
Business  Exchange  International  Corporation  ("BXI"),  a Nevada  corporation,
pursuant to rights to purchase  such  interest  that had been assigned to SLI by
the former  shareholders  of SLI. SLI paid $1,750,000 for the common interest in
BXI by the  purchase of newly issued  common stock of BXI and, in addition,  SLI
loaned  $300,000 to BXI.  BXI owns and  operates  one of the  leading  organized
barter exchanges in the United States.

On February  12,  1996,  a complaint  was filed on behalf of the Company and its
wholly owned  subsidiary,  SLI, Inc.,  against Saul Yarmak,  Stephen  Friedland,
Business Exchange  International  Corp., BX International,  Inc., Joel Sens, and
David Lawson.  The complaint,  filed in the Circuit Court of the State of Oregon
for  Multnomah  County,  Case No.  9602-01076,  asserted  claims  for  breach of
contract,   specific  performance,   declaratory  judgment,  fraud,  defamation,
unlawful trade  practices,  and  interference  with economic  relationships.  It
sought to recover damages for allegedly  disparaging  remarks made by certain of
the  defendants  against  ITEX and for a court  ruling  that SLI  acquired a 50%
interest in the BXI trade exchange owned by one or more of the defendants.

On December 20, 1996 SLI filed a motion for partial summary judgment  requesting
that the court rule as a matter of law that the contract is unambiguous and that
the defendants had breached the contract for sale of the 50% interest in the BXI
trade exchange.  If the court found in favor of SLI on these issues,  the motion
asked that the court declare that SLI is 50% owner of the company which owns the
BXI trade  exchange or,  alternatively,  order the  defendants  to take whatever
steps are necessary to transfer the assets of the BXI trade  exchange to BXI. On
March 12,  1997 the court  ruled  from the bench and  granted  SLI's  motion for
partial summary judgment. On April 21, a formal judgment was entered in favor of
SLI. The critical portion of the judgment  declares that BEI is the owner of the
BXI Trade  Exchange.  The judgment also awards  certain  supplemental  relief to
effectuate this declaration,  including requiring the defendants (1) to transfer
all  assets  of the  Exchange  to BEI;  (2) to  provide  the  court and SLI with
certificates  of  title to  reflect  the fact  that BEI owns all  assets  of the
Exchange; and (3) to preserve the status quo by operating the BXI Trade Exchange
in the usual and ordinary  course of business in conformity  with all applicable
laws and  regulations.  On May 2, 1997, the  defendants  filed notices of appeal
from the judgment entered against them.

A hearing to  require a bond of  between  $2.5  million  and $3.5  million or to
appoint  a  receiver  was  heard on June 3. The  judge  took  the  matter  under
advisement

                                       13

along with SLI's request for an award of over  $200,000 in  attorney's  fees and
costs based upon SLI's prevailing on its motion for summary  judgment.  A ruling
is expected soon.


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

LIQUIDITY AND CAPITAL RESOURCES

At May 7,  1997,  the  Company's  working  capital  ratio was 2.0 to 1, based on
current  assets  of  $3,538,000  and  current  liabilities  of  $1,808,000.  The
Company's working capital ratio at July 31, 1996, was 1.1 to 1, based on current
assets of $2,827,000 and current  liabilities of $2,566,000.  The improvement in
working capital resulted primarily from the following factors:

         (a)   An  increase  in the  Company's  net ITEX  retail  trade  credits
               earned,  which increased the Company's account in the ITEX Retail
               Trade  Exchange  to  1,105,000  Trade  Dollars.  The  Company has
               classified  the net positive  Trade  Dollar  balance as a current
               asset  because  the  Company  expects to utilize  the full amount
               within the next 12 months. The Company intends to use these Trade
               Dollars  to  purchase  goods and  services  from  members  of the
               Exchange  for use by the  Company  in its  operations  or for the
               purchase of equity securities of other companies.

         (b)   In the quarter ended May 7, 1997, the Company  recognized changes
               in estimates  reducing the  Company's  liability for income taxes
               for prior periods by  $1,008,000.  The reduction in tax liability
               resulted primarily from finalization of tax deductions  available
               for filing of the  Company's  income tax  returns  for the fiscal
               year ended July 31,  1996,  consisting  mainly of tax  deductions
               allowed to corporations as a result of exercises of stock options
               at exercise  prices  lower than market  price of the stock at the
               date of  exercise.  The tax  refunds  due are being  applied as a
               reduction of the Company's  income tax liabilities for the fiscal
               year ending July 31, 1997.

         (c)   During the quarter  ended May 7, 1997,  the Company  reclassified
               the  deferred  tax  liability  of   $1,247,000   related  to  its
               undistributed  earnings in ART to long-term  deferred taxes based
               on the probability that the resolution of this situation will not
               require  repatriation of the foreign assets.  The foreign assets,
               which consist  primarily of  available-for-sale  securities,  are
               included in the  long-term  asset  Investment  in Foreign  Equity
               Affiliate of $3,197,000. If it becomes necessary to

               distribute the foreign  assets,  they would be  reclassified as a
               current asset and related deferred taxes would be classified as a
               current  liability.  If such should occur, the Company expects to
               be able to meet any  requirements  to pay a current  deferred tax
               liability   by  selling  a  portion  of  the   available-for-sale
               securities that are received.

