SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

                                   (Mark One)

[X]    QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934

                For the quarterly period ended November 30, 2001

                                       OR

[ ]    TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

                         Commission file number 0-24506


                         Delta-Omega Technologies, Inc.
         ---------------------------------------------------------------
        (Exact name of small business issuer as specified in its Charter)


         Colorado                                      84-1100774
         --------                                      ----------
(State of Incorporation)                 (I.R.S. Employer Identification Number)

 100-A Burgess Drive, Broussard, Louisiana                  70518
 -----------------------------------------                  -----
 (Address of principal executive offices)                 (Zip Code)

                                 (337) 837-3011
              (Registrant's telephone number, including area code)


     Check whether the issuer (1) filed all reports required to be filed by
Sections 13 or 15(d) of the Securities Exchange Act during the past 12 months
(or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. Yes   X    No
          -----     -----


                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares outstanding of each of the issuer's classes of
common equity as of the latest practicable date: 22,379,034 shares of common
stock as of December 31, 2001



                     This document is comprised of 20 pages













                         Delta-Omega Technologies, Inc.
                            Index to Quarterly Report

                                     Part I
                              Financial Statements

Item 1.  Financial Statements                                               Page
- -------  --------------------                                               ----

              Consolidated Balance Sheet as of November 30, 2001 ...........  2

              Consolidated Statements of Operations, three months ended
                       November 30, 2001 and November 30, 2000 .............  3

              Statements of Cash Flows, three months ended
                       November 30, 2001 and November 30, 2000 .............  4

              Notes to consolidated financial statements ...................  5

Item 2.  Management's discussion and analysis of financial condition
                       and results of operations ...........................  13

                                     Part II
                                Other Information

Item 6.  Exhibits And Reports on Form 8-K ..................................  19

Signatures .................................................................  20






Part I.  Item 1.  Financial Statements
                  --------------------

                              Delta-Omega Technologies, Inc.
                                Consolidated Balance Sheet
                                       (Unaudited)

                                         ASSETS
                                         ------
                                                                               November 30,
                                                                                   2001
                                                                               ------------
                                                                           
Current Assets
    Cash                                                                               123
    Accounts and notes receivable
         Trade, net of allowance for losses                                        174,700
         Other                                                                         472
     Inventories                                                                    46,068
     Prepaid expenses                                                               12,859
                                                                              ------------
         Total current assets                                                      234,222

Property and equipment, net of accumulated depreciation                             56,986
Intangible assets, net of accumulated amortization                                  80,595
Marketable Equity Securities, carried at lower cost or market                       29,696
Other assets                                                                         2,831
                                                                              ------------

         Total assets                                                         $    404,330
                                                                              ============

                           LIABILITIES AND SHAREHOLDERS' EQUITY
                           ------------------------------------

Current Liabilities
     Accounts payable                                                              205,496
     Customer prepayments                                                           48,046
     Note payable-board of director loans                                          590,930
     Current maturities of long-term debt and leases                               129,758
     Convertible Loan Note                                                          40,000
     Other current and accrued liabilities                                         123,653
                                                                              ------------
         Total current liabilities                                               1,137,883

Long-term debt and leases, net of current maturities                                14,027

Shareholders' equity:
     Convertible, 7 percent cumulative, non-participating preferred
       stock, $.001 par value, shares authorized, 40,000,000; issued
       and outstanding 1,295,000 series B, 2,330,000 series C                        3,625
     Common stock, $.001 par value, shares authorized,
        100,000,000; issued and outstanding 22,379,034                              22,379
     Unrealized Loss on Valuation of Marketable Equity Securities                   (2,304)
     Additional paid-in capital                                                 12,556,340
     Retained deficit                                                          (13,327,620)
                                                                              ------------
         Total shareholders' equity                                               (747,580)
                                                                              ------------

         Total liabilities and shareholders' equity                           $    404,330
                                                                              ============


                 See accompanying notes to consolidated financial statements.

                                               2




                                      Delta-Omega Technologies, Inc.
                                  Consolidated Statements of Operations
                                                (Unaudited)


                                                                     Three Months Ended
                                                                        November 30

                                                           2001                          2000
                                                       ------------                 ------------
Net sales and gross revenues
     Net product sales                                 $    114,852                 $    195,849

Cost of sales and revenues                                   93,333                      134,784
                                                       ------------                 ------------
         Gross profit                                        21,519                       61,065

Cost and expenses
     Selling, general and administrative                     97,542                      114,663
     Research and development                                21,548                       20,093
                                                       ------------                 ------------

Operating Loss                                              (97,571)                     (73,691)

Other operating income, net                                     -0-                        2,441

Interest expense                                            (26,145)                     (31,815)
                                                       ------------                 ------------

Net profit/(loss) available to common
         shareholders                                  $   (123,716)                $   (103,065)
                                                       ============                 ============

Weighted average shares outstanding                      22,379,034                   18,747,210
                                                       ============                 ============

Net profit/(loss) per common share                     $       (.01)                $       (.01)
                                                       ============                 ============








          See accompanying notes to consolidated financial statements.

