FORM 10-Q QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                  UNITED STATES
                       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  period   ended   March  31,   2006.
                                                              ------------------

                        Commission File Number: 0-19409
                                                -------

                              SYNERGY BRANDS, INC.
             (Exact name of registrant as it appears in its charter)


                      Delaware                      22-2993066
                      --------                      ----------
             (State of incorporation)            (I.R.S. Employer
                                                identification no.)

                      223 Underhill Blvd. Syosset NY 11791
                      ------------------------------------
                    (Address of principal executive offices)

                                  516-714-8200
                                  ------------
               (Registrant's telephone number including area code)


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
                                              [x] YES       [ ] NO

         Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange
Act.

Large Accelerated Filer [ ]  Accelerated Filer [  ]   Non-Accelerated Filer [x]

         Indicate by check mark whether the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Exchange Act).

                                              [ ] YES       [x] NO

      APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING
                           THE PRECEDING FIVE YEARS:

         Indicate by check mark whether the  registrant  has filed all documents
and reports  required  to be filed by Section 12, 13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. N/A

                                              [ ] YES       [ ] NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common  stock,  as of the latest  practicable  date.  On May 10, 2006
there were 4,707,590 shares outstanding of the registrant's common stock.



                              SYNERGY BRANDS, INC.
                                    FORM 10-Q
                                 MARCH 31, 2006



                                TABLE OF CONTENTS


PART I: FINANCIAL INFORMATION                                                       Page
       Item 1:  Financial Statements
                                                                                 
       Consolidated Balance Sheets as of March 31, 2006 (Unaudited) and
       December 31, 2005                                                            2 - 3

       Consolidated Statements of Operations for the three
       months ended March 31, 2006 and 2005 (Unaudited)                             4

       Consolidated Statements of Cash Flows for the three months
       ended March 31, 2006 and 2005 (Unaudited)                                    5 -6

       Notes to Consolidated Financial Statements (Unaudited)                       7 -12

       Item 2:  Management's Discussion and Analysis of
       Financial Condition and Results of Operations                                13-23

       Item 4:  Control and Procedures                                              24




PART II: OTHER INFORMATION

       Item 1A: Risk Factors                                                        25-38

       Item 2:  Unregistered Sales of Equity Securities and use of Proceeds         39

       Item 5:  Other Information                                                   39

       Item 6:  Exhibits and Reports on Form 8-K                                    39


       SIGNATURES AND CERTIFICATIONS

                                        1


                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      MARCH 31, 2006 AND DECEMBER 31, 2005


ASSETS                                                                           March 31, 2006  December 31, 2005
- ------                                                                            (Unaudited)
                                                                                              
Current Assets:
Cash and cash equivalents                                                          $ 1,315,824      $   263,554
Accounts receivable trade, less allowance for doubtful accounts of
$127,481 for both periods                                                            6,420,902        7,494,324
Other receivables                                                                    2,187,626        1,848,369
Note Receivable - current                                                              290,856          287,967
Inventory                                                                            3,139,409        1,909,315
Prepaid assets and other current assets                                                387,328          398,426
                                                                                   -----------      -----------

Total Current Assets                                                                13,741,945       12,201,955

Property and Equipment, Net                                                            337,837          356,014

Other Assets                                                                           850,476          802,887

Notes Receivable                                                                     2,628,283        2,691,439

Intangible Assets, net of accumulated amortization of $ 2,553,545 and
$2,518,946                                                                             751,447          786,046

Goodwill                                                                               514,297          514,297
                                                                                   -----------      -----------

Total Assets                                                                       $18,824,285      $17,352,638
                                                                                   ===========      ===========

         The accompanying notes are an integral part of this statement.

                                        2



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      MARCH 31, 2006 AND DECEMBER 31, 2005

LIABILITIES AND STOCKHOLDERS' EQUITY                                                   March 31, 2006  December 31, 2005
                                                                                        (Unaudited)
                                                                                                    
Current Liabilities:
Line-of-Credit                                                                          $  4,310,983      $  4,033,242
Notes Payable - Current                                                                    2,078,531         1,645,531
Accounts Payable and Accrued Expenses                                                      1,386,237         1,883,591
Related Party Note Payable                                                                    21,492            61,882
Deferred income                                                                              792,961           127,000
                                                                                        ------------      ------------

Total Current Liabilities                                                                  8,590,204         7,751,246

Notes Payable                                                                              3,525,900         2,668,691

Stockholders' Equity:
Class A Preferred stock - $.001 par value; 100,000 shares authorized and
outstanding; liquidation preference of $10.50 per share                                          100               100
Class B preferred stock - $.001 par value; 150,000 shares authorized, none issued                 --                --
Class B, Series A Preferred stock - $.001 par value; 500,000 shares authorized;
330,000 issued and outstanding; liquidation preference of $10.00 per share                       330               330
Class B Series B preferred stock - $.001 par value, 250,000 shares authorized,
80,000 shares issued and outstanding; liquidation preference of $10.00 per share                  80                80
Common stock - $.001 par value;14,000,000 shares authorized;
4,613,190 and 4,457,530 shares issued                                                          4,613             4,458
Additional paid-in capital                                                                46,039,204        45,918,817
Deficit                                                                                  (39,289,170)      (38,910,484)
Unearned compensation                                                                        (33,636)          (67,260)
Accumulated other comprehensive loss                                                          (8,340)           (8,340)
Less treasury stock, at cost, 1,000 shares                                                    (5,000)           (5,000)
                                                                                        ------------      ------------

Total stockholders' equity                                                                 6,708,181         6,932,701
                                                                                        ------------      ------------

Total Liabilities and Stockholders' Equity                                              $ 18,824,285      $ 17,352,638
                                                                                        ============      ============


         The accompanying notes are an integral part of this statement.

                                        3


                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      FOR THE THREE MONTHS ENDED MARCH 31,
                                   (UNAUDITED)

                                                   2006                 2005

Net Sales                                      $ 15,370,677        $ 14,934,354
                                               ------------        ------------

Cost of Sales
Cost of product                                  13,906,415          13,871,481
Shipping and handling costs                         261,975             257,673
                                               ------------        ------------
                                                 14,168,390          14,129,154
                                               ------------        ------------


Gross Profit                                      1,202,287             805,200

Operating expenses
Selling, general and Administrative Expenses      1,090,427             915,631
Depreciation and amortization                       103,510             124,603
                                               ------------        ------------
                                                  1,193,937           1,040,234

Operating Profit (loss)                               8,350            (235,034)

Other Income (expense)
Interest Income                                      37,170              22,081
Other Income (expense)                                 (655)             (5,305)
Equity in earnings of investee                       15,465              11,815
Interest and financing expense                     (400,948)           (356,311)
                                               ------------        ------------
                                                   (348,968)           (327,720)


Loss before income taxes                           (340,618)           (562,754)

Income tax expense                                   38,068              55,143
                                               ------------        ------------
NET LOSS                                           (378,686)           (617,897)

Dividend-Preferred Stock                            (90,250)            (74,250)
                                               ------------        ------------

Net loss attributable to Common Stockholders   $   (468,936)       $   (692,147)
                                               ============        ============

Basic and diluted net loss per common share:   $      (0.10)       $      (0.21)
                                               ============        ============


         The accompanying notes are an integral part of this statement.

                                        4



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      FOR THE THREE MONTHS ENDED MARCH 31,
                                   (UNAUDITED)


                                                                     2006               2005
                                                                 ------------       ------------
                                                                              
Cash Flows From Operating Activities:
Net loss                                                         $   (378,686)      $   (617,897)
Adjustments to reconcile net loss to net cash
   used in operating activities
   Depreciation and Amortization                                      103,510            124,603
   Amortization of financing cost                                      14,209             11,708
   Equity in earnings of investee                                     (15,465)           (11,815)
   Operating expenses paid with common stock                           33,000              6,524
   Changes in Operating Assets and Liabilities:
   Net (increase) decrease in:
   Accounts receivable and other receivables                          734,165            407,773
   Inventory                                                       (1,230,094)          (212,533)
   Prepaid assets, related party note receivable and other assets      21,895           (526,970)
Net decrease in:
   Accounts payable, related party note payable, accrued
   expenses and other current liabilities                            (486,801)        (1,875,403)
   Deferred Income                                                    649,418                 --
                                                                 ------------       ------------
     Net cash used in operating activities                           (554,849)        (2,694,010)

Cash Flows From Investing Activities
Purchase of fixed assets                                               (2,527)            (4,165)
Payments received on notes receivable                                  75,262             69,841
Issuance of notes receivable                                          (14,995)            (8,500)
Payment of security deposit                                                --            (20,000)
                                                                 ------------       ------------
       Net cash provided by investing activities                       57,740             37,176

Cash Flows From Financing Activities
Borrowings under line of credit                                    10,918,314         10,584,054
Repayments under line of credit                                   (10,580,572)        (9,578,757)
Proceeds from the issuance of notes payable                         1,882,500          1,215,000
Repayments of notes payable                                          (624,000)                --
Payment of dividends                                                  (90,250)           (74,250)
Payment of financing costs                                            (46,707)           (64,985)
Proceeds from issuance of common stock                                 90,094                 --

Net cash provided by financing activities                           1,549,379          2,081,062
                                                                 ------------       ------------
Net increase (decrease) in cash                                     1,052,270           (575,772)
                                                                 ------------       ------------

Cash and cash equivalents, beginning of period                        263,554            945,806

Cash and cash equivalents, end of period                         $  1,315,824       $    370,034
                                                                 ============       ============


         The accompanying notes are an integral part of this statement.

                                        5


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      FOR THE THREE MONTHS ENDED MARCH 31,
                                   (UNAUDITED)

                                                          2006            2005
                                                       ----------       --------


Supplemental disclosure of cash flow information:

Cash paid for interest                                 $  265,645       $282,653
                                                       ==========       ========

Cash paid for income taxes                             $   38,068       $ 55,143
                                                       ==========       ========
Supplement disclosures of non-cash operating,
 investing and financing activities:

Common Stock issued for an acquisition                         --             --
                                                       ==========       ========
Common Stock issued with debt financing                        --             --
                                                       ==========       ========
Common Stock issued with debt conversions              $   60,000       $761,354
                                                       ==========       ========
Common Stock issued for services                       $   33,000       $  6,525
                                                       ==========       ========

         The accompanying notes are an integral part of this statement.

                                        6


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005


NOTE A - UNAUDITED FINANCIAL STATEMENTS

The consolidated balance sheet as of March 31, 2006, the consolidated statements
of  operations  for the three  months  ended  March 31,  2006 and 2005,  and the
condensed consolidated statements of cash flows for three months ended March 31,
2006 and 2005,  have been  prepared by Synergy  Brands,  Inc.  ("Synergy" or the
"Company")  without  audit.  The  balance  sheet at  December  31, 2005 has been
derived from the audited financial statements as of that date. In the opinion of
management,  all adjustments (which include only normally recurring adjustments)
necessary to present  fairly the financial  position,  results of operations and
cash flows at March 31,  2006 (and for all other  periods  presented)  have been
made.

Certain  information  and  note  disclosures,  normally  included  in  financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America, have been condensed or omitted. It is suggested
that these  consolidated  financial  statements be read in conjunction  with the
financial  statements  and notes  thereto  included in the Annual Report on Form
10-K for the year ended  December 31, 2005 filed by the Company.  The results of
operations  for the periods  ended  March 31, 2006 and 2005 are not  necessarily
indicative of the operating results for the respective full years.

NOTE B - STOCK-BASED COMPENSATION

Effective January 1, 2006, the Company adopted SFAS No. 123(R),  "Accounting for
Stock-Based  Compensation"  ("SFAS No.  123(R)").  SFAS No.  123(R)  establishes
standards for the accounting for  transactions in which an entity  exchanges its
equity  instruments for goods or services.  This statement  focuses primarily on
accounting  for  transactions  in which an entity obtains  employee  services in
share-based payment  transactions.  SFAS No. 123(R) requires that the fair value
of such equity  instruments  to be  recognized  as an expense in the  historical
financial  statements as services are performed.  Prior to SFAS No. 123(R), only
certain pro forma disclosures of fair value were required.

NOTE C - ADVERTISING EXPENSE

The Company expenses advertising and promotional costs as incurred.  Advertising
and  promotional  costs were  approximately  $53,000  and  $11,000 for the three
months ended March 31, 2006 and 2005, respectively.

                                        7


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005


NOTE D - VENDOR ALLOWANCES

The Company  accounts for vendor  allowances  under the  provisions  of EITF No.
02-16   "Accounting   by  a  Customer"   (including  a  reseller)   for  Certain
Consideration  Received from a Vendor.  The Company recognizes vendor allowances
at the date  goods  are  purchased  and  recorded  under  fixed  and  determined
arrangements.  The Company  receives  allowances  and credits from suppliers for
volume incentives,  promotional  allowances and, to a lesser extent, new product
introductions,  which are typically based on contractual arrangements covering a
period of one year or less. Volume incentives and promotional  allowances earned
based on quantities  purchased and new product  allowances  are  recognized as a
reduction to the cost of purchased  inventory  and  recognized  when the related
inventory is sold.  Promotional allowances that are based on the sell-through of
products  are  recognized  as a reduction of cost of sales when the products are
sold for which the promotional  allowances are given. For the three months ended
March  31,  2006,  the  Company  recognized  approximately  $556,553  in  vendor
allowances arising from arrangements with a major supplier that met the criteria
for  being  fixed  and  determinable.  Vendor  allowances  from a  manufacturer,
included in other  receivables in the  accompanying  consolidated  balance sheet
aggregated $2,081,063 and $1,730,806 at March 31, 2006 and December 31, 2005.

