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 September 30, 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 November 1, 2006 there
were 5,299,940 shares outstanding of the registrant's common stock.



                              SYNERGY BRANDS, INC.
                                    FORM 10-Q
                               SEPTEMBER 30, 2006

                                TABLE OF CONTENTS



                                                                                   

PART I: FINANCIAL INFORMATION                                                          Page
         Item 1:  Financial Statements

         Consolidated Balance Sheets as of September 30, 2006 (Unaudited) and
         December 31, 2005                                                              2 - 3

         Consolidated Statements of Operations for the nine
         months ended September 30, 2006 and 2005 (Unaudited)                               4

         Consolidated Statements of Operations for the three months ended
         September 30, 2006 and 2005 (Unaudited)                                            5

         Consolidated Statements of Cash Flows for the nine months
         ended September 30, 2006 and 2005 (Unaudited)                                    6-7

         Notes to Consolidated Financial Statements (Unaudited)                          8-14

         Item 2:  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                                  15-31

         Item 4:  Control and Procedures                                                   32

PART II: OTHER INFORMATION

         Item 1A: Risk Factors                                                          33-46

         Item 2:  Unregistered Sales of Equity Securities and Use of Proceeds              47

         Item 6: Exhibits and Reports on Form 8-K                                          47

         SIGNATURES AND CERTIFICATIONS




                                        1



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 2006 AND DECEMBER 31, 2005



                                                                                                       

ASSETS                                                                                September 30, 2006     DECEMBER 31, 2005
                                                                                        (Unaudited)

  Current Assets:
    Cash and cash equivalents                                                                 $2,001,328         $263,554
    Accounts receivable trade, less allowance for doubtful accounts of
    $127,481 for both periods                                                                 10,586,073        7,494,324
    Other receivables                                                                          2,316,328        1,848,369
    Note Receivable - current                                                                    296,722          287,967
    Inventory                                                                                  2,412,247        1,909,315
    Prepaid assets and other current assets                                                      422,977          398,426
                                                                                             -----------       ----------
          Total Current Assets                                                                18,035,675       12,201,955

Property and Equipment, Net                                                                      307,183          356,014

Other Assets                                                                                     899,816          802,887

Notes Receivable                                                                               2,340,984        2,691,439

Intangible Assets, net of accumulated amortization of $2,622,743 and $2,518,946                  682,249          786,046

Goodwill                                                                                         514,297          514,297
                                                                                             -----------       ----------
Total Assets                                                                                 $22,780,204      $17,352,638
                                                                                             ===========       ==========



         The accompanying notes are an integral part of this statement.

                                        2


                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 2006 AND DECEMBER 31, 2005


                                                                                                                

LIABILITIES AND STOCKHOLDERS' EQUITY                                                          September 30, 2006      December 31
                                                                                                  (Unaudited)              2005
Current Liabilities:
    Line-of-Credit                                                                                      $5,929,341      $4,033,242
    Notes Payable - Current                                                                              3,994,883       1,645,531
    Accounts Payable and Accrued Expenses                                                                3,508,664       1,883,591
    Related Party Note Payable                                                                              24,698          61,882
    Deferred income                                                                                        338,808         127,000
                                                                                                       -----------     -----------
         Total Current Liabilities                                                                      13,796,394       7,751,246

Notes Payable                                                                                            2,067,007       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;
5,299,940 and 4,457,530 shares issued                                                                        5,300           4,458
Additional paid-in capital                                                                              46,885,397      45,918,817
Deficit                                                                                                (39,961,064)    (38,910,484)
Unearned compensation                                                                                            -         (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                                                                               6,916,803       6,932,701
                                                                                                       -----------     -----------
Total Liabilities and Stockholders' Equity                                                            $ 22,780,204    $ 17,352,638
                                                                                                       ===========     ===========



         The accompanying notes are an integral part of this statement.

                                        3



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                           


                                                              2006                      2005

Net Sales                                               $  50,389,202             $  47,947,473
                                                        -------------            --------------
Cost of Sales
     Cost of product                                       45,888,585                44,039,294
     Shipping and handling costs                              836,595                   750,439
                                                        -------------            --------------
                                                           46,725,180                44,789,733
                                                        -------------            --------------

   Gross Profit                                             3,664,022                 3,157,740
                                                        -------------            --------------
Operating expenses
   Selling, general and Administrative Expenses             3,311,653                 2,863,156
   Depreciation and amortization                              275,549                   370,971
                                                            3,587,202                 3,234,127
                                                        -------------            --------------
Operating Profit (loss)                                        76,820                   (76,387)
                                                        -------------            --------------
Other Income (expense)
  Interest Income                                             113,023                    63,761
 Other Income (expense)                                       (10,812)                  (11,873)
 Equity in earnings of investee                               176,146                   108,306
  Interest and financing expense                           (1,360,795)               (1,141,850)
                                                        -------------            --------------
                                                           (1,082,438)                 (981,656)
                                                        -------------            --------------

     Loss before income taxes                              (1,005,618)               (1,058,043)
Income tax expense                                             44,962                    84,163
                                                        -------------            --------------
NET LOSS                                                   (1,050,580)               (1,142,206)

Dividend-Preferred Stock                                     (266,250)                 (227,083)
                                                        -------------            --------------
Net loss attributable to Common Stockholders             $ (1,316,830)             $ (1,369,289)
                                                        =============            ==============
Basic and diluted net loss per common share:                  $ (0.27)                  $ (0.38)
                                                        =============            ==============



         The accompanying notes are an integral part of this statement.