                                       3







                                  Delta-Omega Technologies, Inc.
                              Consolidated Statements of Cash Flows
                                           (Unaudited)


                                                                  Three Months Ended
                                                                       November 30,

                                                             2001                     2000
                                                           ---------                --------

Net cash used in operating activities                      $(49,336)                $(70,934)

Cash flows from investing activities:

Net cash flows used in investing activities                       0                        0

Cash flows from financing activities:
       Bank overdraft                                             0                    9,405
       Principal payments on long-term debt and
       capital leases                                        (7,708)                  (5,021)
       Re payments on borrowings                            (38,389)                 (20,000)
       Proceeds from borrowing                               90,163                   76,300
                                                           --------                 --------

Net cash flows provided by (used in)
         financing activities                                44,066                   70,934

Net increase (decrease) in cash and equivalents              (5,270)                       0

Cash and equivalents, beginning of period                     5,393                        0
                                                           --------                 --------

Cash and equivalents, end of period                        $    123                 $      0
                                                           ========                 ========










                 See accompanying notes to consolidated financial statements.

                                             4





                         Delta-Omega Technologies, Inc.
                   Notes to Consolidated Financial Statements
                                November 30, 2001

Note A: Basis of presentation
        ---------------------

        The financial statements presented herein include the accounts of
        Delta-Omega Technologies, Inc. and Delta-Omega Technologies, Ltd.
        Intercompany balances and transactions have been eliminated in
        consolidation.

        The unaudited consolidated financial statements presented herein have
        been prepared by the Company in accordance with the accounting policies
        in its annual 10-KSB report for the year ended August 31, 2001.
        Accordingly, they do not include all of the information and footnotes
        required by generally accepted accounting principles for complete
        financial statements. Results of operations for the interim periods are
        not necessarily indicative of results of operations which will be
        realized for the fiscal year ending August 31, 2002.

        For further information, refer to the consolidated financial statements
        and footnotes included in Delta-Omega Technologies, Inc.'s annual report
        on form 10KSB for the year ended August 31, 2001.

        In the opinion of management, all adjustments (consisting only of normal
        recurring adjustments) which are necessary for a fair presentation of
        operating results for the interim periods presented have been made.

        Since the Company commenced operations, it has incurred recurring losses
        and negative cash flows from operations. The Company does not have
        sufficient working capital available as of November 30, 2001, to
        maintain operations at their current levels. These factors raise
        substantial doubt about the Company's ability to continue as a going
        concern. The Company's ability to continue as a going concern is
        dependent upon obtaining additional capital investments or generation of
        adequate sales revenue and profitability from operations.

        To obtain additional capital, the Company commenced a private offering
        in March 2000 to raise approximately $550,000 solely to accredited and
        sophisticated investors. The Company closed this offering in December
        2000. Funds related to this offering totaling $248,900 were received by
        the Company.

        For immediate cash requirements, the Company negotiated six additional
        short term promissory notes in fiscal year 2001 totaling $143,000 and
        two additional short term promissory notes in the current quarter
        totaling $35,163.42 from a member of the board of directors. The short
        term promissory notes bear interest rates of 9.25% per annum and are due
        in full plus accrued interest one month to twelve months from the date
        of inception. Two of the promissory notes totaling $55,000 were paid in
        full plus accrued interest in the third quarter of fiscal year 2001 and
        one promissory note totaling $28,000 was paid in full during the current
        quarter.

         On September 11, 2001, the Company negotiated an agreement with Janes
        Industries, Inc. in which Janes Industries, Inc. agreed to loan the
        Company $75,000 due and payable with a fixed fee as set forth in the
        loan agreement between Janes Industries, Inc. and Texas Capital Funding,
        Inc. A member of the Company's board of directors is the major
        shareholder of Janes Industries, Inc. In relation to the loan, the full
        amount ($75,000) was advanced to the Company.