NOTE E - INVENTORY

Inventory, consisting of goods held for sale, as of March 31, 2006 consisted of
the following:

                        Grocery, health and beauty products     $2,709,373


                        General Merchandise                        430,036
                                                                ----------


                                                                $3,139,409
                                                                ==========

NOTE F  - NOTE RECEIVABLE

In December 2004,  the Company sold accounts  receivable  for  $2,200,000.  This
promissory note, which is secured by the accounts  receivable,  requires monthly
payments of principal  and interest at 4% for seven years,  beginning in January
2005.  As a condition  for the sale,  the Company is  obligated  to issue 50,000
shares of  common  stock,  which  will  vest  through  April 1, 2006 to the note
holder.  In the event the value of the shares is less than  $200,000 at April 1,
2006,  the Company will be obligated to pay the difference in cash or additional
shares.  The value of the shares  ($200,000)  was treated as a reduction  of the
sales price. The Company does not anticipate  selling selected  products to this
customer  base in the future.  The balance of the note  receivable  at March 31,
2006 was $ 1,852,389.

In October,  2005  SYBR.com  Inc.,  a wholly  owned  subsidiary  of the Company,
invested $1 million in a Private  Placement  of Senior  Subordinated  Debentures
issued by ITT. The  investment  consists of a five year 8% Note (ITT Note),  and
200,000  warrants  exercisable  into 200,000 common shares of ITT stock at $5.00
per share (ITT Warrants). The Company financed this investment with a $1 million
fully recourse note with a major Shareholder under the same terms and conditions
as the  ITT  Note  and  assigned  to  such  shareholder  the  ITT  Warrants.  As
consideration  for the  financing,  the Company has  retained  the benefit to be
derived from 100,000 of the warrants  received  from ITT. In relation to the ITT
warrants,    Company    has    recorded    deferred    income    of    $127,000.

                                       8


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005


NOTE G - INVESTMENT

The Company holds a 22.0% interest in an investee  ("Interline  Travel and Tours
or ITT"). The Company accounts for this investment under the equity method.  The
Company  recorded  equity in the net earnings of investee of $15,465 and $11,815
during the three months  ended March 31, 2006 and March 31, 2005,  respectively.
At March 31,  2006,  the  investment  in ITT is  $379,804  as included in "Other
Assets" on the accompanying balance sheet.


Summarized  results of  operations  of this  investee for the three months ended
March 31, 2006 and 2005 is as follows:


                                           2006                     2005
                                        -----------             -----------
    Revenues                            $ 6,970,000             $ 3,160,000
    Total expenses                       (6,846,000)             (3,142,000)
    Other income                             89,000                  64,000


    Income before income taxes              213,000                  82,000
    Income tax expense                     (113,000)                (27,000)
                                        -----------             -----------

    Net income                          $   100,000             $    55,000
                                        ===========             ===========

NOTE H - LINE-OF-CREDIT AND NOTES PAYABLE

In 2002, two of the Company's  subsidiaries  entered into two revolving loan and
security  agreements with the same financial  institution  (the  "Lender").  The
lines of credit,  as amended in December 2005,  allow for the borrowing of up to
$5,300,000  based on the sum of 85% of the net face amount of eligible  accounts
receivable,  as  defined,  plus the  lesser of (1)  $2,750,000  or (2)  eligible
inventory and eligible goods in transit, as defined.  As amended,  the agreement
extends  through  December  31, 2006.  The Company is seeking to  refinance  its
secured financing needs through other Asset Based Lenders. There is no assurance
that the Company  will be  successful  and it may need to continue to incur high
financing costs.  Interest  accrues on outstanding  borrowings at the greater of
(i) 5% per annum in excess of the prime rate or (ii) 10.50% per annum.  At March
31, 2006,  the interest rate on outstanding  borrowings was 12.75%.  Outstanding
borrowings are  collateralized  by a continuing  security interest in all of the
subsidiaries'  accounts  receivable,   chattel  paper,   inventory,   equipment,
instruments, investment property, documents and general intangibles. In addition
1,175,000  shares of the  Company's  common  stock  have also  been  pledged  as
collateral on the  outstanding  borrowings.  In the first  quarter of 2006,  the
Lender converted $60,000 of outstanding debt into 31,200 shares of common stock.
In 2005 the Lender converted  $1,003,000 of outstanding debt into 427,532 shares
of common stock.

                                        9

                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005

NOTE H Continued

In 2004,  the Company  received  $490,000  pursuant  to the  issuance of secured
promissory notes from certain shareholders of ITT (see Note G).

On April 2, 2004 the  Company  completed a financing  with Laurus  Master  Funds
("Laurus").  The  financing  consisted  of a $1.5  million  secured  convertible
debenture that converts into common stock under certain  conditions at $1.75 per
share as  amended,  and matures on April 2, 2007.  The  debenture  provides  for
monthly  payments of  $50,000,  plus  interest  commencing  October 1, 2004.  In
addition, Laurus was issued 100,000 warrants exercisable at $3.00 per share. The
debenture has a three-year term with a coupon rate of prime plus 3%. The Company
has filed an S-3 registration  statement which has been granted effectiveness to
register the common stock  underlying  the debenture and warrant.  In 2004,  the
Company  converted  $500,000 of this  outstanding  debt into  100,000  shares of
common stock.  The Company repaid  $100,000 of this debt in 2004. In March 2005,
the Company  converted  $525,000 of this outstanding debt into 150,000 shares of
common stock. At March 31, 2006, the outstanding balance was $375,000.

In 2005,  the Company  received  $600,000  pursuant  to the  issuance of secured
promissory notes from certain shareholders of ITT (see Note G).

On January 25, 2005, the Company  completed a financing with Laurus Master Funds
("Laurus").  The financing consisted of a $500,000 secured convertible debenture
that converts  into common stock under certain  conditions at $1.75 per share as
amended,  and matures on January 25, 2008.  The financing  provides  Laurus with
registration  rights  for  common  shares it is  issued  under  conversion.  The
debenture provides for monthly payments of $16,666.67 plus interest,  commencing
August 1, 2005. The Company  repaid  $133,333 of this debt at March 31, 2006. In
addition,  Laurus was issued 33,333 warrants  exercisable at $ 3.50 per share. .
The  debenture  has a  three-year  term with a coupon rate of prime plus 3%. The
conversion  prices on the Laurus  debentures were always above the current stock
price at the  closing  date.  At March 31,  2006,  the  outstanding  balance was
$366,667.

In  January  2005,  the  Company  entered  into a  promissory  note with a major
regional bank for  $1,000,000.  Borrowing under the note bears interest at prime
(7.75% at March 31,  2006).  The Company is not required to repay any  principal
until the  maturity  date of the note,  September  1, 2006.  As security for the
note, a pledge agreement was entered by certain  Shareholders of ITT. Borrowings
at March 31, 2006 were $621,531.


On June 21, 2005,  the Company  completed a financing  with Laurus  Master Funds
("Laurus").  The financing consisted of a $500,000 secured convertible debenture
that converts  into common stock under certain  conditions at $1.75 per share as
amended,  and  matures on June 21,  2008.  The  financing  provides  Laurus with
registration  rights  for  common  shares it is  issued  under  conversion.  The
debenture provides for monthly payments of $16,666.67 plus interest,  commencing
December 1, 2005.  The Company repaid $66,667 of this debt at March 31, 2006. In
addition, Laurus was issued 33,333 warrants exercisable at $ 3.50 per share. The
Company's  common stock quoted market price at the date of closing was $2.15 per
share.  The debenture has a three-year term with a coupon rate of prime plus 3%.
At June 30, 2005 the Company recorded a charge of $18,000 as prepaid expense for
the fair value of the warrants, and this amount is being amortized over the life
of the note. At March 31, 2006 the outstanding balance was $433,333.

On March 14, 2006 the Company  closed a $1.75 million  junior  secured five year
loan with an existing lender bearing a fixed interest rate of 10%. Payments will
be made at a rate of $32,000 per month starting October 1, 2006.

NOTE I - STOCKHOLDERS' EQUITY

In the first quarter of 2006 the Company converted $60,000 of debt of IIG into
31,200 shares of common stock (see Note H).

During the three months ended March 31, 2006,  the Company  issued 24,460 shares
of common stock as  compensation  for services  under  existing  agreements  and
recorded a charge to operations of $33,000.  In March 2006,  the Company  issued
30,000  shares of common  stock to Class B Series A  Preferred  Stockholders  in
compliance with the subscription agreements dated February 26, 2003.

During the three months ended March 31, 2006,  the Company  issued 70,000 shares
of common stock in connection  with the sale of securities and the  satisfaction
of certain obligations.

Effective  January 2006, the Company cancelled options to acquire 300,000 shares
of common  stock  held by  employees.  There  are no  options  outstanding  with
employees at March 31, 2006.

Subsequent to March 31, 2006 the Company issued  approximately  93,000 shares of
common stock as consideration of services.

                                       10


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005

NOTE J - SEGMENT AND GEOGRAPHICAL INFORMATION

All of the Company's  identifiable  assets and results of operations are located
in the United States and Canada.  Management  evaluates the various  segments of
the Company  based on the types of products  being  distributed  which were,  as
shown below:


                                     Three Months Ended March 31, 2006 and 2005

           Total                             Proset        PHS Group         B2C          Corporate
                                                                                       
Revenue from external customers   2006     $  492,522     $14,487,003     $  391,152      $      --      $15,370,677

                                  2005     $  176,391     $14,378,829     $  379,134      $      --      $14,934,354

Net Income (loss) attributable
to common Stockholders            2006     $   (3,414)    $    93,599     $ (145,449)     $(413,672)     $  (468,936)

                                  2005     $ (124,425)    $  (104,489)    $ (141,696)     $(321,537)     $  (692,147)

Interest & Finance Expenses       2006     $   22,551     $   293,133     $       --      $  85,264      $   400,948

                                  2005     $   16,129     $   300,634     $       --      $  39,548      $   356,311

Depreciation &
amortization                      2006     $   24,876     $     3,204     $   39,114      $   36,316     $    103,510

                                  2005     $   45,855     $     2,934     $   39,498      $   36,316     $    124,603

Identifiable assets are as follows:
   March 31, 2006                          $1,451,441     $11,655,419     $1,688,361      $4,029,064     $ 18,824,285
   December 31, 2005                       $1,392,551     $10,056,544     $1,715,940      $4,187,603     $ 17,352,638


                                       11


                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                             MARCH 31, 2006 and 2005


NOTE K - NET LOSS PER SHARE

Basic  and  diluted  loss  per  share is  calculated  by  dividing  the net loss
applicable  to common  stock by the  weighted-average  number  of common  shares
outstanding  during each period.  Incremental  shares from assumed  exercises of
stock options,  warrants and convertable debt and equity securities of 1,232,930
and 1,054,801 for the three months ended March 31, 2006 and 2005,  respectively,
have been  excluded from the  calculation  of diluted loss per share since their
effect would be antidilutive.

                                                   Three Months ended March 31,

                                                        2006            2005
                                                    ------------     ----------

       Net loss applicable to common stock          $   (468,936)    $ (692,147)
                                                    ============     ==========

      Weighted-average number of shares in basic
        and diluted EPS                                4,563,651      3,302,884
                                                    ============     ==========

                                       12



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATION
                                    OVERVIEW


         Synergy  Brands,  Inc. (SYBR or the Company) is a holding  company that
operates in the  wholesale  and online  distribution  of Groceries  and Health &
Beauty Aid (HBA) as well as wholesale, retail and online distribution of premium
cigars  and  salon  &  luxury  products  through  three  business  segments.  It
principally  focuses on the sale of nationally  known brand name grocery and HBA
consumer  products  manufactured by major U.S.  manufacturers.  The company uses
supply based logistics to optimize its distribution  costs on both wholesale and
retail levels.

         The Company also owns 22% of the outstanding  common stock of Interline
Travel and Tours,  Inc.  (AKA:  PERX).  PERX  provides  cruise and resort  hotel
packages through a proprietary reservation system to airline employees and their
retirees.  PERX is  believed  to be the  largest  Company in this  sector of the
travel industry.  Information on PERX can be found at www.perx.com.  The Company
believes that its capital investment in this unique travel Company could provide
for material future capital appreciation.  Synergy Brands does not manage PERX's
day-to day operations.  SYBR and PERX have been exploring several  opportunities
to optimize the shareholder value of both Companies.

Business-to-Business  (B2B): The Company operates two businesses segments within
the B2B sector. B2B is defined as sales to non-retail customers.

   PHS Group  ("PHS")  distributes  Grocery and HBA  products to  retailers  and
wholesalers  predominately located in the Northeastern United States and Canada.
PHS is the largest  subsidiary  of the Company and  represents  about 94% of the
overall Company sales. PHS's core sales base continues to be the distribution of
nationally  branded consumer products in the grocery and (HBA) sectors.  PHS has
positioned itself as a distributor for major  manufacturers as opposed to a full
line wholesaler.  A full line wholesaler has the responsibility of servicing the
entire needs of a retail  operation,  whereby a  distributor  caters to specific
merchandising  categories.  As a  result,  PHS is able to plan the  needs of its
customers  directly from the source of supply and in turn increase  sales to its
customers  through this unique focus.  PHS  concentrates  on the fastest  moving
promotional items such as: Tide, Bounty, Nyquil,  Pantene,  Clorox bleach, Scott
tissues,  Marcal tissues among many others,  and uses logistics and distribution
savings to streamline and reduce its sale prices.  The second  business  segment
within the Company's B2B sector is Proset.  Proset imports and distributes Salon
Hair care  products and luxury goods to  wholesalers  and  distributors,  in the
Northeastern part of the United States.

Business to Consumer (B2C): The Company operates three businesses within the B2C
segment. B2C is defined as sales to retail customers.

         The Company's  B2C  activities  are conducted  through its wholly owned
subsidiary Gran Reserve Corporation (GRC). GRC operates the following businesses

            o   Cigars  Around the World sells  premium  cigars to  restaurants,
                hotels,  casinos,  country clubs and many other leisure  related
                destinations.   The   company   was   acquired   in  June  2003.
                (www.cigarsaroundtheworld.com)
            o   CigarGold.com sells premium cigars through the Internet directly
                to the consumer. (www.cigargold.com)
            o   GRC opened its first  retail  store in Miami,  Florida in March,
                2006.  The store is expected to be an extension to CAW operation
                and the store is called Cigars Around the World.

            o   BeautyBuys.com  sells salon hair care  products  directly to the
                consumer via the Internet. (www.beautybuys.com)

            o   The  Company's  B2C websites  also  expects to generate  revenue
                through   affiliates   and   partnership   agreements   such  as
                www.overstock.com, www.google.com and paid links.