                                        4



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                          

                                                            2006                      2005

Net Sales                                             $  18,838,342             $  17,122,629
                                                      -------------             -------------
Cost of Sales
     Cost of product                                     17,253,796                15,700,492
     Shipping and handling costs                            302,791                   252,171
                                                      -------------             -------------
                                                         17,556,587                15,952,663

   Gross Profit                                           1,281,755                 1,169,966
                                                      -------------             -------------
Operating expenses
   Selling, general and Administrative Expenses           1,132,045                 1,019,493
   Depreciation and amortization                             68,743                   123,549
                                                      -------------             -------------
                                                          1,200,788                 1,143,042
                                                      -------------             -------------
Operating Profit                                             80,967                    26,924
                                                      -------------             -------------
Other Income (expense)
  Interest Income                                            37,622                    20,469
 Other Income (expense)                                      (4,869)                   (4,636)
 Equity in earnings of investee                              71,730                    49,875
  Interest and financing expense                           (534,886)                 (395,438)
                                                      -------------             -------------
                                                           (430,403)                 (329,730)
                                                      -------------             -------------

     Loss before income taxes                              (349,436)                 (302,806)

Income tax expense                                            6,794                    14,883

NET LOSS                                                   (356,230)                 (317,689)

Dividend-Preferred Stock                                    (85,750)                  (78,583)
                                                      -------------             -------------

Net loss attributable to Common Stockholders             $ (441,980)               $ (396,272)
                                                      =============             =============

Basic and diluted net loss per common share:                $ (0.08)                  $ (0.09)
                                                      =============             =============



         The accompanying notes are an integral part of this statement.

                                        5



                       SYNERGY BRANDS, INC. & SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                    FOR THE NINE MONTHS ENDED SEPTEMEBER 30,
                                   (UNAUDITED)


                                                                                               

                                                                                  2006                      2005
                                                                               --------------         --------------
   Cash Flows From Operating Activities:
   Net loss                                                                    $(1,050,580)           $ (1,142,206)
   Adjustments to reconcile net loss to net cash
      used in operating activities
      Depreciation and Amortization                                                275,549                  370,971
      Amortization of financing cost                                                30,109                   45,958
      Equity in earnings of investee                                              (176,146)                (108,306)
      Operating expenses paid with common stock                                    148,156                   37,525
      Changes in Operating Assets and Liabilities:
      Net (increase) decrease in:
      Accounts receivable and other receivables                                 (3,599,708)                  92,732
      Inventory                                                                   (502,932)              (1,185,098)
      Prepaid assets, related party note receivable and other assets               235,589                  (25,530)
   Net increase (decrease) in:
      Accounts payable, related party note payable, accrued
      expenses and other current liabilities                                     1,759,432               (2,154,421)
      Deferred Income                                                              195,265                        -
                                                                               --------------         --------------
        Net cash used in operating activities                                   (2,645,266)              (4,068,375)
                                                                               --------------         --------------
   Cash Flows From Investing Activities:
   Purchase of fixed assets                                                         (11,912)               (108,333)
   Payments received on notes receivable                                            367,695                 211,867
   Issuance of notes receivable                                                     (25,995)                (12,100)
   Payment of security deposit                                                            -                 (20,000)
   Investee dividend received                                                        28,800                  28,800
                                                                               --------------         --------------
          Net cash provided by investing activities                                 358,588                 100,234
                                                                               --------------         --------------
   Cash Flows From Financing Activities:
   Borrowings under line of credit                                               30,557,213              30,462,920
   Repayments under line of credit                                              (28,537,414)            (29,455,496)
   Proceeds from the issuance of notes payable                                    4,538,819               2,535,531
   Repayments of notes payable                                                   (2,424,290)               (173,333)
   Net proceeds from private placement                                                    -                 770,000
   Consulting Service                                                               (45,000)                (46,436)
   Payment of dividends                                                            (226,250)               (227,083)
   Payment of financing costs                                                       (67,750)                (65,411)
   Proceeds from issuance of common stock                                           269,124                  54,345
                                                                               --------------         --------------
   Net cash provided by financing activities                                      4,024,452               3,855,037
                                                                               --------------         --------------
   Net increase (decrease) in cash                                                1,737,774                (113,104)

   Cash and cash equivalents, beginning of period                                   263,554                 945,806
                                                                               --------------         --------------
   Cash and cash equivalents, end of period                                     $ 2,001,328               $ 832,702
                                                                               ==============         ==============



         The accompanying notes are an integral part of this statement.

                                        6



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



                                                                                      

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

Supplemental disclosure of cash flow information:

Cash paid for interest                                                  $ 862,910             $  720,826
                                                                        =============        ============
Cash paid for income taxes                                              $  44,962             $   84,163
                                                                        =============        ============
Supplement disclosures of non-cash operating, investing
and financing activities:

Common Stock issued with debt financing                                 $        -            $   63,500
                                                                        =============        ============
Common Stock issued with debt conversions                               $ 223,700             $1,533,854
                                                                        =============        ============
Common Stock issued for services                                        $  148,156            $   37,525
                                                                        =============        ============
Common Stock issued to satisfy liabilities                              $  155,000             $  45,000
                                                                        =============        ============



         The accompanying notes are an integral part of this statement.