                                       5




        The Company also negotiated a 120 day convertible loan note totaling
        $100,000 with one of its emergency response customers. The loan note was
        convertible at the option of the holder into common stock of the
        Company, at an initial conversion rate of one share of common stock for
        each sixteen cents loaned or the closing bid price of the Company's
        stock on the date the Company would have received notice of conversion,
        but in no case less than six cents (.06) per share. The outstanding
        balance of the loan note was due on or before May 15, 2001 plus interest
        at .03333% per day on the weighted average outstanding balance. Funds
        totaling $100,000 had been advanced to the Company under this note
        agreement. The Company pledged its firefighting and emergency response
        formulations as collateral for the convertible loan note in the event
        that the noteholder elected not to convert the note into equity and the
        Company was unable to repay the loan and accrued interest when it became
        due. The noteholder issued its demand for payment by May 15, 2001 and
        opted to retain the collateral in satisfaction of the obligations due
        and owed in accordance with the terms of the note. Subsequent to the
        retention of the collateral by the noteholder, negotiations were
        initiated by the noteholder with the Company concerning Manufacturing
        and Distribution agreements that would allow the Company to continue to
        manufacture and market the firefighting and emergency response product
        line. Management expects favorable results will occur from these
        negotiations. In the event that no Manufacturing and Distribution
        agreements are implemented with the current owners of the formulations,
        the Company will have to remove the firefighting and emergency response
        products that were collateralized from its product offering. The Company
        would experience an adverse impact on its ability to generate revenues
        if it is precluded from marketing these products. Management is in the
        process of negotiating a contingency plan that may be necessary to
        implement in the event that no future relationship materializes with the
        present owners of the formulations.

        The Company implemented a $250,000 Convertible Note Offering solely to
        accredited and sophisticated investors in December 2000. The Note Holder
        has the option to convert the note offering for one share of the
        Company's common stock for each $.05 principal and accrued interest, 12%
        per annum, prior to the repayment in full by the Company of the
        principal and interest of the Note. Also, 160,000 common shares of
        SafeScience, Inc.'s stock are pledged as a security interest to the
        participants. The Convertible Note outstanding principal and interest
        accrued was due on or before June 15, 2001. The Note Offering was closed
        in April 2001 and funds totaling $250,000 were received by the Company
        under this note agreement. In August 2001, the majority participant in
        the Convertible Note Offering optioned to receive 134,400 shares of the
        SafeScience, Inc.'s common stock in lieu of repayment of $210,000 plus
        accrued interest.

                                       6




        The Company also has the option to sell 1 million common shares at an
        undetermined price per share to obtain additional capital. These shares
        are remaining from 2 million shares authorized for sale to accredited
        and sophisticated investors by the Company's board of directors in
        January 1998.


Note B:  Related party transactions
         --------------------------

        During fiscal year 1999, the Company negotiated nine (9) promissory
        notes totaling $270,000 with related parties, of which $225,000 were
        with members of the board of directors, in order to maintain its current
        level of operations. Each promissory note bears an interest rate of
        8.25% per annum. These notes are short-term and were due during the
        fiscal year 1999. Extensions were negotiated on these notes which are
        included as current liabilities in the balance sheet.

        In fiscal year 2000, the Company negotiated six additional short term
        promissory notes totaling $224,000 with related parties. One note
        totaling $15,000 bears an interest rate of 9.25% per annum and was paid
        in full plus interest in the second quarter of fiscal year 2000. Three
        of the six short term promissory notes totaling $50,000 each bear
        interest rates of 8.25% per annum and were due on or before April 30,
        2000. Any amount of principal & interest not paid when these three notes
        were due will accrue interest at the rate of 12 percent per annum until
        paid. Attached to each of the these three notes is a warrant agreement
        granting the holder warrants to purchase 50,000 shares of common stock
        at an exercise price of $.15 per share. The two remaining 90 day
        promissory notes totaling $52,000 and $7,000 bear interest rates of
        8.25% per annum.

        The Company also negotiated six additional short term promissory notes
        in fiscal year 2001 totaling $143,000 and two additional short term
        promissory notes in the current quarter totaling $35,163.42 from a
        member of the board of directors. The short term promissory notes bear
        interest rates of 9.25% per annum and are due in full plus accrued
        interest one month to twelve months from the date of inception. Two of
        the promissory notes totaling $55,000 were paid in full plus accrued
        interest in the third quarter of fiscal year 2001 and one promissory
        note totaling $28,000 was paid in full during the current quarter.

        In the fourth quarter of fiscal year 2001, the Company negotiated a
        consolidation of notes payable due to a member of the board of
        directors. The consolidated promissory note includes promissory notes
        totaling $107,000 plus an additional $43,650.40 loaned to the Company
        for immediate cash requirements. The consolidated promissory note is
        repayable in 35 equal installment payments consisting of principal and
        interest, in the amount of $4,465.87 each, commencing on May 15, 2001
        and continuing thereafter, and one (1) final installment payment
        consisting of the full amount of the principal and all accrued interest
        remaining due and payable on April 15, 2004.

        On September 11, 2001, the Company negotiated an agreement with Janes
        Industries, Inc. in which Janes Industries, Inc. agreed to loan the
        Company $75,000 due and payable with a fixed fee as set forth in the
        loan agreement between Janes Industries, Inc. and Texas Capital Funding,
        Inc. A member of the Company's board of directors is the major
        shareholder of Janes Industries, Inc. In relation to the loan, the full
        amount ($75,000) was advanced to the Company.

                                       7




        Related party notes payable totaled $590,930 as of November 30, 2001 and
        are reflected in the current liability section of the accompanying
        consolidated balance sheet.