                                       13


                     CONSOLIDATED RESULTS OF OPERATIONS FOR
                      THE THREE MONTHS ENDED MARCH 31, 2006
                AS COMPARED TO THE THREE MONTHS ENDED MARCH 31, 2005.

SUMMARY OF OPERATING SEGMENTS AND SUMMARY CONSOLIDATED RESULTS OF OPERATIONS


                                  OPERATING       %        OPERATING AND        %
                                  SEGMENTS      CHANGE   CORPORATE SEGMENTS   CHANGE

  THREE MONTHS ENDED 3/31/06
                                                                   
Revenue                          $15,370,677      2.92%     $ 15,370,677       2.92%
Gross Profit                       1,202,287     49.32%        1,202,287      49.32%
SG&A                                 873,618     14.47%        1,090,427      19.09%
Operating Profit (loss)              261,475    664.84%            8,350     103.55%
Net loss attributable to
 common stockholders                 (55,264)   -85.09%         (468,936)    -32.25%
Net loss per common  share             (0.01)                      (0.10)
Interest and financing expenses      315,684     -0.34%          400,948      12.53%
  THREE MONTHS ENDED 3/31/05
Revenue                          $14,934,354                $ 14,934,354
Gross Profit                         805,200                     805,200
SG&A                                 763,205                     915,631
Operating Profit (loss)              (46,292)                   (235,034)
Net loss attributable to
 common stockholders                (370,610)                   (692,147)
Net loss per common  share             (0.11)                      (0.21)
Interest and financing expenses      316,763                     356,311


Synergy Brands

         Synergy Brands is a holding Company that operates  through wholly owned
segments.  In order to fully understand the results of operations,  each segment
is analyzed respectively.


         Revenues  increased  by 3% to  $15,370,677  for the three  months ended
March 31, 2006, as compared to $14,934,354  for the three months ended March 31,
2005. The largest percentage  increase was in Proset's  Operation.  The increase
was due in large part to sales of designer  luxury  goods,  which were  imported
from Europe.


         The Company reduced its promotional markdowns which resulted in flat to
marginally higher revenues, while creating a desirable increase in operating
profit. Even though the Company was able to grow revenue by only 3%, gross
profit increased by 49% and the Company further attained operating profit.


         Selling General and Administrative expenses (SGA) increased by 19% to
$1,090,427 for the three months ended March 31, 2006 as compared to $915,631 for
the three months ended March 31, 2005. The increase of SG&A was marginal as
compared to increased sales as well as an increase in corporate regulatory costs
on a corporate level. The largest subsidiary of the Company, PHS Group,
increased its SGA expenses by 12% to $571,191 for the three months ended March
31, 2006 as compared to $509,911 for the three months ended March 31, 2005. PHS
incurs variable expenses in connection with selling costs such as sales
commission, drivers, warehousing and administrative personnel as well as its
promotional expenses. As revenues rise sales commissions and certain operating
expenses resulting from sales increase commensurately.


                                       14


         The net loss  attributable  to Common  Stockholders  of the Company was
$468,936  for the three  months ended March 31, 2006 as compared to $692,147 for
the three months ended March 31, 2005.  Interest and financing costs  represents
86% of the total loss.  Management  believes  that its  corporate  expenses  may
increase  as a result  of  additional  regulatory  requirements  that  have been
enacted by the Securities  and Exchange  Commission  (SEC).  The Company will be
required to comply with  additional  governance and financial  regulations  that
will likely result in additional corporate expenses.  Corporate expenses for the
three  months  ended March 31,  2006  totaled  $571,191,  which  include  legal,
accounting and regulatory  expenses as compared to $509,911 for the three months
ended March 31, 2005.


Below is a summary of the results of operation by segment:

PHS Group: (B2B Operations)

         Synergy's Grocery operation improved its operation through an expansion
of its Metro NY wholesale  operation.  Sales improved by 1% to $14.5 million and
operating  profit  increased  by 95% to  $387,000.  PHS  represented  94% of the
Company's  overall  revenues  and  provides  the most of the  cash  flow for the
Company's other segments as well as corporate regulatory expenses.  PHS plans to
continue  attempting  to  build  its  Metro  NY,  operations  and  increase  its
international sales to Canada and the Caribbean.

B2C operations. (Gran Reserve Corporation supra GRC)

         B2C        operations        consist       of        www.CigarGold.com,
www.CigarsAroundtheWorld.com,  www.BeautyBuys.com;  retail  store  operation  in
Miami  and  online   partnership   programs   such  as   www.Overstock.com   and
www.Google.com.  The  operation has relocated to a 6,000 square foot facility in
Miami  Lakes  Florida,  which  handles  administration,  and order  flow for the
operation.  Sales  increased by 3% to $391,152 while operating loss increased by
3% to  $145,476.  Retail store  operations  commenced in December of 2005 with a
grand  opening,  which  occurred on March 4, 2006.  GRC plans to have its retail
outlets act as its hubs for  expansion  in FY 2006.  The  combination  of online
sales as well as retail store sales is expected to be the focus for growth in FY
2006. The retail store is an expansion of Bill Rancic's  Cigars Around the World
(CAW) concept of providing the ultimate  destination to a cigar aficionado.  The
Company has been disappointed by GRC's growth and believes that rapidly changing
antismoking   legislation  may  shift  the  Cigar  business  to  be  a  complete
destination business as opposed to a leisurely activity.

Proset operations

         In the first quarter of 2006, the Company  secured  direct  contacts in
Europe  for  Luxury  Goods  and  secured  Costco  and  other  customers  for the
distribution  of these goods.  These goods  include  some of the most  respected
producers  for Bags,  wallets,  briefcases,  and  eyewear in Europe.  Management
expects that  Proset-operating  results should significantly improve in FY 2006.
Furthermore, Proset-operating structure has been integrated into PHS Group, thus
allowing for logistics to be integrated into PHS operations.  The flow of luxury
goods has  materialized  in the first  quarter and Costco has  already  received
numerous deliveries.

                                       15


Corporate Expenses:

         The Company's  allocation to corporate expenses was increased by 42% to
$216,809.  Corporate  expenses represent 20% of overall operating expense of the
Company.  Operating  expenses for all operations  including  corporate  expenses
totaled $1.1 million in first quarter of 2006.

Below is a detailed review of the Company's performance.


         In order to fully understand the Company's  results a discussion of the
Company's segments and their respective results follow;


B2B OPERATIONS


         The Company's B2B operations consist of two operating  businesses,  PHS
Group and Proset.  PHS Group  distributes  Grocery and HBA products to retailers
and  wholesalers  predominately  located in the  Northeastern  United States and
Canada. PHS is the largest subsidiary of the Company and represents about 94% of
the overall  company  sales.  PHS's core sales base remain the  distribution  of
nationally  branded consumer products in the grocery and health and beauty (HBA)
sectors.  PHS has positioned itself as a distributor for major  manufacturers as
opposed to a full line wholesaler. A full line wholesaler has the responsibility
of servicing  the entire  needs of a retail  operation,  where as a  distributor
caters to specific  merchandising  categories.  As a result, PHS is able to plan
the needs of its  customers  directly  from the  source  of  supply  and in turn
increase sales to its customers  through this unique focus.  PHS concentrates on
the fastest moving promotional items and uses logistics and distribution savings
to streamline and reduce its sale prices. The second business segment within the
company's  B2B  sector is Proset  Hair  Systems  (Proset).  Proset  imports  and
distributes  salon  hair care  products  and  luxury  goods to  wholesalers  and
distributors, in the northeastern part of the United States.


                                       16


PHS SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                     PHS Group       CHANGE
                                                    ----------     ---------
          THREE MONTHS ENDED 3/31/06
        Revenue                                     14,487,003         0.75%
        Gross Profit                                   961,519        35.15%
        SG&A                                           571,191        12.02%
        Operating Profit (loss)                        387,124        94.90%
        Net Profit(loss)                                93,599       189.58%
        Interest and financing expenses                293,133        -2.50%

          THREE MONTHS ENDED 3/31/05
        Revenue                                     14,378,829
        Gross Profit                                   711,467
        SG&A                                           509,911
        Operating Profit (loss)                        198,622
        Net loss                                      (104,489)
        Interest and financing expenses                300,634


PHS  increased  its revenues by 1% to $14.5 million for three months ended March
31, 2006 as compared to $14.4 million for the three months ended March 31, 2005.
The increase in PHS business is  attributable  to the  utilization of additional
vendors,  development  of a wholesale  operation  and  expansion of the Canadian
distribution  business in Ontario,  Canada,  increase of its Domestic  Wholesale
business and  expansion  into the  Dominican  Republic.  PHS increased its gross
profit  by  increasing  Direct  Store  Delivery  sales  as well as  focusing  on
promotional  merchandise  offered  by its  vendors.  The  overall  gross  profit
percentage  increased from 4.9% to 6.6%. PHS has been able to maintain its sales
and  customer  base  while  increasing  margins by 35%.  This has been  achieved
through its  wholesale  operations  by  generating  incremental  retail sales as
opposed  to  lower  margin  wholesale  revenues.  Additionally,  PHS  has  taken
advantage of promotional rebates,  which further enables its cost of foods to be
reduced.  PHS plans to continue this approach,  but it does rely on manufactures
promotion to achieve its targeted results.  Net profit was $93,599 for the three
months  ended March 31,  2006 as  compared  to a loss of $104,489  for the three
months ended March 31, 2005.


                                       17


PROSET SEGMENT INFORMATION OF OPERATING BUSINESSES
                                                      Salon
                                                     products        Change
                                                    ----------     ---------
          THREE MONTHS ENDED 3/31/06
        Revenue                                       492,522       179.22%
        Gross Profit                                  127,916      5714.36%
        SG&A                                           83,213        30.25%
        Operating Profit(loss)                         19,827       118.44%
        Net loss                                       (3,414)      -97.26%
        Interest and financing expenses                22,551        39.82%

          THREE MONTHS ENDED 3/31/05
        Revenue                                       176,391
        Gross Profit                                    2,200
        SG&A                                           63,886
        Operating Profit(loss)                       (107,541)
        Net Profit(loss)                             (124,425)
        Interest and financing expenses                16,129


         Proset  revenues  increased  by 179% to $492,522  for the three  months
         ended March 31, 2006 as compared  to $176,391  the three  months  ended
         March 31, 2005.  SG&A  increased by 30% to $83,213 for the three months
         ended March 31, 2006 as compared to $63,886 for the three  months ended
         March 31, 2005. Net loss improved from a loss of $124,425 for the three
         months ended March 31,  2005,  to a loss of $3,414 for the three months
         ended March 31,  2006.  The increase in revenue was in a large part due
         to an increase in sales of designer  luxury  goods,  which was imported
         from Europe and sold to Costco. Proset is continuing to secure a supply
         chain of designer luxury goods and plans to merchandise such items with
         the consent of the  manufactures  to targeted  retailers  in the United
         States  and  Canada.  Proset  plans to  continue  to  distribute  salon
         products as merchandise becomes available. Proset hopes it can start to
         distribute  its newly  acquired line of salon products from Italy under
         the NYCE logo at the end of the second quarter of 2006.


                                       18



B2C SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                       B2C           CHANGE
                                                    ----------     ---------
          THREE MONTHS ENDED 3/31/06
        Revenue                                       391,152         3.17%
        Gross Profit                                  112,852        23.39%
        SG&A                                          219,214        15.74%
        Operating Profit(loss)                       (145,476)        5.90%
        Net loss                                     (145,449)        2.65%
        Interest and financing expenses                    --           --
          THREE MONTHS ENDED 3/31/05
        Revenue                                       379,134
        Gross Profit                                   91,533
        SG&A                                          189,408
        Operating Profit(loss)                       (137,373)
        Net Profit(loss)                             (141,696)
        Interest and financing expenses                    --


The Company's B2C activities are conducted  through its wholly owned  subsidiary
Gran Reserve Corporation (GRC). GRC operates the following businesses

      o  Cigars Around the World sells premium  cigars to  restaurants,  hotels,
         casinos, country clubs and many other leisure related destinations. The
         company was acquired in June 2003. (www.cigarsaroundtheworld.com)
      o  CigarGold.com sells premium cigars through the Internet directly to the
         consumer. (www.cigargold.com)
      o  GRC opened its first retail store in Miami, Florida in March, 2006. The
         store is expected to be an extension to CAW  operation and the store is
         called Cigars Around the World.

      o  BeautyBuys.com  sells salon hair care products directly to the consumer
         via the  Internet.  (www.beautybuys.com)  o The  Company's B2C websites
         also expects to generate  revenue  through  affiliates and  partnership
         agreements such as www.overstock.com, www.google.com and paid links.


Cigars Around the World (CAW), a wholly owned subsidiary of Synergy Brands, Inc.
(NASDAQ:  SYBR),  officially  opened its first  retail  outlet and cigar club in
Miami Lakes Florida, on March 4, 2006. The 6,000 square-foot  facility,  located
at 15804 57th Ave, in Miami Lakes  features  more than 1,000 unique  cigars that
include  brand name,  hand made premium  cigars as well as Gran  Reserve  Corp's
(GRC) proprietary  brands as well as Cigar  Accessories.  The entire facility is
temperature  and humidity  controlled so all the Cigars can be viewed in a total
store  experience.  In  addition,  the  store  houses a Cigar  Lounge  with Free
satellite TV and Free Wireless  Internet which will enhance the customer's Cigar
smoking  and  shopping  experience.  CAW expects to use its  facility  for Radio
remotes for special  events,  seminars on upcoming news in the Cigar world,  and
other organized events for its members.

         CAW features  the top selling  Cigar  brands  which  include  Macanudo,
Partagas, Montecristo,  Cohiba, Arturo Fuentes-Opus X, Hemingway, Padron, Punch,
Romeo y' Julietta, Suarez Gran Reserve,  Davidoff, Ashton, Mike Ditka and Breton
labels  among  others.  The store  will also  offer  premium  brands of  upscale
accessories.  All the  products  in the store are  available  nationally  on the
Store's website www.CigarsAroundTheWorld.com.