                                        7



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 2006 and 2005

NOTE A - UNAUDITED FINANCIAL STATEMENTS

The  consolidated  balance  sheet as of  September  30, 2006,  the  consolidated
statements of operations for the nine months ended  September 30, 2006 and 2005,
the  consolidated  statement of operations for the three months ended  September
30, 2006 and 2005 and the  condensed  consolidated  statements of cash flows for
nine months ended  September  30, 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 September 30, 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 September 30, 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  $110,000  and  $54,000 for the nine
months ended September 30, 2006 and 2005, respectively.

                                        8



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 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 nine months ended September 30,
2006,    the   Company    recognized    approximately    $1,374,221    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  $2,212,765  and  $1,730,806  at September  30, 2006 and December 31,
2005.

NOTE E - INVENTORY

Inventory, consisting of goods held for sale, as of September 30, 2006 consisted
of the following:

                Grocery, health and beauty products    $1,927,021

                General Merchandise                       485,226
                                                       ----------
                                                       42,412,247
                                                       ==========

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  issued 150,000 shares of common
stock to the note holder.  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 September 30, 2006 was $ 1,708,413.

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.  On September 29,
2006,  $142,857 was paid by ITT to reduce the loan balance.  As of September 30,
2006  the  outstanding  loan  balance  was  $857,143.  As part of the  Company's
agreement,  the Company  paid  $142,857  on the note  payable.  The  outstanding
balance of the note payable at September 30, 2006 was $857,143.

                                        9



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 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 $176,146 and $108,306
during  the nine  months  ended  September  30,  2006 and  September  30,  2005,
respectively.  At  September  30,  2006,  the  investment  in ITT is $511,685 as
included in "Other Assets" on the accompanying balance sheet.

Summarized  results of  operations  of this  investee  for the nine months ended
September 30, 2006 and 2005 is as follows:

                                         2006             2005
                                    -------------    -------------
    Revenues                         $24,949,000     $ 10,041,000
    Total expenses                   (23,826,000)      (9,349,000)
    Other income                         195,000          168,000

    Income before income taxes         1,318,000          860,000
    Income tax expense                  (487,000)        (292,000)
                                    -------------    -------------
    Net income                       $   831,000      $   568,000
                                    =============    =============

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 July  2006,  allow for the  borrowing  of up to
$6,000,000  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.  Approximately  $5,930,000
was  outstanding  under the  agreements at September  30, 2006. 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 September 30, 2006, the interest rate on  outstanding  borrowings was
13.25%.  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, 400,000 shares of the Company's common stock remain as
collateral on the  outstanding  borrowings.  During the nine months of 2006, the
Lender  converted  $123,700 of  outstanding  debt into  91,200  shares of common
stock. In 2005 the Lender converted  $1,003,000 of outstanding debt into 427,532
shares of common stock.

                                       10



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 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. In March 2005, the Company converted  $525,000 of this outstanding
debt into 150,000 shares of common stock.  The Company  repaid  $125,000 of this
debt at September 30, 2006. At September  30, 2006 the  outstanding  balance was
$350,000.

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  $250,000 of this debt at September 30, 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 September 30, 2006,  the  outstanding  balance was
$250,000.

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
(8.25%  at  September  30,  2006).  The  Company  is not  required  to repay any
principal  until the maturity  date of the note,  September 1, 2007. As security
for the note, a pledge  agreement  was entered by certain  Shareholders  of ITT.
Borrowings at September 30, 2006 were  $900,000.  On August 1, 2006, the Company
secured  $900,000 from two  Shareholders of short term financing that matures on
October 31, 2006. The advance may be extended by mutual consent.

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  $183,333 of this debt at  September  30,
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 September 30, 2006,  the  outstanding  balance was
$316,667.

In July 2006 the conversion price of an aggregate of $100,000 of the Laurus debt
of January  2005 and June 2005 was reduced from $1.75 to $1.00.  The  underlying
debt was converted in July 2006.

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. The lender was
issued a warrant to acquire 270,000 shares of the Company's  common stock valued
at $362,000. The relative fair value of the warrant of $362,000 is being charged
to operations as additional interest over the term of the loan.

                                       11



NOTE I - STOCKHOLDERS' EQUITY

During the nine months ended September 30, 2006, the Company converted  $123,700
of debt of IIG into  91,200  shares of common  stock (see Note H). In July 2006,
Laurus  Master Funds  converted  $100,000 of debt into 100,000  shares of common
stock (see Note H).

During the nine months ended  September  30, 2006,  the Company  issued  134,410
shares of common stock as  compensation  for services under existing  agreements
and recorded a charge to  operations  of $ 148,156.  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. In July
2006,  the  Company  issued  50,000  shares of common  stock to Class B Series A
Preferred Stockholders in compliance with the subscription agreements dated July
2, 2003.  During the nine months ended  September 30, 2006,  the Company  issued
544,300 shares of common stock in connection with the sale of securities and the
satisfaction  of certain  obligations  which included  130,000 shares to satisfy
certain liabilities (see Note F).

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 September 30, 2006.