        The Company expects to repay these loans with funds generated from
        continuing operations or proceeds from the sale of common stock
        previously authorized by the board of directors; however these directors
        may elect to convert the debt into equity.

Note C: Accounts and notes receivable
        -----------------------------

        Accounts and Notes Receivable at the end of November 30, 2001 consists
        of the following:

          Accounts Receivable, Trade                            $184,700
          Allowance for Doubtful Accounts                        (10,000)
                                                                 -------

                                           Total                $174,700
                                                                ========


Note D:  Shareholders' Equity
         --------------------

        Fiscal Year 2001
        ----------------

        In December 2000, the Company offered an additional Convertible Note
        Offering solely to accredited and sophisticated investors totaling
        $250,000. The Note Holder has the option to convert the note offering
        for one share of the Company's common stock for each $.05 principal and
        accrued interest, 12% per annum, prior to the repayment in full by the
        Company of the principal and interest of the Note. The Convertible Note
        outstanding principal and interest accrued is due on or before June 15,
        2001. The Note Offering was closed March 31, 2001 and funds totaling
        $250,000 were received by the Company under this note agreement.

        During the first quarter of fiscal 2001, the Company's board of
        directors authorized extending the expiration date for an additional
        three (3) years for 831,500 stock options granted with exercise prices
        ranging from $.34 - $2.00 per share and a warrant to purchase 600,000
        shares of common stock at an exercise price of $2.00 per share as per
        agreements. The Company's board of directors also granted options to
        purchase 100,000 shares of common stock at an exercise price of $1.00
        per share to J.P. Soma, Ph.D. as part of the Company's 1991, Employee
        Incentive Stock Option Plan, for services rendered.

        In January 2001, the Company's board of directors authorized the
        issuance of 378,573 shares of common stock to Larry G. Schafran,
        Chairman in lieu of cash for expenses incurred during fund raising
        activities from year 1993 through year 2000.

        The board of directors also authorized the issuance of 100,000 shares of
        common stock to SafeScience, Inc. in February 2001. The shares were
        issued as part of the terms of the January 5, 2001 Product Formula
        Agreement regarding the sale of certain proprietary formulations for the
        household goods market developed by the Company.

        The Company also negotiated a 120 day convertible loan note with one of
        its emergency response customers totaling $100,000. The outstanding
        principal plus accrued interest is convertible, on or before February
        15, 2001, at the option of the holder into common stock of the Company,
        at an initial conversion rate of one share of common stock for each
        sixteen cents loaned or the closing bid price of the Company's common

                                       8




        stock on the date that the Company receives notice of conversion, but in
        no case less than six cents (.06) per share. Funds totaling $100,000 had
        been advanced to the Company under this note agreement. On February 15,
        2001, the note holder elected not to convert and issued a demand for
        repayment. The noteholder issued its demand for payment by May 15, 2001
        and opted to retain the collateral, the Company's firefighting and
        emergency response formulations, in satisfaction of the obligations due
        and owed in accordance with the terms of the note.

        In fiscal year 2001, the Company granted 208,332 stock options as part
        of an agreement to an employee in lieu of cash for research and
        development services rendered. These stock options are per an agreement
        authorizing the issuance of 416,667 stock options of which 50% of the
        options vested in the current fiscal year. The remainder of the stock
        options vest when specific milestones are met. The exercise price is
        $.10 per share and expire three years from date of inception.

        277,500 stock options with an exercise price of $.75 per share expired
        during fiscal year 2001. These options were part of the 1991 Plan, a
        non-qualified employee, directors and officers stock option plan. Also
        during fiscal year 2001, 50,000 stock options outside the Company's
        Stock Option Plan expired. The exercise prices ranged from $.51 - $.75
        per share.

        During fiscal year 2001, the right to convert to common stock expired
        for holders of 1,295,000 shares of Preferred "B" stock and 2,330,000
        shares of Preferred "C" stock and the "Z" Warrants attached to the
        Company's Preferred "C" stock expired.

        Fiscal Year 2002
        ----------------

        During the current quarter of fiscal year 2002, the Company's board of
        directors authorized the issuance of stock options to purchase 1,014,666
        shares of common stock to Marian A. Bourque, James V. Janes, III and
        Larry G. Schafran in lieu of cash as compensation for services rendered
        pursuant to the Company's non-qualified employee incentive stock option
        plan.

        The Company's board of directors also authorized the issuance of 4,500
        shares of common stock to SafeScience, Inc. as per the terms of the
        amendment to the consumer formulation sale agreement dated January 5,
        2001.


                                       9



         In January 2002, the Company's board of directors authorized the
        extension of warrants to purchase 150,000 shares of common stock at an
        exercise price of $.75 per share and options to purchase 150,000 shares
        of common stock at an exercise price of $.90 per share for an additional
        three years. The warrants were granted as per the terms of loan
        agreements. The options were granted in lieu of cash for professional
        brokerage services.