         Bill Rancic, founder of CAW at www.CigarsAroundTheWorld.com  and Donald
Trump's first  "Apprentice" on the popular NBC-TV  program,  was on hand for the
store's grand opening. One of the attractions of the new store is the membership
program which enables club members to rent a climate  controlled  locker to keep
their  personal  cache  in  a  perfectly  controlled  temperature  and  humidity
environment.  Management  believes that the club has the potential to provide an
additional  revenue  stream to the strong  sales we continue to see in the cigar
division.

                                       19


         Upcoming  events  include plans for a Father's Day  celebration  in the
lounge of Cigars Around the World similar to the grand opening.  Fathers will be
given the special  treatment  they deserve as well as  exceptional  discounts on
their favorite cigars.  CAW plans NFL weekends as the football season starts and
a Super Bowl event next year.  Based upon this  model,  CAW is  exploring  other
retail opportunities to expand this concept.

         The store's grand opening celebration  received coverage by local media
including WSVN-TV, FOX; WPLG-TV, ABC; WAXY-AM, 790 The Ticket; the Miami Herald;
the Miami Laker; and the Miami New Times.


         Revenues in the  Company's  B2C  operation  for the three  months ended
March 31, 2006 increased by 3% to $391,152 as compared to $379,134 for the three
months  ended  March  31,2005.  CAW  on a  current  operating  basis  represents
approximately  56% of B2C  revenues  for the three  months ended March 31, 2006.
Gross  profit for the three  months  ended  March 31, 2006  increased  by 23% to
$112,852 as compared to $91,533 for the three months  ended March 31, 2005.  The
Company has  restructured  its  operations to centralize all  administration  in
Florida as  opposed to  Chicago,  which was the  headquarters  for CAW since its
acquisition  in 2003.  As a result SG&A  increased  by 16% to  $219,214  for the
period.


         CAW is  operating  profitably,  but the  logistical  support  in Miami,
Florida is consuming the segment's resources and thereby is the major reason the
Company believes for not allowing it to show a profit at those sales levels. The
On-line segment has over 20,000  customers,  generates an average order of $100,
with over a 50% repeat rate and generates at a 99% fulfillment rate. The Company
believes  that  building its B2C segment  brands along with  popularity  of Bill
Rancic,  the winner of the NBC show "The  Apprentice"  should  bring the segment
effective critical mass.

                                       20


                         LIQUIDITY AND CAPITAL RESOURCES

March  31,                                           2006            2005

Working Capital                                  $ 5,151,741     $ 2,699,587
Assets                                            18,824,285      16,420,027
Liabilities                                       12,116,104       9,728,614
Equity                                             6,708,181       6,691,413
Line of Credit Facility                            4,310,983       5,981,907
Receivable turnover (days)                                38              43
Inventory Turnover (days)                                 17              12
Net cash used in operating activies                 (554,849)     (2,694,010)
Net cash provided by investing activites              57,740          37,176
Net cash provided by financing activites           1,549,379       2,081,062




Liquidity for the Company  predominately  involves the need to finance  accounts
receivables,  inventory,  financing costs and operating expenses.  The cash flow
realized  from the  Company's  gross  profit  was not  sufficient  to cover  the
Company's operating  expenses.  The Company generated a net loss attributable to
Common Shareholders of approximately $469,000. Financing costs totaled $401,000.
Reductions  in  financing   expenses   would  be  beneficial  to  the  Company's
performance. This reduction could be achieved through equity-based transactions,
refinancing at lower rates as well as increasing  the operating  margins for the
Company.

Although the Company  improved its cash flow from  operating  activities by $2.1
million,  it needed to  secure  funds  from  financing  activities  to cover its
operating needs.  The Company financed its operating  activities by issuing $1.7
million in 10% notes in the first quarter of 2006.

The Company's  working capital improved by $2.4 million to $5.1 million due to a
$1.8 million reduction in the Company's lines of credit and a $300,000 reduction
in accounts payable.  Receivables increased by $525,000 due to revenue increases
and vendor rebates.

The Company acquired  sufficient capital to cover its operating expenses and had
unused  availability  of $1.4  million  under its line of  credit.  The  Company
believes  that it has  sufficient  availability  under its line of credit and an
ability to raise sufficient capital to cover its operating losses.  However, the
goal of the Company is to generate an operating  profit and not rely on external
financing whether debt or equity.

The capital resources  available to the Company consist of $6.3 million in lines
of Credit,  $3.5 million in long-term  notes and $4 million in Preferred  Stock.
The  Company's  objective is to reduce its notes  through the issuance of equity
and cash flow as well as refinancing its current  obligations  with lower rates.
However  there is no  assurance  that the  Company  would be able to achieve its
objectives.  Achieving  these goals and  objectives is material to the Company's
success.

                                       21


The  Company's  liquidity  relies on the turnover of it  inventory  and accounts
receivables. The Company reduced its receivable turnover from 43 days to 38 days
and the Company turns its overall  inventory on average  approximately  every 17
days.  The Company  believes  that its  collection  procedures  and  procurement
policies are  consistent  with industry  standards.  However,  nearly 51% of the
Company's assets consist of trade receivables and inventory. Management believes
the Company must maintain a strict policy on insuring collections of receivables
and adequate procurement based upon customer demands.

Management  believes that continued  cost  containment,  improved  financial and
operating  controls,  debt reduction,  and a focused sales and marketing  effort
should  provide  sufficient  cash flow from  operations in the near term and the
Company is working toward  reliance on such financial  sources and attributes to
cover its cash flow requirements but achievement of these goals,  however,  will
likely  continue to be  dependent  upon the  Company's  attainment  of increased
revenues,  improved  operating costs,  reduced  financing cost and trade support
levels that are consistent with management's  plans. Such operating  performance
will be subject to financial, economic and other factors beyond its control, and
there can be no assurance  that the  Company's  goals will be  achieved.  In the
interim while such goals are being pursued achievement of positive cash flow has
been reliant on equity and debt financing,  including the Company's  exchange of
notes payable for common shares and its issuance of further common and preferred
stock in private  placements  and the  Company is hopeful  that the market  will
continue to recognize the Company's  progress so that such financing  method may
continue to be available in the future.

Expected  interest  payments on notes payable for the period ended March 31, are
as follows:

03/31/07      03/31/08      03/31/09      03/31/10       03/31/11        Total
$352,000      $178,000      $109,000      $98,000         $58,000       $795,000

Variable interest rate on notes of $1,175,000 was 10.75%. Variable interest rate
on note of $621,531 was 7.75%.

CRITICAL ACCOUNTING POLICIES.

     The  discussion  and  analysis of the  Company's  financial  condition  and
results of operations are based upon its financial  statements,  which have been
prepared in accordance  with  generally  accepted  accounting  principles in the
United States. The preparation of financial  statements  requires  management to
make estimates and disclosures on the date of the financial statements. On an on
going basis,  management evaluates its estimates.  Management uses authoritative
pronouncements,  historical  experience  and other  assumptions as the basis for
making judgments.  Actual results could differ from those estimates.  Management
believes  that  the  following  critical  accounting  policies  affect  its more
significant  judgments  and  estimates  in  the  preparation  of  the  Company's
financial statements.

ACCOUNTS RECEIVABLE/ALLOWANCE FOR DOUBTFUL ACCOUNTS.

     The Company's  accounts  receivable are due from businesses  engaged in the
distribution  of grocery,  health and beauty  products as well as from consumers
who purchase  health and beauty  products and premium  handmade  cigars from the
Company's  Web sites.  Credit is extended  based on  evaluation  of a customers'
financial  condition  and,  generally,  collateral  may  be  required.  Accounts
receivable  are due  within  10 - 60 days and are  stated  at  amounts  due from
customers net of an allowance for doubtful accounts. Accounts outstanding longer
than the contractual  payment terms are considered past due.  Estimates are used
in  determining  the  allowance  for doubtful  accounts  based on the  Company's
historical  collections   experience,   current  trends,  credit  policy  and  a
percentage of its accounts  receivable by aging category.  In determining  these
percentages,  the Company looks at historical write-offs of its receivables. The
Company also looks at the credit quality of its customer base as well as changes
in its credit  policies.  The  Company  continuously  monitors  collections  and
payments from its  customers.  The Company writes off accounts  receivable  when
they  become   uncollectible,   and  payments   subsequently  received  on  such
receivables are credited to the allowance for doubtful accounts.

VALUATION OF DEFERRED TAX ASSETS.

     Deferred tax assets and liabilities represent temporary differences between
the basis of assets and  liabilities  for financial  reporting  purposes and tax
purposes.  Deferred tax assets are primarily  comprised of reserves,  which have
been deducted for financial statement  purposes,  but have not been deducted for
income tax purposes as well as net operating  loss carry  forwards.  The Company
annually reviews the deferred tax asset accounts to determine if is appears more
likely than not that the  deferred tax assets will be fully  realized.  At March
31, 2006, the Company has established a full valuation allowance.


                                       22


VALUATION OF LONG-LIVED ASSETS.

     The  Company  reviews  its  long-lived  assets  periodically  to  determine
potential impairment by comparing the carrying value of the assets with expected
net cash flows  expected  to be  provided  by the  operating  activities  of the
business or related  products.  Should the sum of the  expected  future net cash
flows be less than the carrying value,  the Company would  determine  whether an
impairment  loss should be recognized.  An impairment  loss would be measured by
comparing  the amount by which the carrying  value exceeds the fair value of the
Asset.  Long-lived  assets and  intangible  assets are reviewed  for  impairment
whenever events or changes in circumstances  indicate the carrying value may not
be  recoverable.  Impairment is measured by comparing the carrying  value of the
long-lived  assets to the estimated  undiscounted  future cash flows expected to
result  from use of the assets  and their  ultimate  disposition.  To the extent
impairment has occurred,  the carrying amount of the asset would be written down
to an amount to reflect the fair value of the asset.

SEASONALITY

     Sales by PHS  Group  and  Proset  usually  peak at the end of the  calendar
quarter,  when the Company's  suppliers offer promotions which lower prices and,
in turn,  the  Company is able to lower its prices and  increase  sales  volume.
Suppliers tend to promote at quarter end and as a result reduced  products costs
may increase  sales.  In particular,  the first and second  quarters are usually
better operating quarters. Sales of beauty care products and fragrances increase
over traditional gift giving holidays such as Christmas,  Mother's Day, Father's
Day, and Valentine's Day.

     Cigar product sales also increase  during holiday periods and summer months
as well as around special sporting events.

INFLATION

     The Company believes that inflation, under certain circumstances,  could be
beneficial  to the  Company's  major  business,  PHS  Group.  When  inflationary
pressures  drive product costs up, the Company's  customers  sometimes  purchase
greater  quantities of product to expand their  inventories  to protect  against
further pricing  increases.  This enables the Company to sell greater quantities
of products that are sensitive to inflationary pressures.  However, inflationary
pressures  frequently increase interest rates. Since the Company is dependent on
financing,  any increase in interest  rates will increase the  Company's  credit
costs, thereby reducing its profits.  However,  inflation increases prices which
maybe a natural  hedge to an  increase in  interest  in the  Company's  consumer
business.  However,  in certain times rising prices may cause a decline in sales
that would result in reduced operating profit.


                                       23


Item 4-Controls and Procedures

Our  management,  including  our Chief  Executive  Officer  and Chief  Financial
Officer,  have evaluated our  disclosure  controls and procedures as of and have
found such to be effective  as of the end of the period  covered by this report.
Under rules  promulgated  by the SEC,  disclosure  controls and  procedures  are
defined as those controls or other  procedures of an issuer that are designed to
ensure that  information  required to be  disclosed by the issuer in the reports
filed  or  submitted  by it  under  the  Exchange  Act is  recorded,  processed,
summarized and reported,  within the time periods  specified in the Commission's
rules  and  forms.  Based  on the  evaluation  of our  disclosure  controls  and
procedures,  management  determined  that  such  controls  and  procedures  were
effective  in timely  alerting  them to  material  information  relating  to the
Company (including its Consolidated Subsidiaries) required to be included in the
Company's periodic reports.

Further,  there were no significant changes in the internal controls or in other
factors that could significantly affect these controls after March 31, 2006, the
date of the conclusion of the evaluation of disclosure controls and procedures.

The Company's  management,  including its  principal  executive  officer and the
principal  financial  officer,  does not expect  that the  Company's  disclosure
controls and  procedures  and its internal  control  processes  will prevent all
error  and all  fraud.  A  control  system,  no matter  how well  conceived  and
operated,  can  provide  only  reasonable,  not  absolute,  assurance  that  the
objectives  of the  control  system  are met.  Further,  the design of a control
system  must  reflect  the fact that  there are  resource  constraints,  and the
benefits of controls must be considered relative to their costs.  Because of the
inherent  limitations  in all control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.  These inherent  limitations include
the  realities  that  judgments  in  decision-making  can be  faulty,  and  that
breakdowns can occur because of simple error or mistake. Additionally,  controls
can be circumvented by the individual acts of some persons,  by collusion of two
or more people,  or by  management  override of the  control.  The design of any
system of  controls  also is based in part upon  certain  assumptions  about the
likelihood of future events,  and there can be no assurance that any design will
succeed in achieving  its stated goals under all  potential  future  conditions.
Over time,  controls may become inadequate because of changes in conditions,  or
the degree of  compliance  with the  policies  or  procedures  may  deteriorate.
Because  of  the  inherent  limitations  in  a  cost-effective  control  system,
misstatements  due to error or fraud  may  occur  and may not be  detected.  The
Company  monitors its disclosure  controls and procedures and internal  controls
and makes  modifications  as necessary;  the Company's  intent in this regard is
that the disclosure  controls and  procedures and the internal  controls will be
maintained  as dynamic  systems that change  (including  with  improvements  and
corrections) as conditions warrant.