Total  stockholders'  equity  increased  to  $24,139,000  at May 7,  1997,  from
$20,383,000 at July 31, 1996. The primary increase in  stockholders'  equity was
from the Company's continued profitable operations.

                                       14

The  Statement of Cash Flows  indicates  negative  cash flow from  operations of
$305,000  for the forty week period  ended May 7, 1997,  which is a  significant
improvement  from  negative  cash  flow  from  operations  of  $936,000  for the
thirty-six week period ended April 9, 1996. The Company believes that cash fees,
cash  commissions,  cash that can be obtained from the sale of  inventories  and
available-for-sale  equity securities at the discretion of the Company, and cash
that  would be  available  from the sale of equity  and debt  securities  of the
Company will be  sufficient  to fund cash  operating  needs of the Company while
continuing  to follow the strategy of mixing cash and trade  activities so as to
maximize  long-term  equity building and  shareholder  value.  Furthermore,  the
Company  is  presently  incurring  negative  cash flow with  respect  to several
development  projects and  developing  areas of its  business.  At the Company's
discretion,   it  could  conserve  cash  by  suspending  or  terminating   these
activities.  However,  there  can  be no  assurance  that  adequate  funds  from
operations  or  any  other  sources  will  continue  to be  available  on  terms
acceptable to the Company.

Development Activities

On December 19, 1996,  the Company  announced  the signing of an agreement  with
Ihlas Holdings, a major Turkish  corporation,  to license an ITEX Trade Exchange
in Turkey,  to be called  Ihlas ITEX Barter SA.  Under the  agreement,  which is
effective  January 1, 1997,  Ihlas Holdings  receives  exclusive use of the ITEX
name, trademarks,  and proprietary barter accounting and management software for
use in Turkey.  The Company will receive  royalties based on trade  transactions
generated through the new system,  which will enable Ihlas ITEX clients to trade
with ITEX members in other countries.  Ihlas Holdings is one of Turkey's largest
corporations,  has  57  subsidiaries,  which  include  interests  in  chemicals,
textiles,  food,  electronics,   health  care,  construction,   media,  banking,
insurance,  and international trade. Ihlas has already taken steps to expand the
Ihlas ITEX barter network into the nearby states of Kazakhstan,  Turkistan,  and
Azerbijan.

The Company has developed a comprehensive  training program for its brokers. New
brokers  come  to  the  training  center  at  the  Company's  Portland,   Oregon
headquarters  for an intensive  week of initial  training  before  receiving the
credential of "Associate  Broker." They are then permitted to set up offices and
act as barter brokers for the Company's clients.  After  demonstrating  adequate
competence  and  achieving  specified  performance  levels,  they  return to the
training  center  for an  additional  week  of  training  before  receiving  the
credential of "ITEX Licensed Broker."

The Company has  developed  the largest and most  innovative  electronic  barter
exchange  in the  industry.  The system is modeled  after the NASDAQ  electronic
market quotation system. In a commercial barter exchange, the exchange acts as a
third  party  recordkeeper  for all  parties  who join the  barter  system.  One
advantage of this system is that it enables multi-lateral trade to take place.

Recent  technological  improvements  include a  software  update of the  Account
Information  Maintenance  program utilized by ITEX Brokers, a software update of
the  BarterWire  program  which is utilized by both ITEX Brokers and ITEX Retail
Trade Exchange Members, and developing access on the Internet.

                                       15

During  the  fiscal  year  1995,   the  Company   completed  an  agreement  with
International  Trade Exchange  (ITEX) Corp., a Vancouver B.C. based company,  to
operate the Canadian  barter  company.  International  Trade Exchange Corp. does
business  in  Canada  under  the  names  ITEX  and  Bartercard.  In spite of the
similarity of names, ITEX Corporation (U.S.) and  ITEX/Bartercard  (Canada) have
never had a business  relationship in the past. Under the terms of the agreement
ITEX  acquired  the rights to the name and  trademarks  of  International  Trade
Exchange  together  with the right to acquire its client  base and  assets.  The
addition of the affiliation with ITEX/Bartercard and the ITEX licensee in Canada
will more fully  enable ITEX clients to do business  coast-to-coast  in both the
U.S. and Canada.

The  Company  has  pioneered  electronic  trading  with its  BarterWire  system,
introduced  by the  Company  nearly a decade  ago.  Using  BarterWire,  Exchange
members can buy and sell products and services  through a personal  computer and
modem from  anywhere  in the world where  telephone  service is  available.  The
Company has continued to enhance its BarterWire software so that users can trade
more efficiently through the Exchange system.  Latest enhanced versions are more
user friendly with features  familiar to those who are accustomed to the Windows
environment.  It  also  includes  color  and  graphic  capabilities  for  better
presentation of products and services offered through the system.

The Company has also made BarterWire  available to clients through the Internet,
complete  with its own in-house  gateway and web server.  This enables  Exchange
members to enjoy the  advantages of the latest  version of  BarterWire  together
with savings on long distance charges and a larger electronic  marketplace.  The
Company has the same  internet  connection  capability  as that of many  typical
internet service providers.