Note E:  Other Comprehensive Loss
         ------------------------

        The Tables below present the components of the Company's other
        comprehensive loss for the quarter ended and the three months ended
        November 30, 2001. Due to recurring operating losses of the Company,
        there is no tax effect associated with any component of other
        comprehensive loss.

               Three months             Pre-tax         Tax             After
                  Ended                  Amount         Expense          Tax
            November 30, 2001                           Benefit         Amount
            -----------------          ----------       -------         ------

             Unrealized Loss on
             Marketable Equity
             Securities                $  (2,304)      $    -0-       $  (2,304)
                                       ----------      -----------    ----------

             Other Comprehensive
             Loss                      $  (2,304)      $    -0-       $  (2,304)
                                       ----------      -----------    ----------

Note F:  Contingencies
         -------------

        The Company also negotiated a 120 day convertible loan note totaling
        $100,000 with one of its emergency response customers. The loan note was
        convertible at the option of the holder into common stock of the
        Company, at an initial conversion rate of one share of common stock for
        each sixteen cents loaned or the closing bid price of the Company's
        stock on the date the Company would have received notice of conversion,
        but in no case less than six cents (.06) per share. The outstanding
        balance of the loan note was due on or before May 15, 2001 plus interest
        at .03333% per day on the weighted average outstanding balance. Funds
        totaling $100,000 had been advanced to the Company under this note
        agreement. The Company pledged its firefighting and emergency response
        formulations as collateral for the convertible loan note in the event
        that the noteholder elected not to convert the note into equity and the
        Company was unable to repay the loan and accrued interest when it became
        due. The noteholder issued its demand for payment by May 15, 2001 and
        opted to retain the collateral in satisfaction of the obligations due
        and owed in accordance with the terms of the note. Subsequent to the
        retention of the collateral by the noteholder, negotiations were
        initiated by the noteholder with the Company concerning Manufacturing
        and Distribution agreements that would allow the Company to continue to
        manufacture and market the firefighting and emergency response product
        line. Management expects favorable results will occur from these
        negotiations. In the event that no Manufacturing and Distribution
        agreements are implemented with the current owners of the formulations,
        the Company will have to remove the firefighting and emergency response
        products that were collateralized from its product offering. The Company
        would experience an adverse impact on its ability to generate revenues
        if it is precluded from marketing these products. Management is in the
        process of negotiating a contingency plan that may be necessary to
        implement in the event that no future relationship materializes with the
        present owners of the formulations.


                                       10



Note G:  Disclosures about Reportable Segments
         -------------------------------------

        Delta-Omega Technologies, Ltd. has three reportable segments: solvents
        and cleaners, firefighting and spill response and oilfield. The solvents
        and cleaners division produce products to serve the aviation market and
        institutional and industrial markets. The firefighting and spill
        response division produce U.L. listed fire foam products that are
        non-hazardous and non-reportable. The oilfield division produces
        products that cater to the needs of the oil and gas industry.

        The accounting policies of the segments are the same as those described
        in the summary of significant accounting policies. Delta-Omega
        Technologies evaluates performance based on profit or loss from
        operations before income taxes and interest expense not including
        nonrecurring gains and losses.

        Delta-Omega Technologies' reportable segments are business units that
        offer different products. Each reportable segment is allocated a
        percentage of administrative costs not attributable to a particular
        segment according to the percentage of gallons sold by the segment. The
        reportable segments are managed separately because each business unit
        requires different technology and marketing strategies.




                                        Delta-Omega Technologies, Inc.
                    Disclosure of Reported Segment Profit or Loss, and Segmented Assets
                                Three Month Period Ended November 30, 2001



                                     Solvents &         Firefighting &                                *All
                                      Cleaners          Spill Response         Oilfield               Other
                                      --------          --------------         --------               -----

                                                                                         
Revenues from external
  Customers                           $  52,896            $  35,861            $  26,095            $    --
Intersegment revenues                      --                   --                   --                   --
Interest & Royalty Rev                     --                   --                   --                   --
Interest expense                           --                   --                   --                 26,145
Depreciation and
    Amortization                          4,917                3,314                2,458                 --
Extraordinary Income                       --                   --                   --                   --
Segment Profit                          (46,997)             (31,672)             (23,499)             (21,548)
Segment Assets                             --                   --                   --                404,330
Expenditures for segment
   Assets                                  --                   --                   --                   --


                                      Delta-Omega Technologies, Inc.
                Disclosure of Reported Segment Profit or Loss, and Segmented Assets
                             Three Month Period Ended November 30, 2000

                                       Solvents &     Firefighting &                         *All
                                        Cleaners       Spill Response      Oilfield          Other
                                        --------       --------------      --------          -----