                                       24



ITEM 1A: RISK FACTORS

FORWARD LOOKING INFORMATION AND CAUTIONARY STATEMENTS

Other than the factual matters set forth herein, the matters and items set forth
in  this  report  are   forward-looking   statements   that  involve  risks  and
uncertainties.  The  Company's  actual  results may differ  materially  from the
results discussed in the forward-looking statements.  These statements relate to
future events or the Company's future financial performance and include, but are
not limited to, statements concerning:

The anticipated benefits and risks of the Company's key strategic  partnerships,
business relationships and acquisitions;

The Company's ability to attract and retain customers;

The  anticipated  benefits  and risks  associated  with the  Company's  business
strategy,  including those relating to its distribution and fulfillment strategy
and its current and future product and service offerings;

The  Company's  future  operating  results,  its  need for and  availability  of
financing to sustain its operations and expand thereon;  and the future value of
its common stock;

The  anticipated  size or and trends in the market segments in which the Company
competes and the anticipated competition in those markets;

Potential government regulation; and

The Company's future capital requirements and its ability to satisfy its capital
needs.

Furthermore,  in some cases,  you can  identify  forward-looking  statements  by
terminology such as may, will, could, should, expect, plan, intend,  anticipate,
believe, estimate, predict, potential or continue, the negative of such terms or
other  comparable  terminology.  These statements are only  predictions.  Actual
events  or  results  may  differ  materially.  Factors  that  could  cause  such
differences  include,  but are not limited to, those identified herein and other
risks included from time to time in the Company's other  Securities and Exchange
Commission  ("SEC")  reports and press  releases,  copies of which are available
from the Company upon request.

Although  the  Company   believes  that  the   expectations   reflected  in  the
forward-looking  statements are reasonable,  it cannot guarantee future results,
levels of activity,  performance or achievements  and continued  availability of
logistics  and  financial  support  therefore.  Moreover the Company  assumes no
responsibility  for  the  accuracy  and  completeness  of  the   forward-looking
statements  to conform such  statements  to actual  results or to changes in its
expectations.

In addition  to the other  information  in this Form 10-Q,  the  following  risk
factors  should be  carefully  considered  in  evaluating  the Company  business
because these factors may have a significant  impact on the Company's  business,
operating  results  and  financial  condition.  As a result of the risk  factors
discussed  below and elsewhere in this Form 10-Q and the risks  discussed in the
Company's other SEC filings,  actual results could differ  materially from those
projected in any forward-looking statements.

                                       25


1. THE COMPANY HAS INCURRED  OPERATING  LOSSES,  HAS MATERIAL DEBT, AND HAS BEEN
AND IS RELIANT UPON FINANCING.

The Company has a long history of operating  losses. To date, a large portion of
the Company's  expenses have been financed  through capital raising  activities.
Although  the Company has  narrowed  its losses,  it still  continues  to report
operating  deficits  as opposed to  profits.  A large  portion of the  Company's
historical losses is a direct result of fees and expenses  associated with stock
and/or other working  capital  financing.  The Company  believes that  Financing
costs must be reduced in order to improve operating  results.  Failure to reduce
financing costs will likely inhibit the Company's growth.  There is no assurance
that further  financing  will not be needed for  operating  purposes,  and where
needed  there can be no  assurances  of continued  availability  of financing at
affordable levels of expense.

THE COMPANY HAS SIGNIFICANT INDEBTEDNESS

As of March 31, 2006 the Company had  long-term  indebtedness  of $3.5  million.
Although the Company made debt  principal  reduction  payments over the last two
years, it may incur substantial  additional debt in the future, and in any event
a  significant  portion  of  the  Company's  future  cash  flow  from  operating
activities  is likely to remain  dedicated  to the payment of  interest  and the
repayment of principal on its  indebtedness.  The Company's  indebtedness  could
limit its ability to obtain  additional  financing for working capital,  capital
expenditures,  debt service requirements,  acquisitions or other purposes in the
future,  as needed;  to plan for, or react to,  changes in technology and in its
business  and  competition;  and to react in the event of an economic  downturn.
There is no  guarantee  that the Company  will be able to meet its debt  service
obligations. If the Company is unable to generate sufficient cash flow or obtain
funds for  required  payments,  or it we fail to comply  with  covenants  in its
indebtedness,  the Company will be in default. In addition,  the Company may not
be able to refinance its indebtedness on terms acceptable to the Company,  or at
all.

Due to the Company's limited operating history, its evolving business model, and
the  unpredictability  of  its  industries,  the  Company  may  not be  able  to
accurately forecast its rate of growth. The Company bases its current and future
expense  levels and its  investment  plans on  estimates of future net sales and
rate of growth.  Its expenses and investments  are to a large extent fixed,  and
the Company  may not be able to adjust its  spending  quickly  enough if its net
sales fall short of its expectations.

The  Company's  revenue and  operating  profit  growth  depends on the continued
growth of demand for the products offered by the Company or its sellers, and its
business is affected by general economic and business conditions  throughout the
world. A softening of demand,  whether caused by changes in consumer preferences
or a weakening of the U.S. or global economies,  may result in decreased revenue
or growth.  Terrorist attacks and armed hostilities create economic and consumer
uncertainty that could adversely affect its revenue or growth. Such events could
create  delays  in,  and  increase  the cost of,  product  shipments,  which may
decrease  demand.  Revenue  growth may not be sustainable  and its  company-wide
percentage growth rate may decrease in the future.

The Company's net sales and operating results will also fluctuate for many other
reasons, including:

- - its ability to expand its network of purchasers  and  suppliers,  and to enter
into,  maintain,  renew, and amend on favorable terms its commercial  agreements
and strategic alliances;

- - its ability to acquire merchandise, manage inventory, and fulfill orders;

- - the introduction by the Company's  current or future  competitors of websites,
products, services, price decreases, or improvements;

- -  changes  in usage of the  Internet  and  e-commerce,  including  in  non-U.S.
markets;

- - timing, effectiveness, and costs of upgrades and developments in the Company's
systems and infrastructure;

- - the effects of commercial agreements and strategic alliances and the Company's
ability to  successfully  implement the underlying  relationships  and integrate
them into its business;

                                       26


- - the effects of acquisitions, and other business combinations and the Company's
ability to successfully integrate them into its business;

- - the success of the Company's geographic and product line expansions;

- - technical difficulties, system downtime, or interruptions;

- - variations in the mix of products and services the Company sells;

- - variations in the Company's level of merchandise and vendor returns;

- - disruptions in service by shipping carriers;

- - the extent to which the Company  offers  free  shipping,  continues  to reduce
product prices  worldwide,  and provides  additional  benefits to its customers,
which reduce its gross or operating profits;

- - the extent  the  Company  invests  in  technology  and  content,  fulfillment,
marketing and other expense categories;

- - the extent to which the Company provides for and pays taxes; and

- - an  increase  in the  prices  of fuel  and  gasoline,  which  are  used in the
transportation of packages, as well as an increase in the prices of other energy
products,  primarily natural gas and electricity, and commodities like paper and
packing supplies, all of which are used in the Company's operating facilities.

2. DEPENDENCE ON PUBLIC TRENDS.

The  Company's   business  is  subject  to  the  effects  of  changing  customer
preferences  and the  economy,  both of which are  difficult to predict and over
which the Company has no control.  A change in either consumer  preferences or a
downturn in the economy may affect the Company's business prospects.

3. POTENTIAL PRODUCT LIABILITY.

As a  participant  in  the  distribution  chain  between  the  manufacturer  and
consumer,  the  Company  would  likely be named as a  defendant  in any  product
liability  action  brought by a consumer.  To date, no claims have been asserted
against the Company for product liability;  there can be no assurance,  however,
that such claims will not arise in the future. Currently, the Company does carry
product liability  insurance.  In the event that any products liability claim is
not fully funded by insurance,  and if the Company is unable to recover  damages
from the  manufacturer  or supplier of the product that caused such injury,  the
Company  may be  required  to pay some or all of such claims from its own funds.
Any such payment could have a material adverse impact on the Company.

4. RELIANCE ON COMMON CARRIERS.

Although the Company has in the last few years leased a fleet of trucks operated
by the Company to make deliveries,  the Company is still dependent, for shipping
of product purchased, on common carriers in the trucking industry.  Although the
Company uses several hundred common carriers,  the trucking  industry is subject
to strikes from time to time,  which could have material  adverse  effect on the
Company's  operations if alternative  modes of shipping are not then  available.
Additionally the trucking industry is susceptible to various natural  disasters,
which can close  transportation lanes in any given region of the country. To the
extent  common  carriers  are  prevented  from or  delayed  in  utilizing  local
transportation lanes or otherwise trucking services are curtailed because of any
other  case,  the Company  will likely  incur  higher  freight  costs due to the
limited  availability of trucks during any such period that transportation lanes
are restricted.

5. COMPETITION.

The  Company  is subject  to  competition  in all of its  various  product  sale
businesses.  While  these  industries  may be  highly  fragmented,  with  no one
distributor  dominating  the  industry,  the  Company is subject to  competitive
pressures from other distributors based on price and service and product quality
and origin.

                                       27

The food industry is sensitive to a number of economic  conditions  such as: (i)
food  price  deflation  or  inflation,  (ii)  softness  in  local  and  national
economies,  (iii)  increases  in  commodity  prices,  (iv) the  availability  of
favorable  credit and trade terms,  and (v) other economic  conditions  that may
affect consumer buying habits. Any one or more of these economic  conditions can
affect the demand for products PHS distributes to its customers.

The  industries  in which PHS competes in are  extremely  competitive.  Both the
wholesale  grocery operation and supply chain services to businesses are subject
to competitive practices that may affect: (i) the prices at which PHS is able to
sell products to its service area,  (ii) sales volume,  (iii) the ability of our
traditional food distribution customers to sell products PHS supplies, which may
affect  future  orders,  and (iv)  ability to attract and retain  customers.  In
addition,  the nature and extent of  consolidation  in the food and  traditional
food distribution industries could affect the competitive position. PHS competes
with larger  distributors  and retailers  that have greater  resources  then the
Company.

The U.S. Market for e-commerce  services is extremely  competitive.  The Company
expects  competition  to intensify as current  competitors  expand their product
offerings and enter the e-commerce market, and new competitors enter the market.

The  principal  competitive  factors  are the  quality  and  breadth of services
provided,  potential for successful  transaction activity and price.  E-commerce
markets are  characterized  by rapidly  changing  technologies  and frequent new
product and service  introductions.  The Company may fail to update or introduce
new market  pricing  formats,  selling  techniques  and/or other  mechanics  and
administrative  tools and formats for  internet  sales  consistent  with current
technology  on a timely basis or at all. If its fails to  introduce  new service
offerings or to improve its existing  service  offerings in response to industry
developments,  or if its  prices are not  competitive,  the  Company  could lose
customers, which could lead to a loss of revenues.

Because there are  relatively  low barriers to entry in the  e-commerce  market,
competition  from other  established  and emerging  companies may develop in the
future.  Many  of the  Company's  competitors  may  also  have  well-established
relationships with the Company's existing and prospective  customers.  Increased
competition is likely to result in fee reductions, reduced margins, longer sales
cycles for the  Company's  services and a decrease or loss of its market  share,
any of which could harm its business, operating results or financial condition.

Many of the Company's  competitors have, and new potential competitors may have,
more experience developing  Internet-based  software applications and integrated
purchasing  solutions,  larger  technical  staffs,  larger customer bases,  more
established  distribution  channels,   greater  brand  recognition  and  greater
financial,  marketing  and other  resources  than the Company  has. In addition,
competitors  may be able to develop  products and services  that are superior to
those of the Company or that achieve greater customer  acceptance.  There can be
no assurance that the e-commerce solutions offered by the Company's  competitors
now or in the future  would not be perceived as superior to those of the Company
by either businesses or consumers.

6. LITIGATION

The Company is subject to legal  proceedings  and claims,  which  arise,  in the
ordinary  course of its business.  In the opinion of  management,  the amount of
ultimate  liability with respect to these actions  should not materially  affect
the financial position,  results of operations or cash flows of the Company, but
there can be no assurance as to this.

                                       28


7. POSSIBLE LOSS OF NASDAQ SMALL CAP LISTING.

Synergy's  qualification  for trading on the NASDAQ  Small Cap system has in the
past been  questioned,  the focus being on the market  quotes for the  Company's
stock,  the current bid price having for a time in the past been  reduced  below
the  minimum  NASDAQ  standard  of $1 and  had  been  below  such  level  for an
appreciable  period of time,  as well as the Company also being  notified in the
past that stockholders' equity had fallen below minimum NASDAQ continued listing
standard of $2,500,000. NASDAQ has established, and the Commission has approved,
certain  maintenance  requirements  to which the  Company  must adhere to remain
listed,  including the requirement that a stock listed in such market have a bid
price  greater  than  or  equal  to  $1.00  and  the  listed  Company   maintain
stockholders  equity  above  $2,500,000.  The bid price per share for the Common
Stock of  Synergy  had been  below  $1.00 in the past and the  Common  Stock has
remained  on the NASDAQ  Small Cap System  because  Synergy  had  complied  with
alternative  criteria,  which are now eliminated under the new rules. If the bid
price dips  below  $1.00 per share,  and is not  brought  above such level for a
sustained period of time or the Company fails to maintain  stockholders'  equity
at a level of at least  $2,500,000  the Common Stock could be delisting from the
NASDAQ Small Cap System and  thereafter  trading would likely be reported in the
NASDAQ's OTC Bulletin  Board or in the "pink  sheets." In the event of delisting
from the NASDAQ Small Cap System,  the Common Stock would become  subject to the
rules adopted by the Commission regulating broker-dealer practices in connection
with  transactions in "penny stocks",  including what the Company believes to be
stringent   disclosure   rules  very  different  from  NASDAQ  trading  practice
procedures.  These  disclosure  requirements may have the effect of reducing the
level of trading  activity  in the  secondary  market  for a stock that  becomes
subject to the penny stock  rules.  If the Common  Stock  became  subject to the
penny  stock  rules,  many  broker-dealers  might  be  unwilling  to  engage  in
transactions  in  the  Company's  securities  because  of the  added  disclosure
requirements,  thereby  making it more  difficult  for  purchasers of the Common
Stock to dispose of their shares.  The Company's  common stock has  historically
remained at NASDAQ  trading  levels above $1 except for limited  periods of time
and the  Company  has  achieved  and is  confident  of  maintaining  a level  of
Stockholders'  equity above $2,500,000.  Historical  stability combined with the
Company's   increasing   business   share  in  the  market  and  its  continuing
establishment as a viable force in the industries  wherein it participates gives
the Company  confidence that its  susceptibility to market  deficiencies is in a
much  lessened  state then in years past and that it can continue to achieve and
maintain NASDAQ listing compliance, but of this there can be no assurance.