Another  electronic  trading  feature  introduced by the Company is a "fax-back"
system for  Exchange  clients,  which  enables  Exchange  members to request and
receive their account  records,  company data, ITEX business forms,  product and
service lists, and other information by fax.

The  ITEX  Express  card   continues  to  enhance   trade  among  ITEX  clients,
particularly  when taken in concert with other electronic  trading  innovations.
The ITEX Express card is the Company's  debit-credit card for barter,  the first
of its kind in the U.S.  The  card  can be used  for  identification  or to make
purchases using a three part voucher form or point-of-sale (POS) terminal.  ITEX
has  encouraged  the use of POS terminals as a way to speed barter  transactions
and increase the volume of trade.

Management believes that electronic trading systems such as BarterWire, Internet
access, the ITEX Express card, and the fax-back  information and trading service
represent the next major step forward in the development of the barter industry.
By its early involvement in the electronic marketplace, ITEX believes it will be
positioned to take full advantage of future developments in this area.

The  Company  believes  that  new  technologies  and  the  emerging   electronic
marketplace  have  the  potential  to  profoundly  affect  the way  business  is
conducted. As this new marketplace emerges, the Company is positioning itself to
take full  advantage of this trend.  The Company is uniquely  positioned  as the


                                       16

industry  leader in this field.  As the transition to electronic  business takes
place, ITEX intends to play a major role.

During  the  fiscal  quarter  ended May 7, 1997,  the  Company  spent a total of
$11,000 on  research  and  development  for its  communication  and  information
systems, all of which was capitalized. During the forty-week period ended May 7,
1997, the Company spent a total of $34,000 all of which was capitalized.

RESULTS OF OPERATIONS


Comparison  of  Twelve-Week  Period  Ended May 7, 1997 (Third  Quarter of Fiscal
- --------------------------------------------------------------------------------
1997) and Twelve-Week Period Ended April 9, 1996 (Third Quarter of Fiscal 1996)
- -------------------------------------------------------------------------------

Overall Operating Results

Total  revenue  increased to $6,479,000 in the third quarter of fiscal 1997 from
$6,437,000 in the third quarter of fiscal 1996. Income from operations increased
to  $1,641,000  in the third  quarter of fiscal 1997 from  $791,000 in the third
quarter of fiscal 1996. Net income increased to $2,017,000,  or $0.22 per share,
in the third quarter of fiscal 1997,  from  $746,000,  or $0.09 per share in the
third quarter of fiscal 1996.

Net income for the current  quarter was  increased  by  $1,008,000,  or $.10 per
share, by changes in estimates reducing the Company's liability for income taxes
for prior  periods  by  $1,008,000.  The  reduction  in tax  liability  resulted
primarily  from  finalization  of tax  deductions  available  for  filing of the
Company's income tax returns for the fiscal year ended July 31, 1996, consisting
mainly of tax  deductions  allowed to  corporations  as a result of exercises of
stock  options at exercise  prices  lower than market  price of the stock at the
date of exercise.

Revenue

Total  Revenue.  Total  revenue  increased to $6,479,000 in the third quarter of
fiscal 1997 from $6,437,000 in the third quarter of fiscal 1996.  Following is a
summary of the  components of revenue for the third  quarters of fiscal 1997 and
1996:

                                          Twelve                Twelve
                                        Weeks Ended          Weeks Ended
                                        May 7, 1997          April 9,1996
                                       -------------        -------------
                                                 (in thousands)

     Corporate Trading Revenue
         Trade                         $      2,062         $        387
         Cash                                   251                  775
                                       -------------        -------------
                                              2,313                1,162
                                       -------------        -------------
     Trade Exchange Revenue
         Trade                                1,750                2,614
         Cash                                 2,416                2,661
                                       -------------        -------------
                                              4,166                5,275
                                       -------------        -------------
     Total Revenue
         Trade                                3,812                3,001
         Cash                                 2,667                3,436
                                       -------------        -------------
                                       $      6,479         $      6,437
                                       =============        =============

                                       17

Trade  Exchange  Revenue.  In the third  quarter of fiscal 1997,  the  Company's
revenue from its core retail trade  exchange  business  decreased to  $4,166,000
from $5,275,000 in the third quarter of fiscal 1996.  Trade exchange revenue for
the third  quarter  of 1996  included  an  unusually  high  amount of new member
enrollment fee revenue.  Because most of this portion of trade exchange  revenue
is paid out as  commissions  to brokers,  the  profitability  of trade  exchange
operations  did not  decrease in  proportion  to the  decrease  in revenue.  The
Company has continued its expansion by entering into foreign license agreements.
In the third quarter of fiscal 1997, the Company  reported  revenue from foreign
licensees totaling $25,000.  The Company has also started to realize transaction
fee revenue based on activity of the foreign licensees. This foreign transaction
fee revenue amounted to $26,000 in quarter ended May 7, 1997.

The Company has continued its commitment to improved broker  training  programs,
which is having the effect of increased  rates of new clients joining as members
of the Exchange and higher performance levels by brokers.  Further,  the Company
continues to invest in its ongoing broad-based marketing and advertising program
targeted at recruitment of additional brokers and members of the Exchange.