                                       12



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 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:

                  Nine Months Ended September 30, 2006 and 2005



                                                                                            

                                             Proset         PHS Group          B2C           Corporate            Total


Revenue from external           2006     $  1,223,561   $   47,720,070    $   1,445,571     $      -          $ 50,389,202
customers                       2005     $    985,102   $   45,523,173    $   1,439,198     $      -          $ 47,947,473

Net Income (loss) attributable  2006     $   (167,239)  $      638,005    $    (222,716)    $ (1,564,880)     $ (1,316,830)
to common Stockholders          2005     $   (372,743)  $      168,651    $    (301,148)    $   (864,049)     $ (1,369,289)

Interest & Finance              2006     $     62,716   $      871,995    $           -     $    426,084      $  1,360,795
Expenses                        2005     $     51,981   $      951,384    $           -     $    138,485      $  1,141,850

Depreciation &                  2006     $     74,628   $        8,902    $     117,342     $     74,677      $    275,549
amortization                    2005     $    137,565   $        8,802    $     115,656          108,948      $    370,971

Identifiable assets are as follows:

   September 30, 2006                     $ 1,496,648    $  15,836,444    $    1,665,002    $   3,782,110     $ 22,780,204
   December 31, 2005                      $ 1,392,551    $  10,056,544    $    1,715,940    $   4,187,603     $ 17,352,638



                 Three Months Ended September 30, 2006 and 2005



                                                                                            

                                             Proset           PHS Group        B2C             Corporate          Total

Revenue from external             2006    $   230,535     $ 18,079,537     $     528,270     $        -        $18,838,342
customers                         2005    $   258,195     $ 16,342,845     $     521,589     $        -        $17,122,629

Net Income (loss) attributable    2006    $  (108,306)    $    266,278     $     (52,092)    $   (547,860)     $  (441,980)
to common Stockholders            2005    $  (141,029)    $    159,651     $     (97,268)    $   (317,626)     $  (396,272)

Interest & Finance                2006    $    17,639     $    324,438     $           -     $    192,809      $   534,886
Expense                           2005    $    18,597     $    314,324     $           -     $     62,517      $   395,438

Depreciation &                    2006    $    24,876     $      2,730     $      39,114     $      2,023      $    68,743
amortization                      2005    $    45,855     $      2,934     $      38,444     $     36,316      $   123,549



                                       13



                      SYNERGY BRANDS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           SEPTEMBER 30, 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 convertible debt and equity securities of 1,391,725
and  1,351,738  for  the  nine  months  ended   September  30,  2006  and  2005,
respectively,  have been excluded from the calculation of diluted loss per share
since their effect would be antidilutive.

                                                 Nine Months ended September 30,

                                                          2006          2005
                                                    ------------  -------------
    Net loss applicable to common stock             $ (1,316,830) $ (1,369,289)
                                                    ============  =============
    Weighted-average number of shares in basic         4,825,426     3,633,443
      and diluted EPS                               ============  =============

                                                     Three Months ended June 30,

                                                          2006          2005
                                                    ------------  -------------
      Net loss applicable to common stock           $   (441,980)  $ (396,272)
                                                    ============  =============
      Weighted-average number of shares in basic        5,134,348   3,988,018
        and diluted EPS                             ============  =============

NOTE L - RECENT ACCOUNTING PRONOUNCEMENTS

In February 2006, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 155,  Accounting for Certain Hybrid Financial  Instruments - An Amendment of
FASB No. 133 and 140. The purpose of SFAS  statement  No. 155 is to simplify the
accounting for certain  hybrid  financial  instruments by permitting  fair value
re-measurement  for any hybrid  financial  instrument  that contains an embedded
derivative  that  otherwise  would  require  bifurcation.   SFAS  No.  155  also
eliminates the restriction on passive  derivative  instruments that a qualifying
special-purpose  entity may hold.  SFAS No. 155 is effective  for all  financial
instruments  acquired or issued after the beginning of any entity's first fiscal
year  beginning  after  September 15, 2006. We believe that the adoption of this
standard on January 1, 2007 will not have a material effect on our  consolidated
financial statements.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS
No. 157 defines fair value, establishes a framework for measuring fair value and
requires  enhanced  disclosures  about  fair  value  measurements.  SFAS No. 157
requires  companies  to disclose the fair value of their  financial  instruments
according to a fair value  hierarchy as defined in the  standard.  Additionally,
companies  are  required  to provide  enhanced  disclosure  regarding  financial
instruments in one of the categories  (level 3), including a  reconciliation  of
the beginning and ending  balances  separately for each major category of assets
and liabilities.  SFAS No. 157 is effective for financial  statements issued for
fiscal years beginning after November 15, 2007, and interim periods within those
fiscal  years.  We  believe  that the  adoption  of SFAS No. 157 will not have a
material impact on our consolidated financial statements.

In  July  2006,  the  FASB  issued  FASB   Interpretation  48,  "Accounting  for
Uncertainty  in Income Taxes ("FIN 48").  FIN 48 clarifies  the  accounting  for
uncertainty in income taxes recognized in an enterprise's  financial  statements
in  accordance   with  SFAS  No.  109,   "Accounting  for  Income  Taxes."  This
interpretation  prescribes a recognition threshold and measurement attribute for
the financial  statement  recognition and measurement of a tax position taken or
expected  to be  taken in a tax  return.  FIN 48 also  provides  a  guidance  on
derecognition,  classification  interest and  penalties,  accounting  in interim
periods,  disclosure and transition. We are currently evaluating the impact this
interpretation  will  have on our  consolidated  financial  statements.  For our
Company, this interpretation will be effective beginning January 1, 2007.

                                       14



         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 95% 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  expect to generate  revenue  through
     affiliates   and   partnership   agreements   such  as   www.overstock.com,
     www.google.com and paid links.