Revenues from external
  Customers                             $  95,059        $  64,785        $  36,005        $    --
Intersegment revenues                        --               --               --               --
Interest & Royalty Rev                      2,441             --               --               --
Interest expense                             --               --               --             31,815
Depreciation and
    Amortization                            2,682            2,367           10,729              124
Segment Profit                             (8,697)          (7,673)         (34,787)         (51,908)
Segment Assets                               --               --               --            526,410
Expenditures for segment
   Assets                                    --               --               --               --


                                       11



                                Delta-Omega Technologies, Inc.
                        Reconciliations of Reportable Segment Revenues
                                  Profit or Loss, and Assets

                                                                     November 30,       November 30,
                                                                         2001              2000

Revenues
- --------
Total revenues for reportable segments                                 $ 114,852        $ 195,849
                                                                       =========        =========

Profit or Loss
- --------------
Total profit or loss for reportable segments                           ($102,168)       ($ 51,157)
Other profit or loss                                                     (21,548)         (51,908)
                                                                       ---------        ---------
Income before income taxes and extraordinary items                     ($123,716)       ($103,065)
                                                                       =========        =========

Assets
- ------
Other assets                                                           $ 404,330        $ 526,410
Total assets for reportable segments                                        --               --
                                                                       ---------        ---------

    Consolidated total                                                 $ 404,330        $ 526,410
                                                                       =========        =========

Other significant Items
- -----------------------

Research and Development Expenses                                      $  21,548        $  19,969
Depreciation Expense-R&D Equipment                                           -0-              124




                                                 12








*Research and Development expenses not directly accounted for in the totals of a
specific reporting segment is included in the classification "All Other" for the
three month period ended November 30, 2001 and 2000.

Delta-Omega Technologies, Inc. - Disclosures of Geographic Information and Major
Customers
- --------------------------------------------------------------------------------

Products sales for each reportable segment are concentrated in the continental
United States. Revenues from one of its oilfield customers represents
approximately eighteen percent (18%) of total consolidated revenues for the
three month period ended November 30, 2001.

Item 2. Management's discussion and analysis of financial condition and results
        of operations

          This Quarterly Report on Form 10-QSB includes certain statements that
          may be deemed to be "forward-looking statements" within the meaning of
          Section 27A of the Securities Act of 1933, as amended, and Section 21E
          of the Securities Exchange Act of 1934, as amended. All statements,
          other than statements of historical facts, included in this Form
          10-QSB that address activities, events or developments that the
          Company expects, believes or anticipates will or may occur in the
          future, including such matters as future capital, research and
          development expenditures (including the amount and nature thereof),
          repayment of debt, business strategies, expansion and growth to the
          Company's operations and other such matters are forward-looking
          statements. These statements are based on certain assumptions and
          analyses made by the Company in light of its experience and its
          perception of historical trends, current conditions, expected future
          developments and other factors it believes are appropriate in the
          circumstances. Such statements are subject to a number of assumptions,
          risks and uncertainties, including general economic and business
          opportunities (or lack thereof) that may be presented to and pursued
          by the Company, changes in laws or regulations and other factors, many
          of which are beyond the control of the Company. Readers are cautioned
          that any such statements are not guarantees of future performance and
          that actual results or developments may differ materially from those
          projected in the forward-looking statements.

          RESULTS OF OPERATIONS
          ---------------------

               Net sales for the first quarter of Fiscal 2002 decreased $80,997
          or 41% when compared to the same quarter in the prior year. The
          decrease in net sales was due primarily to the decrease in sales of
          the Company's consumer line of products to SafeScience. During the
          fourth quarter of fiscal year 1999, the demands for the SafeScience

                                       13



          line of products exceeded the Company's packaging capability
          therefore, blending and packaging of these products was outsourced to
          a third party manufacturer. As remuneration for the rights to access
          these product formulations for third parties to manufacture large
          volumes of finished goods for resale, the Company was granted a
          royalty based upon net sales generated by this product line. On
          January 22, 2001 SafeScience, Inc. closed its Industrial and
          Institutional Operations and on February 23, 2001 announced the
          discontinuation of marketing its consumer line of products. With the
          cessation of the consumer and industrial product marketing by
          SafeScience, no future royalties are anticipated.

               Net firefighting and spill response sales for the three month
          period decreased $28,924 or 45% when compared to the same period in
          the prior year. The decrease was primarily attributable to the
          Company's inability to fulfill orders for certain UL listed
          firefighting foam concentrates. The supplier of one of the products'
          constituents discontinued the manufacture of the raw material. The
          Company is currently sourcing an alternative to this constituent for
          UL approval. Oilfield products net sales also decreased $9,910 or 28%;
          due primarily to the decline in the oil and gas exploration market.
          Also during this period, sales from the solvents and cleaners
          decreased $42,163 or 44% as a result of the cancellation of the
          SafeScience consumer line of products.

               Cost of sales for the current quarter ended decreased $41,451 or
          31% when compared to the same period in Fiscal 2001. As a percentage
          of sales, cost of sales increased from 69% to 81%.