Corporate  Trading  Revenue.  During  the  third  quarter  of fiscal  1997,  the
Company's  refocusing of more resources on corporate trading activities resulted
in an  increase in  corporate  trading  revenue to  $2,313,000,  representing  a
significant  increase  over  corporate  trading  revenue in the first and second
quarters of fiscal 1997 of  $1,155,000  and  $542,000,  respectively.  Corporate
trading  revenue was $1,162,000 in the third quarter of fiscal 1996.  Management
is continuing to focus on increasing  corporate trading  activities  through its
Central Trade Department and through its corporate trading affiliate,  ITEX USA,
Inc.  Continued  increases in corporate  trading  revenue are expected in future
quarters.

Costs and Expenses

Costs of Trade Exchange  Revenue.  Costs of trade exchange revenue  decreased to
$1,927,000  in the third  quarter of fiscal  1997 from  $2,791,000  in the third
quarter of fiscal 1996. The decrease was  attributable to the reduction in trade
exchange  revenue because of the unusually high amount of enrollment fee revenue
in the third  quarter  of fiscal  1996.  Because  most of this  portion of trade
exchange  revenue is paid out as commissions to brokers,  the  profitability  of
trade  exchange  operations  did not decrease in  proportion  to the decrease in
revenue.  The gross margin from trade exchange  operations was $2,239,000 in the
third  quarter of fiscal 1997 as compared to  $2,484,000 in the third quarter of
fiscal 1996.  Costs of trade exchange revenue were 46% of trade exchange revenue
in the third quarter of fiscal 1997 and 53% in the third quarter of fiscal 1996.

Costs of Corporate Trading. Costs of corporate trading were at approximately the
same level at $950,000 in the third  quarter of fiscal 1997 and  $841,000 in the
third  quarter of fiscal  1996,  despite the  significant  increase in corporate
trading  revenue  to  $2,313,000  in the  third  quarter  of  fiscal  1997  from
$1,162,000.  Costs of corporate trading revenue, which consists of brokers' fees
and  commissions,  were 41% in the third  quarter of fiscal  1997 and 72% in the
third  quarter of fiscal 1996.  The cost  percentage  incurred  during the third
quarter of 1997 was

                                       18

unusually low because the Company was able to complete several  corporate trades
in which it incurred little or no cost.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses were at  approximately  the same level at $1,961,000 in
the third  quarter of fiscal 1997 and  $2,014,000 in the third quarter of fiscal
1996.

Total advertising and promotion was $467,000 in the third quarter of fiscal 1997
as  compared  to  $656,000  in the  third  quarter  of fiscal  1996.  One of the
advantages  available to barter  businesses is the ability to fund a significant
portion  of   advertising   costs  using   Trade   Dollars  or  by  other  trade
consideration.  During  the third  quarter  of fiscal  1997,  the  Company  paid
$444,000  of its  advertising  costs  by  ITEX  Trade  Dollars  or  other  trade
consideration, representing 95% of total advertising costs for the period.

Comparison  of  Forty-Week  Period Ended May 7, 1997 (First 3 Quarters of Fiscal
- --------------------------------------------------------------------------------
1997) and Thirty-Six-Week Period Ended April 9, 1996 (First 3 Quarters of Fiscal
- --------------------------------------------------------------------------------
1996)
- -----

Overall Operating Results

Total revenue  decreased to  $17,789,000  in the first three  quarters of fiscal
1997 from  $22,429,000 in the first three  quarters of fiscal 1996.  Income from
operations  increased to $3,785,000  in the first three  quarters of fiscal 1997
from $1,787,000 in the first three quarters of fiscal 1996. Net income increased
to $3,328,000,  or $0.40 per share,  in the first three quarters of fiscal 1997,
from $2,381,000, or $0.32 per share, in the first three quarters of fiscal 1996.

Net  income  for the first  three  quarters  of  fiscal  1997 was  increased  by
$1,008,000,  or $.11 per share,  by changes in estimates  reducing the Company's
liability for income taxes for prior periods by $1,008,000. The reduction in tax
liability resulted  primarily from finalization of tax deductions  available for
filing of the  Company's  income tax  returns for the fiscal year ended July 31,
1996, consisting mainly of tax deductions allowed to corporations as a result of
exercises  of stock  options at exercise  prices  lower than market price of the
stock at the date of exercise.

                                       19

Revenue

Total  Revenue.  Total  revenue  decreased  to  $17,789,000  in the first  three
quarters of fiscal 1997 from  $22,429,000  in the first three quarters of fiscal
1996.  Following is a summary of the  components  of revenue for the first three
quarters of fiscal 1997 and 1996:


                                          Forty           Thirty-six
                                       Weeks Ended       Weeks Ended
                                       May 7, 1997       April 9,1996
                                      -------------     -------------
                                              (in thousands)
     Corporate Trading Revenue
         Trade                        $      2,792      $      9,835
         Cash                                1,218             2,145
                                      -------------     -------------
                                             4,010            11,980
                                      -------------     -------------
     Trade Exchange Revenue
         Trade                               5,867             4,488
         Cash                                7,912             5,961
                                      -------------     -------------
                                            13,779            10,449
                                      -------------     -------------
     Total Revenue
         Trade                               8,659            14,323
         Cash                                9,130             8,106
                                      -------------     -------------
                                      $     17,789      $     22,429
                                      =============     =============