                                       15



                     CONSOLIDATED RESULTS OF OPERATIONS FOR
                    THE NINE MONTHS ENDED SEPTEMBER 30, 2006
            AS COMPARED TO THE NINE MONTHS ENDED SEPTEMBER 30, 2005.




                                                                                              

                                                      OPERATING          %           OPERATING AND           %
                                                       SEGMENTS        Change      CORPORATE SEGMENTS      Change

NINE MONTHS ENDED 9/30/06
Revenue                                                  $50,389,202      5.09%     $ 50,389,202           5.09%
Gross Profit                                               3,664,022     16.03%        3,664,022          16.03%
SG&A (excluding depreciation and amortization)             2,268,257     -4.38%        3,311,653          15.66%
Operating Profit                                           1,194,893    128.25%           76,820         200.57%
Net profit (loss) attributable to
 common stockholders                                         248,050    149.10%       (1,316,830)         -3.83%
Net profit (loss) per common  share                             0.05                       (0.27)
Interest and financing expenses                              934,711     -6.84%        1,360,795          19.17%
NINE MONTHS ENDED 9/30/05
Revenue                                                  $47,947,473                $ 47,947,473
Gross Profit                                               3,157,740                   3,157,740
SG&A (excluding depreciation and amortization)             2,372,215                   2,863,156
Operating Profit (loss)                                      523,502                     (76,387)
Net loss attributable to
 common stockholders                                        (505,240)                 (1,369,289)
Net loss per common  share                                     (0.13)                      (0.38)
Interest and financing expenses                            1,003,365                   1,141,850



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 5% to $50,389,202 for the nine months ended September 30,
2006, as compared to $47,947,473  for the nine months ended  September 30, 2005.
The  increase  in sales was  predominately  from the sale of PHS  private  label
products and an increase in the Company's PHS wholesale distribution operations.

The Company has been able to diversity its products  selection  both in national
brand and private label to achieve  better  operating  margins.  Even though the
Company was able to grow revenue by only 5%,  gross profit  increased by 16% and
the Company  attained an  operating  profit of $76,820 at  September  30,2006 as
compared to a $76,387 operating loss at September 30, 2005.

Selling General and Administrative expenses (SGA) increased by 16% to $3,311,653
for the nine months ended  September 30, 2006 as compared to $2,863,156  for the
nine months  ended  September  30,  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. SG&A expense for PHS Group remained flat at $1,549,490 for
the nine months ended  September 30, 2006 as compared to $1,546,787 for the nine
months ended September 30, 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.

                                       16



The net loss  attributable to Common  Stockholders of the Company was $1,316,830
for the nine months ended  September 30, 2006 as compared to $1,369,289  for the
nine months ended September 30, 2005.  Interest and financing  costs  represents
103% 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.  The Company  allocated
certain  employees to  regulatory  corporate  functions in FY 2006 that were not
allocated in FY 2005. Corporate expenses for the nine months ended September 30,
2006 totaled $1,043,396,  which include legal, accounting,  corporate employees,
and  regulatory  expenses  as compared  to  $490,941  for the nine months  ended
September 30, 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 and private label distribution to national chains.
Sales improved by 5% to $47.7 million and operating  profit  increased by 33% to
$1,514,199  for the nine month  period ended  September  30, 2006 as compared to
such same period ended  September 30, 2005. PHS represented 95% 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  private label sales
and add to 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  remained  flat at
$1,445,571  while  operating  loss  decreased by 26% to  $216,727.  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  2006-2007.  The  combination  of online sales as well as retail
store sales is expected to be the focus for growth in FY  2006-2007.  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 2006-2007.  However,
results have been  disappointing  and below managements  expectations.  However,
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 of 2006 and Costco and Amazon have  received
numerous  deliveries.  However,  repeat cycles and product  acceptance  has been
below management's expectations.

                                       17




Corporate Expenses:

The  Company's  allocation  to  corporate  expenses  was  increased  by  113% to
$1,043,396 for the nine months ended  September 30, 2006 as compared to the nine
months ended  September 30, 2005.  Corporate  expenses  represent 32% of overall
operating  expense  of  the  Company.  Operating  expenses  for  all  operations
including  corporate  expenses  totaled $3.3 million in the first nine months of
2006. The Company allocated certain employees to regulatory  corporate functions
in FY 2006 that were not allocated in FY2005.  Corporate  expenses reflected the
charges  needed to operate the public  corporation,  Synergy  Brands Inc.  These
included  all the  regulatory  costs,  board fees,  governance  fees,  legal and
accounting  expenses and employees  that oversee the operations of the Company's
assets.

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 95% of the
overall  company  sales.  PHS's core  sales base  remains  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.  PHS has developed
private label  grocery  products  through  co-packing  arrangements  that it has
started to sell to major U.S. national chains. PHS is also developing co-packing
arrangements  in China to  further  support  the  growth  of its  private  label
business.  Management  expects to outsource  all services that would be required
for  product  development  and  manufacturing,  but will  utilize  its  logistic
expertise for marketing, distribution and sales.