               The decrease in cost of sales was attributable to the decrease in
          net sales during the current quarter. The fluctuation in cost of sales
          as a percentage of sales is directly related to the decrease in net
          sales for the current quarter. The Company's production costs remained
          constant as the product volumes decreased.

               Operating expenses for the first quarter decreased $15,666 or 12%
          when compared to the same period in the prior fiscal year. The
          decrease was due to the decrease in operating expenses recovered
          relative to the relocation of the Company's administrative and
          production facilities.

               Net other operating income for the current quarter decreased
          $2,441 when compared with the same period in the prior year. Net other
          operating income for the two comparable periods consists primarily of
          royalty income generated from the Company's consumer line of products
          produced for SafeScience.

               Interest expense was $26,145 for the current quarter as compared
          to $31,815 for the same period in the prior year. The decrease is due
          to the discontinuation of factoring selected accounts receivable.

                                       14





               The Company incurred a net loss available to common shareholders
          of $123,716 for the three months ended as compared to a net loss of
          $103,065 for the same period in the prior year.

          LIQUIDITY AND CAPITAL RESOURCES
          -------------------------------

          The Company considers cash and cash equivalents as its principal
          measure of liquidity. At November 30, 2001, the Company had a cash
          balance of $123. The Company's primary cash requirements are for
          operating expenses, particularly Research and Development expenses,
          raw material purchases and capital expenditures. Since the Company
          commenced operations, it has incurred recurring losses and negative
          cash flows from operations. The Company does not have sufficient
          working capital available as of May 31, 2001 to maintain operations at
          their current levels. These factors raise substantial doubt about the
          Company's ability to continue as a going concern. The Company's
          ability to continue as a going concern is dependent upon obtaining
          additional capital investments or generation of adequate sales revenue
          and profitability from operations.

          To obtain additional capital, the Company commenced a private offering
          in March 2000 to raise approximately $550,000 solely to accredited and
          sophisticated investors. The Company closed this offering in December
          2000. Funds related to this offering totaling $248,900 were received
          by the Company.

          For immediate cash requirements, the Company negotiated six additional
          short term promissory notes in fiscal year 2001 totaling $143,000 and
          two additional short term promissory notes in the current quarter
          totaling $35,163.42 from a member of the board of directors. The short
          term promissory notes bear interest rates of 9.25% per annum and are
          due in full plus accrued interest one month to twelve months from the
          date of inception. Two of the promissory notes totaling $55,000 were
          paid in full plus accrued interest in the third quarter of fiscal year
          2001 and one promissory note totaling $28,000 was paid in full during
          the current quarter.

          On September 11, 2001, the Company negotiated an agreement with Janes
          Industries, Inc. in which Janes Industries, Inc. agreed to loan the
          Company $75,000 due and payable with a fixed fee as set forth in the
          loan agreement between Janes Industries, Inc. and Texas Capital
          Funding, Inc. A member of the Company's board of directors is the
          major shareholder of Janes Industries, Inc. In relation to the loan,
          the full amount ($75,000) was advanced to the Company.

          The Company also negotiated a 120 day convertible loan note totaling
          $100,000 with one of its emergency response customers. The loan note
          was convertible at the option of the holder into common stock of the
          Company, at an initial conversion rate of one share of common stock
          for each sixteen cents loaned or the closing bid price of the

                                       15




          Company's stock on the date the Company would have received notice of
          conversion, but in no case less than six cents (.06) per share. The
          outstanding balance of the loan note was due on or before May 15, 2001
          plus interest at .03333% per day on the weighted average outstanding
          balance. Funds totaling $100,000 had been advanced to the Company
          under this note agreement. The Company pledged its firefighting and
          emergency response formulations as collateral for the convertible loan
          note in the event that the noteholder elected not to convert the note
          into equity and the Company was unable to repay the loan and accrued
          interest when it became due. The noteholder issued its demand for
          payment by May 15, 2001 and opted to retain the collateral in
          satisfaction of the obligations due and owed in accordance with the
          terms of the note. Subsequent to the retention of the collateral by
          the noteholder, negotiations were initiated by the noteholder with the
          Company concerning Manufacturing and Distribution agreements that
          would allow the Company to continue to manufacture and market the
          firefighting and emergency response product line. Management expects
          favorable results will occur from these negotiations. In the event
          that no Manufacturing and Distribution agreements are implemented with
          the current owners of the formulations, the Company will have to
          remove the firefighting and emergency response products that were
          collateralized from its product offering. The Company would experience
          an adverse impact on its ability to generate revenues if it is
          precluded from marketing these products. Management is in the process
          of negotiating a contingency plan that may be necessary to implement
          in the event that no future relationship materializes with the present
          owners of the formulations.