8. RISKS OF BUSINESS DEVELOPMENT-INTERNET MARKETING -THE COMPANY DEPENDS ON
CONTINUED USE OF THE INTERNET AND GROWTH OF THE ONLINE PRODUCT PURCHASE MARKET.

Because still the lines of product and product distribution  established for the
Company regarding its e-commerce marketing are relatively new and different from
its  historical   non-internet  product  distribution  business,  the  Company's
operations in these areas should continue to be considered subject to all of the
risks  inherent  in a new  business  enterprise,  including  the  absence  of an
appreciable  operating  history and the expense of new product  development  and
uncertainties  on demand and  logistics  of delivery and other  satisfaction  of
customer demands.  Various problems,  expenses,  complications and delays may be
encountered in connection with the development of the Company's new products and
methods of product  distribution.  These expenses must either be paid out of the
proceeds of future  equity  offerings or out of  generated  revenues and Company
profits  and will likely be a drain on Company  capital if revenues  and revenue
collection do not keep pace with Company expenses.  There can be no assurance as
to the continued availability of funds from revenues or from any other sources.

The Company's future potential  revenues and profits  substantially  depend to a
great  extent  upon the  widespread  acceptance  and use of the  Internet  as an
effective  medium  of  business  and   communication  by  the  Company's  target
customers. Rapid growth in the use of and interest in the Internet has occurred.
As a result,  acceptance and use continue to develop,  and a sufficiently  broad
base of  consumers  have  adopted,  and  continue to use, the Internet and other
online  services  as a medium  of  commerce  but there  can be no  assurance  of
continued use at the levels  anticipated  by the Company to sustain its internet
business segments.

In addition,  the Internet may not be accepted as a viable long-term  commercial
marketplace  for  a  number  of  reasons,   including   potentially   inadequate
development of the necessary network  infrastructure  or delayed  development of
enabling  technologies and performance  improvements,  ease of use restrictions,
and/or  potential  customer  continued  preferences for more traditional see and
touch  purchasing.  The Company's success will depend, in large part, upon third
parties  maintaining the Internet  infrastructure  to provide a reliable network
backbone  with the speed,  data  capacity,  security and hardware and  education
regarding and ease of use thereof as necessary for reliable  Internet access and
services  and  hopeful  continued  shifting  of  potential   customers  shopping
preferences to the internet.

                                       29


As the Internet and online commerce  industry  evolve,  the Company must license
leading  technologies  useful in its  business,  enhance its existing  services,
develop new services and technology that address the increasingly  sophisticated
and varied  needs of its  prospective  customers  and  respond to  technological
advances and emerging industry  standards and practices on a cost-effective  and
timely  basis.  The  Company  may  not be  able to  successfully  implement  new
technologies  or adapt its  proprietary  technology and  transaction  processing
systems to customer requirements or emerging industry standards.  If the Company
is unable to do so, it could adversely impact its ability to build on its varied
businesses and attract and retain customers.

The  Company's  future  revenues  and profits  depend to a large extent upon the
widespread  acceptance  and use of the Internet  and other online  services as a
medium for  commerce by  merchants  and  consumers.  The use of the Internet and
e-commerce  may not continue to develop at past rates and a  sufficiently  broad
base of business and  individual  customers may not adopt or continue to use the
Internet as a medium of commerce.  The market for the sale of goods and services
over the Internet is a relatively  new and  emerging  market.  Demand and market
acceptance for recently  introduced  services and products over the Internet are
subject to a high level of  uncertainty.  Growth in the Company's  customer base
depends  on  obtaining  businesses  and  consumers  who have  historically  used
traditional  means  of  commerce  to  purchase  goods.  For  the  Company  to be
successful,  the Company believes that these market participants must accept and
use the novel ways of conducting  business and the Internet provides  exchanging
information as is provided by the Internet.

E-commerce  may not prove to be a viable medium for purchasing for the following
reasons, any of which could seriously harm the Company's business:

- - The  necessary  infrastructure  for  Internet  communications  may not develop
adequately;

- - The Company's potential customers,  buyers and suppliers may have security and
confidentiality concerns;

- - Complementary products, such as high-speed modems and high-speed communication
lines, may not be developed or be adequately available;

- - Alternative-purchasing solutions may be implemented;

- - Buyers may  dislike the  reduction  in the human  contact  and product  review
attendant  to  Internet  sales,  different  from that  inherent  in  traditional
purchasing methods;

- - Use of the Internet and other online  services may not continue to increase or
may increase more slowly than expected;

- - The  development or adoption of new technology  standards and protocols may be
delayed or may not occur; and

- - New and burdensome governmental regulations may be imposed.

                                       30


The  Internet  is still  relatively  new and  rapidly  changing  technology  and
continues to experience  significant growth in the number of users, frequency of
use  and   bandwidth   requirements.   There  can  be  no  assurance   that  the
infrastructure of the Internet and other online services will be able to support
the  demands  placed  upon them and/or that the Company may be able to keep pace
therewith.  Furthermore,  the Internet has  experienced a variety of outages and
other delays as a result of damage to portions of its infrastructure,  and could
face such  outages and delays in the  future.  These  outages  and delays  could
adversely  affect the level of Internet  usage and also the level of traffic and
the  processing  of  transactions.  In  addition,  the  Internet or other online
services could lose their viability due to delays in the development or adoption
of new standards and protocols  required to handle  increased levels of Internet
or other online service activity, or due to increased  governmental  regulation.
Changes in or insufficient availability of telecommunications  services or other
Internet service providers to support the Internet or other online services also
could result in slower response times and adversely affect usage of the Internet
and other online services generally and the Company's service in particular.  If
use of the Internet and other online services does not continue to grow or grows
more slowly than  expected,  if the  infrastructure  of the  Internet  and other
online  services does not  effectively  support growth that may occur, or if the
Internet  and  other  online  services  do not  become  or  sustain  as a viable
commercial marketplace, the Company will have to adapt its business model to any
resulting new environment,  which would materially  adversely affect its results
of operations and financial condition.

9. RAPIDLY CHANGING MARKET MAY IMPACT OPERATIONS.

The market for the Company's products is rapidly changing with evolving industry
standards and frequent new product  introductions.  The Company's future success
will depend in part upon its continued  ability to enhance its existing products
and  to  introduce  new  products  and  features  to  meet   changing   customer
requirements and emerging  industry  standards and to continue to have access to
such products from their sources on a pricing schedule  conducive to the Company
operating at a profit. The Company will have to continuously develop, change and
implement  as and where  necessary  an  appropriate  marketing  strategy for its
various  products.  There can be no assurance that the Company will successfully
complete the  development  of future  products or that the Company's  current or
future products will achieve market  acceptance levels and be made available for
sale by the  Company  conducive  to the  Company's  fiscal  needs.  Any delay or
failure  of these  products  to  achieve  market  acceptance  or limits on their
availability  for sale by the  Company  would  adversely  affect  the  Company's
business.  In  addition,  there  can  be  no  assurance  that  the  products  or
technologies  developed  by others  will not render the  Company's  products  or
technologies non-competitive or obsolete.

Management  believes actions taken and presently being taken to meet and enhance
the Company's operating and financial requirements should assure and provide the
opportunity for the Company to continue as a going concern. However,  Management
cannot predict the outcome of future  operations  and no  adjustments  have been
made to offset the outcome of this uncertainty.

                                       31


10. EXTENSIVE AND INCREASING  REGULATIONS OF TOBACCO PRODUCTS AND LITIGATION MAY
IMPACT CIGAR INDUSTRY.

The tobacco industry in general has been subject to extensive  regulation at the
federal,  state and local levels. Recent trends have increased regulation of the
tobacco   industry.   Although   regulation   initially   focused  on  cigarette
manufacturers,  it has begun to have a broader impact on the industry as a whole
and may focus more directly on cigars in the future.  The increase in popularity
of cigars May likely lead to an increase in regulation  of cigars.  A variety of
bills  relating to tobacco  issues have been  introduced  in the U.S.  Congress,
including  bills that would (i) prohibit the  advertising  and  promotion of all
tobacco products or restrict or eliminate the  deductibility of such advertising
expense,  (ii) increase  labeling  requirements on tobacco  products to include,
among others things, addiction warnings and lists of additives and toxins, (iii)
shift  control of tobacco  products and  advertisements  from the Federal  Trade
Commission  (the "FTC") to the Food and Drug  Administration  (the "FDA"),  (iv)
increase  tobacco  excise  taxes and (v) require  tobacco  companies  to pay for
health care costs incurred by the federal  government in connection with tobacco
related  diseases.  There has also been recent  cooperation  between federal and
State  authorities to curtail  Internet sales of tobacco products because of tax
issues  as  well  as  underage  purchase  questions.  Future  enactment  of such
proposals  or  similar  bills  may have an  adverse  effect  on the  results  of
operations or financial condition of the Company.  Although,  except for warning
labeling and smoke free facilities,  current  legislation and regulation focuses
on  cigarette  smoking  and  sales,  there is no  assurance  that  the  scope of
legislation will not be expanded in the future to encompass cigars as well.

A majority of states  restrict or prohibit  smoking in certain public places and
restrict  the  sale  of  tobacco  products  to  minors.  Local  legislative  and
regulatory bodies also have increasingly moved to curtail smoking by prohibiting
smoking in certain buildings or areas or by designating  "smoking" areas.  These
restrictions  generally do not distinguish between cigarettes and cigars.  These
restrictions  and future  restrictions  of a similar nature have and likely will
continue to have an adverse effect on the Company's sales or operations  because
of resulting  difficulty  placed upon advertising and sale of tobacco  products,
such as  restrictions  and in many cases  prohibition  of  counter  access to or
display of  premium  handmade  cigars,  and/or  decisions  by  retailers  not to
advertise for sale and in many cases to sell tobacco  products because of public
pressure to stop the selling of tobacco products.  Numerous  proposals also have
been and are being  considered  at the state and local  levels,  in  addition to
federal  regulations,  to restrict  smoking in certain public areas,  regulating
point of sale placement and promotions of tobacco products and requiring warning
labels.

Increased  cigar  consumption  and the publicity  such increase has received may
increase  the risk of  additional  regulation.  The Company  cannot  predict the
ultimate  content,  timing or effect of any  additional  regulation  of  tobacco
products by any federal,  state,  local or regulatory  body, and there can be no
assurance  that any such  legislation  or  regulation  would not have a material
adverse effect on the Company's business.

In addition numerous tobacco litigation has been commenced and may in the future
be instituted,  all of which may adversely affect (albeit focusing  primarily on
cigarette  smoking)  cigar  consumption  and  sale and may  pressure  applicable
government  entities to institute  further and stricter  legislation to restrict
and possibly prohibit cigar sale and consumption,  any and all of which may have
an adverse affect on Company business.

11. NO DIVIDENDS LIKELY.

No dividends have been paid on the Common Stock since inception,  nor, by reason
of its current  financial  status and its contemplated  financial  requirements,
does Synergy  contemplate  or anticipate  paying any  dividends  upon its Common
Stock in the foreseeable future but the Company does have outstanding  preferred
stock upon which dividends are paid current.

                                       32


12. POTENTIAL LIABILITY FOR CONTENT ON THE COMPANY'S WEB SITE.

Because the  Company  posts  product  information  and other  content on its Web
sites, the Company faces potential liability for negligence,  copyright, patent,
trademark,  defamation,  indecency  and other  claims  based on the  nature  and
content of the materials that the Company posts.  Such claims have been brought,
and sometimes successfully pressed, against other Internet content distributors.
In addition,  unauthorized  personnel could expose the Company to liability with
respect to the unauthorized  duplication of content or unauthorized use of other
parties'  proprietary  technology or infiltration into the Company's system. The
Company is not aware of any present  claim of such  nature or any current  basis
therefore but because of the nature of the product marketing techniques utilized
by the Company with  application  of the Internet,  likelihood of claims of such
nature arising in the future cannot be predicted.

13. THE COMPANY'S NET SALES WOULD BE HARMED IF IT EXPERIENCES SIGNIFICANT CREDIT
CARD FRAUD.

A failure to adequately  control  fraudulent credit card transactions would harm
the  Company's  net sales and  results of  operations  because it does not carry
insurance  against such risk.  Under current credit card practices,  the Company
may be held liable for  fraudulent  credit card  transactions  where it does not
obtain a cardholder's signature, a frequent practice in Internet sales.

14. POTENTIAL FUTURE SALES OF COMPANY STOCK.

The  majority  of the  shares of common  stock of the  Company  outstanding  are
"restricted  securities" as that term is defined in Rule 144  promulgated  under
the Securities Act of 1933. In general under Rule 144 a person (or persons whose
shares are  aggregated)  who has satisfied a one year holding  period may, under
certain  circumstances,  sell within any three  month  period a number of shares
which does not exceed the greater of 1% of the then outstanding shares of common
stock or the average  weekly trading volume during the four calendar weeks prior
to such sale. Rule 144 also permits,  under certain  circumstances,  the sale of
shares by a person who is not an affiliate of the Company and who has  satisfied
a two-year  holding period  without,  any quantity  limitation.  The majority of
holders of the shares of the  outstanding  common  stock of the  Company  deemed
"restricted  securities" have already  satisfied at least their one year holding
period  or will do so with the  next  fiscal  year,  and  such  stock is  either
presently  or within the next fiscal year will become  eligible  for sale in the
public market (subject to volume  limitations of Rule 144 when applicable).  The
Company is unable to predict  the effect  that sales of its common  stock  under
Rule 144, or  otherwise,  may have on the then  prevailing  market  price of the
common stock.  However,  the Company believes that the sales of such stock under
Rule 144 may have a depressive effect upon the market.