Trade  Exchange  Revenue.  In the  first  three  quarters  of fiscal  1997,  the
Company's  revenue from its core retail  trade  exchange  business  increased to
$13,779,000  from  $10,449,000  in the first three  quarters of fiscal 1996. The
increase in trade exchange revenue was attributable to an array of factors.  The
Company has continued its expansion  internally,  by  acquisition,  and entering
into foreign license agreements. In the first three quarters of fiscal 1997, the
Company reported revenue from foreign licensees totaling  $423,000.  The Company
has also  started to realize  transaction  fee revenue  based on activity of the
foreign licensees.  This foreign  transaction fee revenue amounted to $26,000 in
quarter ended May 7, 1997.

The Company has continued its commitment to improved broker  training  programs,
which is having the effect of increased  rates of new clients joining as members
of the Exchange and higher performance levels by brokers.  Further,  the Company
continues to invest in its ongoing broad-based marketing and advertising program
targeted at recruitment of additional brokers and members of the Exchange.

Corporate  Trading  Revenue.  The  decrease  in  corporate  trading  revenue  to
$4,010,000 in the first three quarters of fiscal 1997 as compared to $11,980,000
in the first  three  quarters  of fiscal  1996 was  attributable  to the Company
devoting less of its resources to corporate trading  activities during first two
quarters  of fiscal  1997.  Significant  management  and staff time was spent on
litigation and other regulatory  matters,  on further  development of the retail
trade exchange, and on international expansion.

During the third  quarter  of fiscal  1997,  the  Company's  refocusing  of more
resources on corporate trading  activities  resulted in an increase in corporate


                                       20

trading  revenue  to  $2,313,000,   representing  a  significant  increase  over
corporate  trading  revenue in the first and second  quarters  of fiscal 1997 of
$1,155,000 and $542,000, respectively.  Corporate trading revenue was $1,162,000
in the third  quarter  of fiscal  1996.  Management  is  continuing  to focus on
increasing corporate trading activities through its Central Trade Department and
through its corporate trading affiliate,  ITEX USA, Inc. Continued  increases in
corporate trading revenue are expected in future quarters.

Costs and Expenses

Costs of Trade Exchange  Revenue.  Costs of trade exchange revenue  increased to
$5,657,000  in the first three  quarters of fiscal 1997 from  $5,067,000  in the
first three  quarters of fiscal 1996.  Costs of trade  exchange  revenue,  which

consists of brokers' fees and commissions, were 41% of trade exchange revenue in
the first three  quarters of fiscal 1997 and 48% in the first three  quarters of
fiscal 1996. The decrease in the cost  percentage is partially  attributable  to
revenue from foreign  licenses,  on which the Company does not pay brokers' fees
and commissions.

Costs of Corporate  Trading.  Costs of corporate trading decreased to $2,533,000
in the first three  quarters of fiscal 1997 from  $9,819,000  in the first three
quarters of fiscal 1996 because of the lower revenue  level.  Costs of corporate
trading  revenue were 63% in the first three  quarters of fiscal 1997 and 82% in
the first three quarters of fiscal 1996. The cost percentage incurred during the
first three  quarters of 1997 was  unusually low because the Company was able to
complete several corporate trades in which it incurred little or no cost.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses were at  approximately  the same level at $5,814,000 in
the third  quarter of fiscal 1997 and  $5,756,000 in the third quarter of fiscal
1996.

Total  advertising  and promotion was  $1,516,000 in the first three quarters of
fiscal  1997 as  compared to  $1,945,000  in the first three  quarters of fiscal
1996.  One of the  advantages  available to barter  businesses is the ability to
fund a significant  portion of advertising costs using Trade Dollars or by other
trade consideration. During the first three quarters of fiscal 1997, the Company
paid  $1,454,000 of its  advertising  costs by ITEX Trade Dollars or other trade
consideration, representing 96% of total advertising costs for the period.

Inflation

The  Company's  results of  operations  have not been  affected by inflation and
management  does  not  expect  inflation  to have a  significant  effect  on its
operations in the future.


Forward-Looking Information
 
From time to time,  the  Company  or its  representatives  have made or may make
forward-looking   statements,   orally  or  in  writing.   Such  forward-looking
statements  may be  included  in,  but not  limited  to,  press  releases,  oral
statements  made with the  approval  of an  authorized  executive  officer or in
various filings made by the Company with the Securities and Exchange Commission.
Words or phrases "will likely result",  "are expected to", "will continue",  "is
anticipated",  "estimate",

                                       21


"project  or  projected",  or  similar  expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995 (the "Reform Act").  The Company wishes to ensure
that such statements are accompanied by meaningful cautionary statements,  so as
to maximize to the fullest  extent  possible the  protections of the safe harbor
established  in the Reform Act.  Accordingly,  such  statements are qualified in
their entirety by reference to and are  accompanied by the following  discussion
of  certain  important  factors  that  could  cause  actual  results  to  differ
materially from such forward-looking statements.

Management is currently  unaware of any trends or  conditions  that could have a
material adverse effect on the Company's consolidated financial position, future
results of operations, or liquidity.