          The Company implemented a $250,000 Convertible Note Offering solely to
          accredited and sophisticated investors in December 2000. The Note
          Holder has the option to convert the note offering for one share of
          the Company's common stock for each $.05 principal and accrued
          interest, 12% per annum, prior to the repayment in full by the Company
          of the principal and interest of the Note. Also, 160,000 common shares
          of SafeScience, Inc.'s stock are pledged as a security interest to the
          participants. The Convertible Note outstanding principal and interest
          accrued was due on or before June 15, 2001. The Note Offering was
          closed in April 2001 and funds totaling $250,000 were received by the
          Company under this note agreement. In August 2001, the majority
          participant in the Convertible Note Offering optioned to receive
          134,400 shares of the SafeScience, Inc.'s common stock in lieu of
          repayment of $210,000 plus accrued interest.

          The Company also has the option to sell 1 million common shares at an
          undetermined price per share to obtain additional capital. These
          shares are remaining from 2 million shares authorized for sale to
          accredited and sophisticated investors by the Company's board of
          directors in January 1998.

                                       16




          On January 5, 2001 the Company and SafeScience entered into an
          agreement concerning the sale of certain proprietary formulations for
          the household goods market developed by the Company and produced
          exclusively for SafeScience. The agreement granted all rights, title
          and interest to certain consumer cleaning formulas and all
          instructions, procedures, know-how and other information necessary for
          the manufacture thereof to SafeScience, Inc. In return for these
          formulas, SafeScience, Inc paid $100,000 in cash to the Company,
          forgave the $150,000 promissory note to SafeScience dated May 14,
          1999, was to pay royalties quarterly on 2% of net sales for all
          products produced from the SafeScience Consumer Cleaning Formulas for
          four (4) years from the date of inception and issued to the Company
          $200,000 worth of its common stock based on the closing price of
          SafeScience's common stock on January 5, 2001. The agreement also
          grants the Company the right to lease certain bottling equipment,
          owned by SafeScience and located in the Company's facility, for a
          period of five (5) years. As part of the agreement, the Company will
          grant to SafeScience, Inc. 100,000 shares of its common stock.

          On January 22, 2001 SafeScience, Inc. closed its Industrial and
          Institutional Operations and on February 23, 2001 announced the
          discontinuation of marketing its consumer line of products.

          On April 17, 2001, the Company announced that it entered into a joint
          venture with King Worldwide, Inc. to form King-Delta Technologies,
          Inc. The joint venture will offer clients the combined strengths of
          proprietary chemical and management service solutions. Its first
          project is expected to be in Latin America to recover valuable energy
          from hydrocarbon wastes. King-Delta Technologies, Inc. will offer
          clients in the petroleum refining, petrochemical and chemical
          industries specialized chemicals, process design, environmental
          control and project management. It is preparing its first sole-source
          proposal to a major company to address recycling, recovery and re-use
          of valuable hydrocarbons from waste streams generated by refining
          operations. Working with actual samples from the collection source, it
          has demonstrated a consistent ability to reduce the volume of residual
          waste by 70%, while recovering nearly 50% of the valuable hydrocarbon
          content.

          King Worldwide, Inc. is a privately held company based in Houston,
          Texas which provides independent management services internationally
          on capital projects, technology commercialization, and human
          development. It is an associate company of Robert A. King, Inc (RAKI).
          Robert A. King founded both RAKI and earlier King-Wilkinson. It has
          associated offices worldwide including King Mexicana S.A. de C.V. in
          Mexico. King and its associates have worked with more than 300
          clients, completing over 200 projects, in 45 countries, totaling over
          US $30 billion in investments and are currently working on projects in
          Mexico with total capital investments worth over US $1.5 billion.

                                       17



          Management believes that the sources of funds and anticipated
          increases in sales volume discussed above will enable the Company to
          sustain its current operations and meet its short term obligations in
          fiscal 2002. As sales volumes of the Company's fire foam product line
          and industrial chemicals increase, the Company expects cash flow from
          operations in fiscal 2002 to improve, although no assurances can be
          made.

          The Company has no unused credit facilities at this time.

                                       18





                                     Part II
                                Other Information

     Part II.    Item 6.   Exhibits And Reports On Form 8-K

                           a)      Exhibits
                                   None

                           b)      Reports on Form 8-K
                                   None



                                       19



                                   SIGNATURES


The financial information furnished herein has not been audited by an
independent accountant; however, in the opinion of management, all adjustments
(only consisting of normal recurring accruals) necessary for a fair presentation
of the results of operations for the three and nine months ended November 30,
2001 and November 30, 2000 have been included.

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


                                            Delta-Omega Technologies, Inc.
                                                     (Registrant)



                                            /s/ James V. Janes, III
                                            ------------------------------------
                                            James V. Janes III
                                            President
                                            (Principal Officer)


                                            /s/ Marian A. Bourque
                                            ------------------------------------
                                            Marian A. Bourque
                                            Chief Accounting Officer



Date:  January 22, 2002



                                       20