15. THE COMPANY MAY NOT BE ABLE TO CONTINUE ATTRACTING NEW CUSTOMERS.

The  success  of the  Company's  business  model  depends  in large  part on its
continued  ability to maintain and re sell to current  customers and to increase
its number of customers in the future.  The market for its  businesses  may grow
more slowly than anticipated  because of or become  saturated with  competitors,
many of which may offer  lower  prices or broader  distribution.  The Company is
also highly  dependant on Internet  sales,  which require  interest of potential
suppliers in the Internet mode of product  purchasing.  Some potential suppliers
may not want to join the Company's networks because they are concerned about the
possibility  of their  products  being listed  together with their  competitors'
products  thus  limiting  availability  of  product  mix made  available  by the
Company.  If the Company cannot  continue to bring new customers to its Internet
sites or maintain its existing  customer base or attract listing of a mixture of
product, the Company may be unable to offer the benefits of the network model at
levels sufficient to attract and retain customers and sustain that aspect of its
business.

                                       33


16. THE  COMPANY'S  BUSINESS  MAY SUFFER IF IT IS NOT ABLE TO PROTECT  IMPORTANT
INTELLECTUAL PROPERTY.

The Company's  ability to compete  effectively  against  other  companies in its
industry  will  depend,  in part,  on its  ability  to protect  its  proprietary
technology and systems designs  relating to its  technologies.  The Company does
not know  whether  it has been or will be  completely  successful  in doing  so.
Further,  its competitors may independently  develop or patent technologies that
are  substantially  equivalent  or  superior  to those of the  Company  so as to
effectively compete.

17.  THE  COMPANY  MAY  NOT BE  ABLE  TO  MAINTAIN  THE  CONFIDENTIALITY  OF ITS
PROPRIETARY KNOWLEDGE.

The Company  relies,  in part,  on  contractual  provisions to protect its trade
secrets and proprietary  knowledge.  These  agreements may be breached,  and the
Company may not have  adequate  remedies for any breach.  Its trade  secrets may
also  be  known  without  breach  of  such  agreements  or may be  independently
discovered by competitors.  Its inability to maintain the proprietary  nature of
its  technology  could harm its business,  results of  operations  and financial
condition by adversely affecting its ability to compete.

18. OTHERS MAY ASSERT THAT THE COMPANY'S TECHNOLOGY INFRINGES THEIR INTELLECTUAL
PROPERTY RIGHTS.

The Company  believes  that its  technology  does not infringe  the  proprietary
rights of others.  However,  the  e-commerce  industry is  characterized  by the
existence of a large number of patents and  trademarks  and frequent  claims and
litigation  based on allegations of patent  infringement  and violation of other
intellectual  property rights. As the e-commerce market and the functionality of
products in the industry continue to grow and overlap, the Company believes that
the possibility of an intellectual property claim against it will increase.  For
example, the Company may inadvertently  infringe an intellectual  property right
of which it is unaware,  or there may be  applications  to protect  intellectual
property  rights now pending of which it is unaware  which it may be  infringing
when they are issued in the  future,  or the  Company's  service or systems  may
incorporate   and/or  utilize  third  party   technologies   that  infringe  the
intellectual  property  rights of others.  The  Company  has been and expects to
continue to be subject to alleged infringement claims. The defense of any claims
of  infringement  made  against  the  Company by third  parties,  whether or not
meritorious,  could  involve  significant  legal costs and require the Company's
management to divert time and attention from its business operations.  Either of
these consequences of an infringement claim could have a material adverse effect
on the Company's  operating results. If the Company is unsuccessful in defending
any  claims of  infringement,  it may be forced  to  obtain  licenses  or to pay
royalties  to  continue  to use its  technology.  The Company may not be able to
obtain any necessary licenses on commercially reasonable terms or at all. If the
Company fails to obtain necessary licenses or other rights, or if these licenses
are costly,  its operating results may suffer either from reductions in revenues
through the Company's inability to serve customers or from increases in costs to
license third-party technologies.

19. THE COMPANY'S BUSINESS MAY BE ADVERSELY AFFECTED IF IT IS UNABLE TO CONTINUE
TO LICENSE SOFTWARE THAT IS NECESSARY FOR ITS SERVICE OFFERING.

Through distributors,  the Company licenses a variety of commercially  available
Internet technologies, which are used in its services and systems to perform key
functions.  As a result,  the  Company  is to a certain  extent  dependent  upon
continuing to maintain  these  technologies.  There can be no assurance that the
Company  would be able to  replace  the  functionality  provided  by much of its
purchased Internet technologies on commercially  reasonable terms or at all. The
absence of or any  significant  delay in the  replacement of that  functionality
could  have a  material  adverse  effect on the  Company's  business,  financial
condition and results of operations.

                                       34


20. THE COMPANY'S SYSTEMS  INFRASTRUCTURE  MAY NOT KEEP PACE WITH THE DEMANDS OF
ITS CUSTOMERS.

Interruptions  of  service  as a  result  of a high  volume  of  traffic  and/or
transactions could diminish the attractiveness of the Company's services and its
ability to attract  and retain  customers.  There can be no  assurance  that the
Company will be able to accurately  project the rate or timing of increases,  if
any,  in the use of its  service,  or that it will be able to expand and upgrade
its systems and infrastructure to accommodate such increases in a timely manner.
The Company  currently  maintains  systems in the U.S.  Any failure to expand or
upgrade  its  systems  could have a material  adverse  effect on its  results of
operations and financial condition by reducing or interrupting  revenue flow and
by limiting its ability to attract new  customers.  Any such failure  could also
have a material  adverse  effect on the business of its  customers,  which could
damage the  Company's  reputation  and expose it to a risk of loss or litigation
and potential liability.

Service  offerings   involving  complex   technology  often  contain  errors  or
performance  problems.  Many  serious  defects are  frequently  found during the
period  immediately  following  introduction and initial  implementation  of new
services or enhancements to existing services.  Although the Company attempts to
resolve all errors that it believes would be considered serious by its customers
before  implementation,  its systems are not  error-free.  Errors or performance
problems could result in lost revenues or  cancellation  of customer  agreements
and may expose the Company to litigation and potential  liability.  In the past,
the Company has  discovered  errors in  software  used in the Company  after its
incorporation  into Company  sites.  The Company  cannot assure that  undetected
errors or  performance  problems in its existing or future  services will not be
discovered  or that known errors  considered  minor by it will not be considered
serious by its  customers.  The Company has  experienced  periodic  minor system
interruptions, which may continue to occur from time to time.

The Company's  success depends on the efficient and  uninterrupted  operation of
its computer and communications  hardware systems.  These systems are vulnerable
to  damage  or  interruption  from  natural   disasters,   fires,   power  loss,
telecommunication failures,  break-ins,  sabotage, computer viruses, intentional
acts of vandalism and similar events.  Despite any precautions the Company takes
or plans to take,  the occurrence of a natural  disaster or other  unanticipated
problems  could result in  interruptions  in its services.  In addition,  if any
hosting  service fails to provide the data  communications  capacity the Company
requires,  as a result of human  error,  natural  disaster or other  operational
disruption,  interruptions in the Company's services could result. Any damage to
or failure of its systems could result in reductions in, or terminations of, its
services, which could have a material adverse effect on its business, results of
operations and financial condition.

21. THE COMPANY MAY ACQUIRE OTHER BUSINESSES OR TECHNOLOGIES, WHICH COULD RESULT
IN DILUTION TO ITS STOCKHOLDERS, OR OPERATIONAL OR INTEGRATION DIFFICULTIESWHICH
COULD IMPAIR ITS FINANCIAL PERFORMANCE.

If  appropriate  opportunities  present  themselves,  the  Company  may  acquire
complementary or strategic businesses,  technologies,  services or products that
it believes will be useful in the growth of its  business.  The Company does not
currently  have  any   commitments  or  agreements   with  respect  to  any  new
acquisitions.  They may not be able to identify, negotiate or finance any future
acquisition  successfully.  Even if the  Company  does  succeed in  acquiring  a
business, technology, service or product, the process of integration may produce
unforeseen  operating  difficulties and expenditures and may require significant
attention from the Company's  management  that would  otherwise be available for
the ongoing  development of its business.  Moreover the anticipated  benefits of
any  acquisition  may not be realized or may depend on the continued  service of
acquired  personnel  who could  choose to leave.  If the  Company  makes  future
acquisitions, it may issue shares of stock that dilute other stockholders, incur
debt,  assume contingent  liabilities or create  additional  expenses related to
amortizing  intangible assets, any of which might harm its financial results and
cause its stock price to decline.  Any  financing  that it might need for future
acquisitions  may only be available to it on terms that restrict its business or
that impose on it costs that reduce its revenue.

                                       35


22. GOVERNMENT REGULATION OF THE INTERNET AND E-COMMERCE IS EVOLVING AND
UNFAVORABLE CHANGES COULD HARM THE COMPANY'S BUSINESS

The  Company is subject to general  business  regulations  and laws,  as well as
regulations and laws  specifically  governing the Internet and e-commerce.  Such
existing and future laws and  regulations  may impede the growth of the Internet
or other online services.  These  regulations and laws may cover taxation,  user
privacy, data protection, pricing, content, copyrights, distribution, electronic
contracts and other communications, consumer protection, the provision of online
payment services, broadband residential Internet access, and the characteristics
and  quality  of  products  and  services.  It is not  clear how  existing  laws
governing issues such as property  ownership,  sales and other taxes, libel, and
personal privacy apply to the Internet and e-commerce. Unfavorable resolution of
these issues may harm the Company's business.

Like many Internet-based  businesses,  the Company operates in an environment of
tremendous uncertainty as to potential government  regulation.  The Internet has
rapidly emerged as a commerce  medium,  and  governmental  agencies have not yet
been able to adapt all existing  regulations to the Internet  environment.  Laws
and  regulations  have  been  introduced  or are under  consideration  and court
decisions  have been or may be reached in the U.S. and other  countries in which
the Company does  business  that affect the  Internet or other online  services,
covering  issues such as pricing,  user privacy,  freedom of expression,  access
charges, content and quality of products and services, advertising, intellectual
property  rights and  information  security.  In addition,  it is uncertain  how
existing laws governing issues such as taxation, property ownership,  copyrights
and other intellectual  property issues,  libel,  obscenity and personal privacy
will be applied to the  Internet.  The majority of these laws were adopted prior
to the introduction of the Internet and, as a result,  do not address the unique
issues of the Internet.  Recent laws that contemplate the Internet,  such as the
Digital  Millennium  Copyright  Act  in  the  U.S.,  have  not  yet  been  fully
interpreted by the courts and their  applicability is therefore  uncertain.  The
Digital Millennium Copyright Act provides certain "safe harbors" that limits the
risk of  copyright  infringement  liability  for service  providers  such as the
Company  with  respect  to  infringing  activities  engaged  in by  users of the
service.

In the  area of user  privacy,  several  states  have  legislation  and/or  have
proposed  legislation  that  limits  or would  limit the uses of  personal  user
information  gathered  online or require  online  services to establish  privacy
policies.  The Federal Trade Commission also has become increasingly involved in
this area.  The Company does not sell  personal user  information  regarding its
customers.  The Company  does use  aggregated  data for analysis  regarding  the
Company  network,  and does use personal user  information in the performance of
its  services  for its  customers.  Since the Company  does not control what its
customers do with the personal user  information  they collect,  there can be no
assurance that its customers' sites will be considered compliant.

As online commerce evolves,  the Company expects that federal,  state or foreign
agencies will  continue to adopt  regulations  covering  issues such as pricing,
content,  user  privacy,  and  quality  of  products  and  services.  Any future
regulation may have a negative  impact on the Company's  business by restricting
its methods of operation or imposing  additional  costs.  Although many of these
regulations may not apply to its business directly, the Company anticipates that
laws  regulating  the   solicitation,   collection  or  processing  of  personal
information could indirectly affect its business.

Internet  regulation  which has met with the most successful  challenges is that
which touches upon Free Speech. Title V of the  Telecommunications  Act of 1996,
known  as  the  Communications  Decency  Act  of  1996,  prohibits  the  knowing
transmission  of any  comment,  request,  suggestion,  proposal,  image or other
communication  that is obscene or pornographic to any recipient under the age of
18. The  prohibitions  scope and the liability  associated  with a violation are
currently  unsettled.   In  addition,   although  substantial  portions  of  the
Communications  Decency Act of 1996 have been held to be  unconstitutional,  the
Company  cannot be certain  that  similar  legislation  will not be enacted  and
upheld in the future.  Subsequent attempts at such legislation such as the Child
Online  Protection  Act  passed in 1998  have met with  similar  and  successful
constitutional  attack.  It is  possible  that  such  legislation  could  expose
companies involved in online commerce to liability, which could limit the growth
of online commerce  generally.  Legislation like the Communications  Decency Act
and Child Online  Protection  Act could reduce the growth in Internet  usage and
decrease its acceptance as a communications and commerce medium.

The worldwide availability of Internet web sites often results in sales of goods
to buyers  outside the  jurisdiction  in which the Company or its  customers are
located,  and foreign  jurisdictions may claim that the Company or its customers
are required to comply with their laws.  Foreign  regulation of Internet use has
not met with the success of  constitutional  and other judicial scrutiny that US
regulation has been limited by. As an Internet Company, it is also unclear which
jurisdictions  may find that the Company is  conducting  business  therein.  Its
failure to qualify to do business in a  jurisdiction  that  requires it to do so
could  subject  the  Company  to fines or  penalties  and  could  result  in its
inability to enforce contracts in that jurisdiction.

                                       36


The  Company  is not aware of any  recent  related  legislation  other than that
specifically  referenced herein which may affect the manner in which the Company
utilizes the internet in its business but there can be no assurance  that future
government  regulation  will  not  be  enacted  further  restricting  use of the
internet that might adversely affect the Company's business.