However,  investors  should also be aware of factors  that could have a negative
impact on the Company's  prospects and the  consistency of progress in the areas
of revenue  generation,  liquidity,  and generation of capital resources.  These
include:  (i)  variations  in the mix of  corporate  trading and trade  exchange
revenue,  (ii)  possible  inability of the Company to attract  investors for its
equity  securities  or otherwise  raise  adequate  funds from any source,  (iii)
increased governmental regulation of the barter business, (iv) a decrease in the
cash fees and  commissions  realized  by the  Company  based upon a  substantial
decrease in corporate or retail trade exchange transactions, and (v) unfavorable
outcomes to litigation  presently  involving the Company or to which the Company
may become a party in the future. See Part II, Item 4, Litigation.

The risks identified here are not all inclusive. Furthermore,  reference is also
made to other sections of this report that include additional factors that could
adversely impact the Company's business and financial performance. Moreover, the
Company  operates in a very competitive and rapidly  changing  environment.  New
risk factors  emerge from time to time and it is not possible for  Management to
predict all of such risk factors,  nor can it assess the impact of all such risk
factors  on the  Company's  business  or the  extent  to  which  any  factor  or
combination of factors may cause actual results to differ  materially from those
contained  in  any  forward-looking  statements.  Accordingly,   forward-looking
statements should not be relied upon as a prediction of actual results.


                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On February  12,  1996,  a complaint  was filed on behalf of the Company and its
wholly owned  subsidiary,  SLI, Inc.,  against Saul Yarmak,  Stephen  Friedland,
Business Exchange  International  Corp., BX International,  Inc., Joel Sens, and
David Lawson.  The complaint,  filed in the Circuit Court of the State of Oregon
for  Multnomah  County,  Case No.  9602-01076,  asserted  claims  for  breach of
contract,   specific  performance,   declaratory  judgment,  fraud,  defamation,
unlawful trade  practices,  and  interference  with economic  relationships.  It
sought to recover damages for allegedly  disparaging  remarks made by certain of
the  defendants  against  ITEX and for a court  ruling  that SLI  acquired a 50%
interest in the BXI trade exchange owned by one or more of the defendants.

                                       22

On April 30, 1996, defendants Yarmak, Friedland, Business Exchange International
Corp.,  and BX  International,  Inc.,  filed  an  answer  denying  the  material
allegations.

On  October  11,  1996,  ITEX  Corporation  moved for  dismissal  of its  claims
(business  defamation,  unlawful trade practices and interference  with economic
relationships),  without prejudice,  against  defendants.  On that same date the
motion was granted and  permission  granted to file an Amended  Complaint.  That
complaint  is styled  SLI,  Inc. v. Saul  Yarmak,  Stephen  Friedland,  Business
Exchange  International  Corp. and BX International,  Inc. The Amended Complaint
restates  the  claims  against  defendants  for  breach  of  contract,  specific
performance,  declaratory  judgment and fraud. By dismissing ITEX  Corporation's
claims without  prejudice,  ITEX may, if it chooses,  reinstitute its claims for
business  defamation,  unlawful trade practices and  interference  with economic
relationships.  Proceeding  under the Amended  Complaint  permitted an expedited
determination of the core contract issues raised,  that is, whether BXI breached
its contract with SLI by asserting  that the BXI Trade  Exchange is not an asset
of BXI. The defendants have asserted counterclaims for attorney's fees and fraud
against SLI in defendants' amended answer and counterclaims.

On December 20, 1996 SLI filed a motion for partial summary judgment  requesting
that the court rule as a matter of law that the contract is unambiguous and that
the defendants had breached the contract for sale of the 50% interest in the BXI
trade exchange.  If the court found in favor of SLI on these issues,  the motion
asked that the court declare that SLI is 50% owner of the company which owns the
BXI trade  exchange or,  alternatively,  order the  defendants  to take whatever
steps are necessary to transfer the assets of the BXI trade exchange to BXI.

On March 12, 1997 the court ruled from the bench and  granted  SLI's  motion for
partial  summary  judgment.  A formal  order was  submitted to the court for the
actual  entry of judgment.  Because the initial  ruling by the court was oral, a
hearing on the form of the judgment was set for April 4, 1997.

On April 8, 1997, the court rejected  objections  filed by the defendants to the
proposed  judgment  and on April 21, a formal  judgment  was entered in favor of
SLI. The critical portion of the judgment  declares that BEI is the owner of the
BXI Trade  Exchange.  The judgment also awards  certain  supplemental  relief to
effectuate this declaration,  including requiring the defendants (1) to transfer
all  assets  of the  Exchange  to BEI;  (2) to  provide  the  court and SLI with
certificates  of  title to  reflect  the fact  that BEI owns all  assets  of the
Exchange; and (3) to preserve the status quo by operating the BXI Trade Exchange
in the usual and ordinary  course of business in conformity  with all applicable
laws and regulations.

On May 2, 1997, the defendants filed notices of appeal from the judgment entered
against  them.   Defendants   concurrently  filed  a  "Deposit  of  Instruments"
consisting of a "Bill of Sale" and a "Certificate  of  Ownership".  The "Bill of
Sale" purports to convey all of the assets of the BXI Trade Exchange to BEI upon
payment  of  $1,782,750.65  and if the  judgment  is  affirmed  on  appeal.  The
"Certificate"  states that BEI will own the assets of the BXI Trade  Exchange if
the judgment is affirmed on appeal.