                                       18



PHS SEGMENT INFORMATION OF OPERATING BUSINESSES

                                               PHS Group          CHANGE
NINE MONTHS ENDED 9/30/06
Revenue                                         47,720,070         4.83%
Gross Profit                                     3,072,591        14.28%
SG&A                                             1,549,490         0.17%
Operating Profit (loss)                          1,514,199        33.64%
Net Profit(loss)                                   638,005       278.30%
Interest and financing expenses                    871,995        -8.34%

NINE MONTHS ENDED 9/30/05
Revenue                                         45,523,173
Gross Profit                                     2,688,644
SG&A                                             1,546,787
Operating Profit (loss)                          1,133,055
Net Profit(loss)                                   168,651
Interest and financing expenses                    951,384

PHS  increased  its  revenues  by 5% to  $47.7  million  for nine  months  ended
September  30,  2006 as compared  to $45.5  million  for the nine  months  ended
September  30,  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,  increase of private label  distribution  and
expansion  into the  Dominican  Republic.  PHS  increased  its  gross  profit by
increasing  Direct Store Delivery  sales as well as focusing on promotional  and
co-packed  merchandise  offered by its vendors and  partners.  The overall gross
profit percentage increased from 5.9% to 6.4%. PHS has been able to maintain its
sales and customer  base while  increasing  gross  profit by 14%.  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. Continuing the development of grocery
products  produced  for  the  benefit  of PHS  customers  is  another  objective
currently  being  developed and executed by PHS. Net profit was $638,005 for the
nine months ended September 30, 2006 as compared to a profit of $168,651 for the
nine months ended September 30, 2005.

                                       19



PROSET SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                  Salon
NINE MONTHS ENDED 9/30/06                        products           CHANGE
Revenue                                          1,223,561           24.21%
Gross Profit                                       153,242          374.29%
SG&A                                               181,183          -14.54%
Operating Profit(loss)                            (102,579)         -67.67%
Net loss                                          (167,239)         -55.13%
Interest and financing expenses                     62,716           20.65%
NINE MONTHS ENDED SIX 9/30/05
Revenue                                            985,102
Gross Profit                                        32,310
SG&A                                               212,016
Operating Profit(loss)                            (317,271)
Net Profit(loss)                                  (372,743)
Interest and financing expenses                      51,981

Proset  revenues  increased  by 24% to  $1,223,561  for the  nine  months  ended
September  30, 2006 as compared to $985,102 the nine months ended  September 30,
2005.  SG&A decreased by 15% to $181,183 for the nine months ended September 30,
2006 as compared to $212,016 for the nine months ended  September 30, 2005.  Net
loss  improved  from a loss of $372,743 for the nine months ended  September 30,
2005, to a loss of $167,239 for the nine months ended  September  30, 2006.  The
increase  in revenue was in a large part due to an increase in sales of designer
luxury goods, which were imported from Europe and sold to Costco. Proset started
to distribute  its newly  acquired  line of salon  products from Italy under the
NYCE logo at the end of the third  quarter of 2006.  The luxury goods market has
thus far not achieved the financial  expectation of Proset.  Targeted complaints
by major luxury goods  manufactures  relating to channels of  distribution  have
shifted  consumers from purchasing  these goods from mass  merchandising  to the
traditional  channels of Department stores,  manufacturers outlet and authorized
retailers.

                                       20



B2C SEGMENT INFORMATION OF OPERATING BUSINESSES

                                        B2C            CHANGE
NINE MONTHS ENDED 9/30/06
Revenue                                1,445,571         0.44%
Gross Profit                             438,189         0.32%
SG&A                                     537,574       -12.36%
Operating Profit(loss)                  (216,727)      -25.85%
Net loss                                (222,716)      -26.04%

NINE MONTHS ENDED 9/30/05
Revenue                                1,439,198
Gross Profit                             436,786
SG&A                                     613,412
Operating Profit(loss)                  (292,282)
Net Profit(loss)                        (301,148)

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.,  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.

Revenues in the Company's B2C operation  remained flat for the nine months ended
September 30, 2006 at  $1,445,571 as compared to $1,439,198  for the nine months
ended  September  30,  2005.  CAW  on  a  current   operating  basis  represents
approximately  59% of B2C revenues for the nine months ended September 30, 2006.
Gross  profit for the nine months  ended  September  30, 2006  remained  flat at
$438,189 as compared to $436,786 for the nine months ended September 30, 2005.

                                       21



                     CONSOLIDATED RESULTS OF OPERATIONS FOR
                    THE THREE MONTHS ENDED SEPTEMBER 30, 2006
            AS COMPARED TO THE THREE MONTHS ENDED SEPTEMBER 30, 2005.




                                                                                                 

                                                        OPERATING           %           OPERATING AND           %
                                                        SEGMENTS         Change      CORPORATE SEGMENTS      Change

THREE MONTHS ENDED 9/30/06
Revenue                                                    $18,838,342      10.02%      $ 18,838,342          10.02%
Gross Profit                                                 1,281,755       9.55%         1,281,755           9.55%
SG&A (excluding depreciation and amortization)                 761,388      -6.91%         1,132,045          11.04%
Operating Profit (loss)                                        453,647      71.29%            80,967         200.72%
Net profit (loss) attributable to
 common stockholders                                           105,880     234.63%          (441,980)         11.53%
Net  profit (loss) per common  share                              0.02                         (0.08)
Interest and financing expenses                                342,077       2.75%           534,886          35.26%
THREE MONTHS ENDED 9/30/05
Revenue                                                    $17,122,629                  $ 17,122,629
Gross Profit                                                 1,169,966                     1,169,966
SG&A (excluding depreciation and amortization)                 817,887                     1,019,493
Operating Profit (loss)                                        264,846                        26,924
Net loss attributable to
 common stockholders                                           (78,646)                     (396,272)
Net loss per common  share                                       (0.01)                        (0.09)
Interest and financing expenses                                332,921                       395,438



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 10% to $18,838,342  for the three months ended  September
30, 2006, as compared to  $17,122,629  for the three months ended  September 30,
2005. The largest percentage increase was in PHS Group's operation.