23. TAXES MAY BE IMPOSED ON INTERNET COMMERCE.

In the U.S.,  the Company does not collect sales or other similar taxes on goods
sold through the Company's  Internet  websites.  The Internet Tax Freedom Act of
1998,  (extended  through  November  2003 and internet  access tax  prohibitions
though  November 1, 2007),  prohibits the  imposition  of new or  discriminatory
taxes  on  electronic  commerce  by  United  States  federal  and  State  taxing
authorities  except for taxes  caused by nexus of the Seller of the goods in the
State.  Sales to  customers  in such States may be taxable,  but to date no such
taxes have ever been  collected by the Company.  The Company is not aware of any
further  extensions of this  legislation  but  understands  that more  permanent
application  of the  aforesaid  Internet  Tax  Freedom  Act is  currently  being
discussed in the federal  legislature and further extension has been recommended
by the Advisory Commission on Electronic Commerce  established by US Congress to
further  review  application  of the statute.  Currently,  decisions of the U.S.
Supreme Court  restrict the imposition of obligations to collect state and local
sales and use taxes with  respect to sales made over the  Internet.  However,  a
number of States, as well as the U.S.  Congress,  have been considering  various
initiatives that could limit or supersede the Supreme Court's position regarding
sales and use taxes on Internet sales. If any of these initiatives addressed the
Supreme  Court's  constitutional  concerns  and  resulted  in a reversal  of its
current position,  the Company could be required to collect sales and use taxes.
The  imposition  by State and local  governments  of various taxes upon Internet
commerce could create administrative  burdens for the Company and could decrease
its future  sales.  The status of the  prohibition  is uncertain and States have
attempted to impose sales and use tax, often successfully  mainly based upon the
nexus of the  retailer  with the State  imposing  the tax on  customers  in that
State.  A number of  proposals  have been made at the State and local level that
would  impose  additional  taxes on the sale of goods and  services  through the
Internet.   Such  proposals,  if  adopted  and  not  in  conflict  with  federal
prohibitions,  could substantially impair the growth of electronic commerce, and
could adversely  affect the Company's  opportunity to derive  financial  benefit
from such activities.  There has been recent activity in attempts to enforce the
federal Jenkins Act which historically  allowed State taxation of sales of goods
made  through use of the United  States mails and is  currently  being  reviewed
toward possibly allowing the States to tax Internet sales. In addition, non-U.S.
countries may seek to impose  service tax (such as value-added  tax)  collection
obligations  on companies  that engage in or  facilitate  Internet  commerce.  A
successful  assertion  by one or more  states or any  foreign  country  that the
Company  should  collect sales or other taxes on the sale of  merchandise  could
impair its revenues and its ability to acquire and retain customers.

24. THERE MAY BE  SIGNIFICANT  SECURITY RISKS AND PRIVACY  CONCERNS  RELATING TO
ONLINE COMMERCE.

A  significant  barrier  to online  commerce  and  communications  is the secure
transmission of confidential  information over public networks.  A compromise or
breach of the  technology  used to protect the  Company's  customers'  and their
end-users'  transaction data could result from, among other things,  advances in
computer  capabilities,  new discoveries in the field of cryptography,  or other
events or developments. Any such compromise could have a material adverse effect
on the  Company's  reputation  and,  therefore,  on  its  business,  results  of
operations  and  financial  condition.  Furthermore,  a  party  who is  able  to
circumvent  the Company's  security  measures could  misappropriate  proprietary
information  or  cause  interruptions  in its  operations.  The  Company  may be
required to expend  significant  capital and other  resources to protect against
security  breaches or to alleviate  problems  caused by such breaches.  Concerns
over the  security of  transactions  conducted  on the Internet and other online
services  and the privacy of users may also  inhibit the growth of the  Internet
and  other  online  services  generally,  especially  as a means  of  conducting
commercial  transactions.  The Company currently has practices and procedures in
place to protect the  confidentiality  of its  customers'  and their  end-users'
information.  However,  its security  procedures to protect  against the risk of
inadvertent  disclosure  or  intentional  breaches  of  security  might  fail to
adequately  protect  information that it's obligated to keep  confidential.  The
Company may not be successful in adopting more effective systems for maintaining
confidential  information,  and its  exposure to the risk of  disclosure  of the
confidential  information  of others  may grow with  increases  in the amount of
information it possesses.  To the extent that the Company activities involve the
storage  and  transmission  of  proprietary  information,  such as  credit  card
numbers,  security  breaches could damage its reputation and expose it to a risk
of loss or litigation and possible  liability.  The Company's insurance policies
may not be adequate to reimburse it for losses caused by security breaches.

                                       37


25. IF THE  COMPANY'S  FULFILLMENT  CENTERS  ARE NOT  EFFECTIVELY  OPERATED  THE
COMPANY'S BUSINESS MAY BE ADVERSELY AFFECTED.

If the Company does not successfully  operate its fulfillment centers such could
significantly  limit the Company's  ability to meet  customer's  demands,  which
would likely result in diminished  revenues,  adversely  affecting the Company's
business. Because it is difficult to predict sales increases the Company may not
manage its  facilities  in an optimal way which may result in excess  inventory,
warehousing,  fulfillment and distribution  capacity having an adverse impact on
working capital of the Company, or the lack of sufficiency in such areas causing
delays in fulfillment of customer orders adversely affecting customer confidence
and loyalty.

26. OUR VENDOR RELATIONSHIPS SUBJECT US TO A NUMBER OF RISKS

Although we continue to increase the number of vendors  that supply  products to
us and only two vendors account for 10% or more of our inventory  purchases,  we
have  significant  vendors that are  important to our  sourcing.  We do not have
long-term  contracts or  arrangements  with most of our vendors to guarantee the
availability  of  merchandise,  particular  payment  terms,  or the extension of
credit limits. If our current vendors were to stop selling  merchandise to us on
acceptable terms, we may not be able to acquire merchandise from other suppliers
in a timely and efficient manner and on acceptable terms.

27. THE COMPANY'S STOCK PRICE IS LIKELY TO BE HIGHLY VOLATILE.

The stock market, and in particular the market for Internet-related stocks, has,
from time to time,  experienced  extreme  price and  volume  fluctuations.  Many
factors may cause the market  price for the  Company's  common stock to decline,
perhaps substantially, including:

- - actual or anticipated  variations in the Company's quarterly operating results
and expected future results;

- - changes in, or failure to meet, financial estimates by securities analysts;

- - unscheduled system downtime;

- - additions or departures of key personnel;

- - announcements of  technological  innovations or new services by the Company or
its competitors;

- - initiation of or developments in litigation affecting the Company;

- - conditions or trends in the Internet and online commerce industries;

- - changes  in the market  valuations  of other  Internet,  online  commerce,  or
technology companies;

- - developments in regulation;

- - announcements  by the Company or its competitors of significant  acquisitions,
strategic partnerships, joint ventures, new product of capital commitments;

- - unanticipated economic or political events;

- - sales of the  Company's  common stock or other  securities in the open market;
and

- - other events or factors,  including  those  described  in the "Risk  Factors",
section and others that may be beyond the Company's control.

- - failure to meet its development plans;

- - the demand for its common stock;

- - downward  revision in  securities  analyst's  estimates  or changes in general
market conditions;

- - technological innovations by competitors or in competing technologies; and

- - investor perception of the Company's industry or its prospects.


The Company's stock pricing has fluctuated  significantly  in the past and there
is no assurance such trend may not continue in the future.

                                       38



Item 2- Unregistered Sales of Equity Securities and use of Proceeds

In March 2006 the Company  secured a $1.75  million debt  financing  with Laurus
Master Fund,  Ltd.  With  warrants,  which debt  amortizes  based on a five year
amortization  period and carries an annual  interest  rate of 10%.  The involved
warrants  were  issued  pursuant  to  exemption  from  registration   under  the
Securities  Act of 1933 as amended as allowed under Section 4(2) thereof and the
stock  underlying  the  warrants is by the terms of the  financing  to be sought
registration under the Act by the Company.







Item 5- Other Information

The Company has increased its authorized stock to a total of 15,000,000  shares,
14,000,000 of those being Common Stock and the balance of 1,000,000 shares being
Preferred Stock, such Preferred Stock being further  designated as 100,000 Class
A Preferred and 900,000 Class B Preferred with 500,000 of such Class B Preferred
continuing  to be  designated  as Series A Class B Preferred and 250,000 of such
Class B Preferred  continuing to be designated as Series B of Class B Preferred.
The balance sheet of the Company presented in this report reflects such increase
authorized although such became effective after the end of the first quarter.





Item 6- Exhibits and Reports on Form 8-K

(1)      31.1   Certification  Pursuant  to  Exchange  Act  Rule  13a -  14(a) /
                15d-14(a) signed by the Chief Executive Officer.

         31.2   Certification  Pursuant  to  Exchange  Act  Rule  13a -  14(a) /
                15d-14(a) signed by the Chief Financial Officer.

         32.1   Certification  Pursuant  to 18 U.S.C.  Section  1350 as  adopted
                pursuant  to  section  906 of the  Sarbanes-Oxley  Act of  2002,
                signed by the Chief Executive Officer.

         32.2   Certification  Pursuant  to 18 U.S.C.  Section  1350 as  adopted
                pursuant  to  section  906 of the  Sarbanes-Oxley  Act of  2002,
                signed by Chief Financial Officer.



(2)      There was one report on 8-K for the relevant period.  On March 30, 2006
         the   Company   reported   its  2005   year  end   financial   results.

                                       39


                                   SIGNATURES

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

                              Synergy Brands, Inc.




                                          /s/ Mair Faibish
                                          ---------------------------


Date:   May 15, 2006


- -----------------------
By:  Mair Faibish
Chief Executive Officer


                                          /s/  Mitchell Gerstein
                                          ---------------------------

Date:  May 15, 2006

- -----------------------
By:  Mitchell Gerstein
Chief Financial Officer



                                  Exhibit 31.1
                             Certification Pursuant
                   To Exchange Act Rule 13-a-14(a)/-15d-14(a)


I, Mair Faibish, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Synergy Brands, Inc.;

2.  Based on my  knowledge,  this  quarterly  report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer(s) and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e) and internal  control over financial
reporting (as defined in Exchange Act Rules  13-a-15(f)  and 15(d) - 15(f) ) for
the registrant and we have:

(a) Designed such disclosure controls and procedures,  or caused such disclosure
controls and  procedures to be designed  under our  supervision,  to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this report is being prepared;

(b) Evaluated the  effectiveness  of the  registrant's  disclosure  controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

(c) Disclosed  in this report any change in the  registrant's  internal  control
over  financial  reporting  that occurred  during the  registrant's  most recent
fiscal  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect, the registrant's  internal control over financial  reporting;
and

5.  The registrant's other certifying officer and I have disclosed, based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's  auditors and to the audit committee of the  registrant's  board of
directors (or persons fulfilling the equivalent function):

(a) All significant  deficiencies and material  weaknesses we find in the design
or operation of internal  control over financial  reporting which are reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

(b) Any fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's  internal control over
financial reporting.

Date:   May 15, 2006

/s/ Mair Faibish
- -------------------------------------
Mair Faibish, Chief Executive Officer


                                  Exhibit 31.2
                             Certification Pursuant
                   To Exchange Act Rule 13-a-14(a)/-15d-14(a)

I, Mitchell Gerstein, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Synergy Brands, Inc.;

2.  Based on my  knowledge,  this  quarterly  report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer(s) and I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules  13a-15(e) and 15d-15(e) and internal  control over financial
reporting (as defined in Exchange Act Rules  13-a-15(f)  and 15(d) - 15(f) ) for
the registrant and we have:

(a) Designed such disclosure controls and procedures,  or caused such disclosure
controls and  procedures to be designed  under our  supervision,  to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this report is being prepared;

(b) Evaluated the  effectiveness  of the  registrant's  disclosure  controls and
procedures and presented in this report our conclusions  about the effectiveness
of the disclosure  controls and procedures,  as of the end of the period covered
by this report based on such evaluation; and

(c) Disclosed  in this report any change in the  registrant's  internal  control
over  financial  reporting  that occurred  during the  registrant's  most recent
fiscal  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect, the registrant's  internal control over financial  reporting;
and

5.  The registrant's other certifying officer and I have disclosed, based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's  auditors and to the audit committee of the  registrant's  board of
directors (or persons fulfilling the equivalent function):

(a) All significant  deficiencies and material  weaknesses we find in the design
or operation of internal  control over financial  reporting which are reasonably
likely  to  adversely  affect  the  registrant's  ability  to  record,  process,
summarize and report financial information; and

(b) Any fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's  internal control over
financial reporting.

Date:  May 15, 2006


/s/ Mitchell Gerstein
- ------------------------------------------
Mitchell Gerstein, Chief Financial Officer


                                  Exhibit 32.1
                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant  to 18 U.S.C.  Section  1350  (adopted  pursuant  to section 906 of the
Sarbanes-Oxley  Act of 2002),  I, the  undersigned  Chief  Executive  Officer of
Synergy Brands Inc., (the Company"), hereby certify that the Quarterly Report on
Form 10-Q of the  Company  for the  quarterly  period  ended March 31, 2006 (the
Report") fully complies with the  requirements  of section 13(a) or 15(d) of the
Securities Exchange Act of 1934, as amended,  and that information  contained in
the Report fairly presents,  in all material respects,  the financial  condition
and results of operations of the Company.


Dated: May 15, 2006


/s/ Mair Faibish
- -------------------------------------
Mair Faibish, Chief Executive Officer


                                  Exhibit 32.2
                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant  to 18 U.S.C.  Section  1350  (adopted  pursuant  to section 906 of the
Sarbanes-Oxley  Act of 2002),  I, the  undersigned  Chief  Financial  Officer of
Synergy Brands,  Inc. (the "Company"),  hereby certify that the Quarterly Report
on Form 10-Q of the Company for the  quarterly  period ended March 31, 2006 (the
"Report") fully complies with the  requirements of section 13(a) or 15(d) of the
Securities Exchange Act of 1934, as amended,  and that information  contained in
the Report fairly presents,  in all material respects,  the financial  condition
and results of operations of the Company.

Dated:  May 15, 2006


/s/ Mitchell Gerstein
- ------------------------------------------
Mitchell Gerstein, Chief Financial Officer