                                       23

These  documents in no way comply with the  requirements  of the  judgment.  The
$1.78 million  "purchase  price" for the Exchange is totally  fictitious  and no
reference  to this sum is found  either in the Stock  Purchase  Agreement or the
court's  judgment.  SLI immediately filed an objection to the sufficiency of the
documents  and  asked  that  the  defendants  be  required  to  file a bond in a
sufficient  sum to assure SLI that the judgment will be complied with when it is
upheld on appeal.  As an alternative to the bond, SLI indicated its  willingness
to accept the  appointment of a receiver to operate the BXI Trade Exchange until
the appeal can be completed.

A hearing to  require a bond of  between  $2.5  million  and $3.5  million or to
appoint  a  receiver  was  heard on June 3. The  judge  took  the  matter  under
advisement  along with SLI's request for an award of over $200,000 in attorney's
fees and costs based upon SLI's prevailing on its motion for summary judgment. A
ruling is expected soon.

The  primary  focus of ITEX is to  continue  to grow its  core  business  on the
retail,  corporate and international levels. The financial outcome of the ruling
in favor of SLI is presently  unclear.  If it results in SLI being the 50% owner
of a company which owns the BXI trade exchange, SLI will be expected to share in
the successes and growth of that exchange.  However, the litigation has resulted
in some uncertainty about the financial conditions of the BXI trade exchange due
to the  inability  of SLI to obtain  operating  data  concerning  the  exchange.
Further  litigation  may be necessary for SLI to fully enjoy the benefits of its
acquisition.  However, the Company considers the court's ruling to be a complete
vindication of the position that ITEX Corporation has consistently  taken in the
face of allegations that BXI was not the owner of the BXI trade exchange assets.

On  September  17,  1996 the Company  filed an action in the  Circuit  Court for
Multnomah   County,   Oregon,   against  Leslie  L.  French  and  Linda  French,
individually   and  dba  AlphaNet  and  AlphaNet,   Inc.,  an  inactive   Oregon
corporation.  The Complaint is for Breach of Contract and Action on Guaranty and
seeks a total of $89,726 on three claims.  On October 2, 1996,  defendants filed
an Answer denying all claims and a Counterclaim alleging malicious  prosecution,
abuse of  process,  invasion  of  privacy  and  libel.  The  counterclaim  seeks
compensatory  and  punitive  damages  of $5.5  million.  A Reply to  defendant's
counterclaims has been filed.

The Company  considers each counterclaim to be totally without merit and expects
each counterclaim to be dismissed.  Both the Company's claims and the defense of
the counterclaims is being vigorously prosecuted by the Company. A trial date is
tentatively set for July 17, 1997. As with all litigation, the potential outcome
of this lawsuit is  uncertain.  However,  the Company  believes  that its claims
against the defendants are meritorious  and that the  defendants'  counterclaims
are  wholly  without  merit.  In any event,  this  litigation  does not  present
scenarios  which would be expected to result in a materially  adverse  effect on
the Company's financial position or results of operations.

On June 28, 1996, the Company  announced in a press release that the Company was
the subject of an informal inquiry from the Securities and Exchange  Commission.
Subsequently,  the Company  received a subpoena  for the  production  of certain
documents  on  September  19,  1996,  pursuant  to a  formal

                                       24

order of  private  investigation.  The  Company  is  cooperating  fully with the
Securities and Exchange Commission.

On November  21,  1996,  the  Company  was served with a complaint  filed in the
Circuit Court for  Washington  County,  Oregon,  by William  Bradford  Financial
Services,  Inc.  against  the  Company;  Michael  Baer;  Graham  Norris;  Oxford
Transfer, Inc.; David Christensen,  C.P.A.;  Andersen,  Andersen & Strong, L.C.,
Donovan Snyder, and John Does I-III.  William Bradford Services is controlled by
Leslie  French,  plaintiff in the  litigation  described  above.  The  complaint
alleges  breach  of  fiduciary  duty,  breach  of  contract,  interference  with
contract,  and fraud and seeks  compensatory and punitive  damages.  The Company
considers  each of the claims in the  complaint to be totally  without merit and
will vigorously  defend against each and every allegation of the complaint.  The
matter has been referred to court-annexed  arbitration.  As with all litigation,
the potential outcome of this lawsuit is uncertain.  In any event, however, this
litigation  does not  present  scenarios  which would be expected to result in a
materially  adverse  effect on the  Company's  financial  position or results of
operations.

On February  14, 1997 the Company was served with a summons and  complaint  in a
matter filed in the Circuit Court of Multnomah County, Oregon entitled BXI Trade
Exchange,  Inc. and Business Exchange  International  Corp. v. ITEX Corporation,
Terry L.  Neal,  Michael  T. Baer.  Donovan  C.  Snyder,  Joel P. Sens and David
Lawson.  This action arises out of the basic fact situation  involved in the SLI
matter described above. The complaint contains seven claims for relief, only two
of which relate to the Company,  Mr.  Neal,  Mr. Baer and Mr.  Snyder (the "ITEX
defendants"). All other claims relate solely to Mr. Sens and Mr. Lawson.