Selling General and Administrative expenses (SGA) increased by 11% to $1,132,045
for the three months ended  September 30, 2006 as compared to $1,019,493 for the
three months  ended  September  30,  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 2% to  $525,773  for  the  three  months  ended
September 30, 2006 as compared to $516,347 for the three months ended  September
30, 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.

                                       22



The net loss attributable to Common Stockholders of the Company was $441,980 for
the three months ended  September 30, 2006 as compared to $396,272 for the three
months ended September 30, 2005. Interest and financing costs represents 121% 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
September  30, 2006  totaled  $370,657,  which  include  legal,  accounting  and
regulatory expenses as compared to $201,606 for the three months ended September
30, 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 and private label grocery sales. Sales improved by
11% to $18.1 million and operating  profit  increased by 24% to $592,060 for the
three  month  period  ended  September  30, 2006 as compared to same such period
ended September 30, 2005. PHS represented 95% 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,  private label and wholesale  distribution of grocery and
HBA 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 1% to
$528,270  while  operating  loss  decreased  by 48%  to  $49,000.  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  2006-2007.  The  combination  of online sales as well as retail
store sales is expected to be the focus for growth in FY  2006-2007.  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   expected  that
Proset-operating results should significantly improve in FY 2006-2007.  However,
results have been  disappointing  and below  management  expectations.  However,
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 of 2006 and  Costco and Amazon has  received
numerous  deliveries.  However,  repeated cycles and product acceptance has been
below management's expectations.

                                       23



Corporate Expenses:

The Company's  allocation to corporate expenses was increased by 84% to $370,657
for the three  months ended  September  30, 2006 as compared to the three months
ended September 30, 2005.  Corporate expenses represent 33% of overall operating
expense  of  the  Company.  Operating  expenses  for  all  operations  including
corporate expenses totaled $1.1 million in the third 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 95% of the
overall  company  sales.  PHS's core  sales base  remains  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. In the end of the
second quarter of 2006 PHS has started to co-pack private label grocery products
intended  to be  distributed  and sold to  national  chains  and  it's  Metro NY
operations.

                                       24



PHS SEGMENT INFORMATION OF OPERATING BUSINESSES

                                            PHS Group          CHANGE
THREE MONTHS ENDED 9/30/06
Revenue                                      18,079,537        10.63%
Gross Profit                                  1,120,563        12.25%
SG&A                                            525,773         1.83%
Operating Profit (loss)                         592,060        23.61%
Net Profit(loss)                                266,278        66.79%
Interest and financing expenses                 324,438          3.22

THREE MONTHS ENDED 9/30/05
Revenue                                      16,342,845
Gross Profit                                    998,246
SG&A                                            516,347
Operating Profit (loss)                         478,965
Net Profit(loss)                                159,651
Interest and financing expenses                 314,324

PHS  increased  its  revenues  by 11% to $18.1  million for three  months  ended
September  30,  2006 as compared to $16.3  million  for the three  months  ended
September  30,  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 and
continued growth of its grocery private label business. The overall gross profit
percentage was 6.2% for the three months ended  September 30, 2006. PHS has been
able to maintain its sales and customer  base while  increasing  gross profit by
12%.  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 goods to be reduced.  PHS plans to continue  this  approach,
but it does rely on manufactures  promotion to achieve its targeted results. Net
profit was $266,278 for the three months ended September 30, 2006 as compared to
a profit of $159,651 for the three months ended September 30, 2005.

                                       25



PROSET SEGMENT INFORMATION OF OPERATING BUSINESSES

                                                 Salon
THREE MONTHS ENDED 9/30/06                     products             CHANGE
Revenue                                           230,535          -10.71%
Gross Profit                                       (6,531)        -423.96%
SG&A                                               58,006          -23.58%
Operating Profit(loss)                            (89,413)         -25.33%
Net loss                                         (108,306)         -23.20%
Interest and financing expenses                    17,639           -5.15%
THREE MONTHS ENDED SIX 9/30/05
Revenue                                           258,195
Gross Profit                                        2,016
SG&A                                               75,902
Operating Profit(loss)                           (119,741)
Net Profit(loss)                                 (141,029)
Interest and financing expenses                    18,597

Proset  revenues  decreased  by 11% to  $230,535  for  the  three  months  ended
September 30, 2006 as compared to $258,195 the three months ended  September 30,
2005.  SG&A decreased by 24% to $58,006 for the three months ended September 30,
2006 as compared to $75,902 for the three months ended  September 30, 2005.  Net
loss improved  from a loss of $141,029 for the three months ended  September 30,
2005,  to a loss of $108,306  for the three  months  ended  September  30, 2006.
Proset  started to distribute  its newly  acquired  line of salon  products from
Italy under the NYCE logo at the end of the third quarter of 2006.