The claims  against  the ITEX  defendants  are for  conspiracy  to  defraud  and
unlawful trade practices under the Oregon unfair trade  practices  statute.  The
basic allegation is that the ITEX defendants  worked together secretly to obtain
the 50%  interest  in BXI.  The ITEX  defendants  consider  each and every claim
against  them to be  without  merit and will  vigorously  defend  against  those
claims.  As with all  litigation,  the  potential  outcome  of this  lawsuit  is
uncertain.  In any event,  however,  this litigation does not present  scenarios
which  would be  expected  to  result  in a  materially  adverse  effect  on the
Company's financial position or results of operations.

On May 6,  1997,  SL filed a legal  action  in Nevada  against  BEI  seeking  to
preserve its rights as a 50% shareholder of BEI both under Nevada state law (SLI
and BEI are Nevada corporations) and pursuant to the Stock Purchase Agreement by
which SLI  acquired  its  interest  in BEI.  Those  rights  include the right to
conduct  an  audit  of the BEI  financial  records  (including  an  audit of the
operations of the BXI Trade Exchange) and the right to representation on the BEI
board of directors.

A hearing on SLI's motion for a mandatory  injunction requiring BEI to permit an
audit of its books and records,  including  the books of the BXI Trade  Exchange
and for  appointment  of a receiver was heard on June 11, 1997. The Nevada court
has initially  declined to rule on the requests on the basis that similar relief
was  requested in the Oregon  action.  SLI's  attorneys  are preparing a further
filing  aimed at  showing  the  Nevada  court that the  lawsuit  filed  there is
completely

                                       25


separate and distinct  from the Oregon  action in that it is based on Nevada law
and on SLI's status as a shareholder of a Nevada corporation (BEI).


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

An annual  meeting of the security  holders of the Company was held on April 24,
1997 in  Portland,  Oregon.  Shareholders  were  presented  with  the  following
proposals:

     1.  To elect directors to serve for a term of one year or until their
          successors are elected and qualified.  The Board of Directors
          nominated Graham Norris, Mary Scherr, Dr. Evan Ames, Dr. Sherry
          Meinberg, Robert Nelson, Dr. Charles Padbury and Joseph Morris to
          serve as Directors.

     2.  To ratify the appointment of Andersen, Andersen & Strong, L.C. as
           independent auditors of the Company for the 1996-1997 fiscal year.

     3.  To approve a new Incentive Stock Option Plan for employees,
           officers, directors and consultants of the Company.

The number of common  shares  issued,  outstanding  and entitled to vote at such
Annual  Meeting  was  6,875,246.  There  were  present  at  the  meeting  common
shareholders  holding a total of 4,728,947 of the Company's common stock. Thus a
quorum was present and the business of the Meeting properly proceeded.

(1)  The votes cast in person or by proxy on the resolution to elect a Board of
Directors was:



                                                                                   Abstain/
            Nominee                       For              Against                 Withhold
- --------------------------------     ---------------     ----------------      ------------------
                                                                      
Dr. Evan B. Ames                     4,668,772                    36,115                  23,660

Dr. Sherry L. Meinberg               4,684,437                    23,300                  21,210

Joseph Morris                        4,677,822                    27,465                  23,660

Robert Nelson                        4,679,022                    26,656                  23,360

Graham H. Norris, Sr.                4,677,462                    29,900                  21,585

Dr. Charles Padbury                  4,683,387                    22,050                  23,510

Mary Scherr                          4,677,537                    29,000                  22,410

(2)    The votes  cast in person  and by proxy on the  resolution  to ratify and
       approve the  selection  of  Andersen,  Andersen & Strong L.C. to serve as
       auditor of the  accounts of the Company for the 1996-97  fiscal year were
       4,698,282 For the resolution;  20,160 Against the resolution;  and 12,305
       abstained or withheld votes on the resolution.

(3)    The votes  cast in person  and by proxy on the  resolution  to approve an
       Incentive Stock Option Plan adopted by the Board of Directors on December
       27,  1996  were  1,923,291  For  the  resolution;   454,266  Against  the
       resolution; and 73,755 common shares abstained or withheld votes

                                       26

       on the resolution.

No further business came before the annual meeting.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

a.   Exhibits

      The Exhibits hereto are listed in the accompanying Exhibit Index.

b.  Reports on Form 8-K

             None



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized.

                                     ITEX CORPORATION


June 23, 1997                        /s/  Graham H. Norris
- ----------------                     -------------------------------------------
Date                                 Graham H. Norris, Chairman of the Board of
                                     Directors, President and Chief Executive 
                                     Officer (principal executive officer and 
                                     director)

June 23, 1997                        /s/  Joseph M. Morris
- ----------------                     -------------------------------------------
Date                                 Joseph M. Morris, Vice President and Chief
                                     Financial Officer
                                     (principal accounting officer and director)













                                       27

                                  EXHIBIT INDEX



       EXHIBIT                                      DESCRIPTION
- ----------------------             ---------------------------------------------

          27                        Financial Data Schedule for the Forty Weeks 
                                    Ended May 7, 1997

























                                       28