                                       26



B2C SEGMENT INFORMATION OF OPERATING BUSINESSES

                                              B2C            CHANGE
THREE MONTHS ENDED 9/30/06
Revenue                                      528,270         1.28%
Gross Profit                                 167,723        -1.17%
SG&A                                         177,609        21.29%
Operating Profit(loss)                       (49,000)      -48.08%
Net loss                                     (52,092)      -46.44%

THREE MONTHS ENDED 9/30/05
Revenue                                      521,589
Gross Profit                                 169,704
SG&A                                         225,638
Operating Profit(loss)                       (94,378)
Net Profit(loss)                             (97,268)

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.,  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.

                                       27



Revenues in the Company's B2C operation for the three months ended September 30,
2006  increased  by 1% to $528,070 as compared to $521,589  for the three months
ended  September  30,  2005.  CAW  on  a  current   operating  basis  represents
approximately 61% of B2C revenues for the three months ended September 30, 2006.
Gross profit for the three months ended  September  30, 2006  decreased by 1% to
$167,723 as compared to $169,704 for the three months ended September 30, 2005.

                                       28



                         LIQUIDITY AND CAPITAL RESOURCES


September 30,                                     2006             2005

Working Capital                                   $ 4,239,281     $ 4,872,833
Assets                                             22,780,204      17,705,599
Liabilities                                        15,863,401       9,777,171
Equity                                              6,916,803       7,928,428
Line of Credit Facility                             5,929,341       5,191,534
Receivable turnover (days)                                 58              38
Inventory Turnover (days)                                  14              17
Net cash used in operating activies                (2,645,266)     (4,068,375)
Net cash provided by investing activites              358,588         100,234
Net cash provided by financing activites            4,024,452       3,855,037

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  sufficient to cover the Company's
operating expenses.  However, the Company relies on debt and equity financing in
order to support its receivables and inventory.  As a result financing costs are
incurred.  The Company was not able to support its  financing  costs solely from
operations  and  relied on equity  and debt  financing  to bridge  the gap.  The
Company   generated  a  net  loss   attributable   to  Common   Shareholders  of
approximately  $1,317,000.  Financing  costs totaled  $1,360,000.  Reductions in
financing  expenses  through  equity  conversions  or  debt  repayments  through
operating  or  capital   transactions  would  be  beneficial  to  the  Company's
performance.

Although the Company  improved its cash flow from  operating  activities by $1.4
million,  it needed to  secure  funds  from  financing  activities  to cover its
financing  expenses.  The Company  financed its operating  activities by issuing
$1.75 million in 10% notes in the first quarter of 2006.

The  Company's  working  capital  decreased by $630,000 to $4.2 million due to a
combination  of several  factors  including  amortization  of debt,  increase in
financing  costs,  and a shift  from  long term to short  term debt  maturities.
Receivables  including trade and other receivables increased by $3.0 million due
to revenue increases and vendor rebates.

The Company acquired  sufficient capital to cover its operating expenses and had
unused  availability  of  $170,000  under its line of  credit.  In July 2006 the
Company  increased  its line of  credit  allowing  for the  borrowings  of up to
$6,000,000.  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 positive cash flow from
operations.

The capital resources  available to the Company consist of $7.0 million in lines
of Credit and $5.2 million in long-term  notes.  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.

                                       29



The  Company's  liquidity  relies on the turnover of it  inventory  and accounts
receivables.  The Company turns its receivable on average approximately every 58
days and the Company turns its overall inventory on average  approximately every
14 days.  The Company  believes that its collection  procedures and  procurement
policies are  consistent  with industry  standards.  However,  nearly 57% 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 positiv' 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 September 30,
are as follows:

09/30/07      09/30/08     09/30/09      09/30/10          09/30/11      Total
$294,000      $124,000      $88,000       $88,000           $8,000     $602,000

Variable  interest rate on notes of $916,667 was 11.25%.  Variable interest rate
on note of $900,000 was 8.25%.

Principle  repayments on notes payable for the period ended September 30, are as
follows:

09/30/07      09/30/08     09/30/09      09/30/10         09/30/11      Total
$4,024,000    $550.000     $384,000      $384,000        $1,071,000   $6,413,000

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
September 30, 2006, the Company has established a full valuation allowance.

                                       30



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.

                                       31



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 September 30, 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.

                                       32



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.

                                       33



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 September 30, 2006 the Company had long-term  indebtedness of $ 2,067,007.
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; 34

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

                                       34



- - 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.

                                       35



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.

                                       36



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.

                                       37



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
the Internet provides use the novel ways of conducting business and the Internet
provides exchanging information as.

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.

                                       38



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.

                                       39



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.

                                       40



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.

                                       41




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.

                                       42



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.

                                       43



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.

                                       44



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.

                                       45



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.

                                       46



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

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.  In July 2006,  the Company  issued  50,000  shares of
common stock to Class B Series A Preferred  Stockholders  in compliance with the
subscription  agreements  dated July 2, 2003.  No additional  consideration  was
provided by the holders of the subject  preferred stock and no further  proceeds
were received by the Company beyond that received when the preferred  stock was
issued.

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 no reports filed on 8-K for the relevant period.

                                       47



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

Dated:   November 14, 2006

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

Dated:  November 14, 2006

                                       48



                                  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:   November 14, 2006
/s/ Mair Faibish
Mair Faibish, Chief Executive Officer

                                       49



                                  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: November 14, 2006
/s/ Mitchell Gerstein
Mitchell Gerstein, Chief Financial Officer

                                       50



                                  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  September 30, 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: November 14, 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  September 30, 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:  November 14, 2006

/s/ Mitchell Gerstein
Mitchell Gerstein, Chief Financial Officer

                                       51