UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               ------------------

                                    FORM 10-K

(Mark One)

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934

                     For the fiscal year ended June 30, 2003

                                       Or

[ ] Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934

For the transition period from __________ to __________

Commission File Number 001-14015

                             U.S. HOME & GARDEN INC.
- -------------------------------------------------------------------------------
             (Exact Name of Registrant as specified in its charter)

        Delaware                                     77-0262908
- ---------------------------------                    -------------
(State or Other Jurisdiction                         (I.R.S. Employer
of Incorporation or Organization)                    Identification No.)

655 Montgomery Street,
San Francisco, California                            94111
- -------------------------                            -----
(Address of Principal Executive                      (Zip Code)
Offices)

                                 (415) 616-8111
- -------------------------------------------------------------------------------
              (Registrant's Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Exchange Act:

                                                  Name of Each Exchange
Title of each class                               on Which Registered
- -------------------                               ---------------------

         None                                     Not Applicable

Securities registered pursuant to Section 12(g) of the Exchange Act:

         Common Stock, $.001 par value; Preferred Share Purchase Rights
         --------------------------------------------------------------
                                (Title of Class)





         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. Yes _X_ No ___

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ X ]

         Indicate by check whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).Yes___No__X_

         The aggregate market value of the Common Stock held by non-affiliates
of the registrant (based upon the closing sale price) on December 31, 2002 was
approximately $8,616,480.

         As of September 15, 2003, 17,951,267 shares of the registrant's Common
Stock, par value $.001 per share, were outstanding.

         Documents Incorporated By Reference: None

                                       1


                                    PART I.

         ITEM 1.  BUSINESS

                 The Private Securities Litigation Reform Act of 1995 provides a
"safe harbor" for forward-looking statements. Certain information included in
this Report contains statements that are forward-looking, such as statements
relating to plans for our future activities. Such forward-looking information
involves important known and unknown risks and uncertainties that could
significantly affect actual results, performance or achievements in the future
and, accordingly, such actual results, performance or achievements may
materially differ from those expressed or implied in any forward-looking
statements made by or on behalf of us. These risks and uncertainties include,
but are not limited to, those relating to our historical operations, including
growth strategy, customer concentration, outstanding indebtedness, dependence on
weather conditions, seasonality, expansion and other activities of competitors,
ability to successfully integrate acquired companies and product lines, changes
in federal or state environmental laws and the administration of such laws,
protection of trademarks and other proprietary rights, the ability to maintain
adequate financing arrangements necessary to fund operations and the general
condition of the economy and its effect on the securities markets and other
risks detailed in our other filings with the Securities and Exchange Commission.
If the proposed asset sale described below under "Recent Developments" is
consummated, the risks and uncertainties described above will not be applicable
to our ongoing business operations insofar as any such factors apply only to our
historical lawn and garden businesses, which we will be divesting. Moreover, if
the asset sale is consummated we will also be subject to the risks of a company
with limited operations that will be seeking to supplement its remaining
business operations. The words "believe," "expect," "anticipate," "intend" and
"plan" and similar expressions identify forward-looking statements. Readers are
cautioned not to place undue reliance on these forward-looking statements which
speak only as of the date the statement was made.

GENERAL

         We are a leading manufacturer and marketer of a broad range of consumer
lawn and garden products. Our products include weed preventive landscape
fabrics, fertilizer and plant food spikes, decorative landscape edging, grass
and flower seed products, shade cloth and root feeders, which are

                                       2


sold under recognized brand names such as WeedBlock(R), Jobe's(R), Emerald
Edge(R), Shade Fabric(TM), Ross(R), Tensar(R), Amturf(R) and Landmaster(R). We
believe that we have significant market share and favorable brand-name
recognition in several of our primary product categories. We market our products
through most large national home improvement and mass merchant retailers
("Retail Accounts"), including Home Depot, Lowe's, Kmart, Wal-Mart, Ace Hardware
and TruServe in North America.

         We were organized under the laws of the State of California in August
1990 under the name Natural Earth Technologies, Inc. In January 1992 we
reincorporated under the laws of the State of Delaware and in July 1995 we
changed our name to U.S. Home & Garden Inc. Our lawn and garden operations are
conducted through our subsidiary Easy Gardener, Inc. ("Easy Gardener") and Easy
Gardener's subsidiaries and through our subsidiary, Ampro Industries, Inc.
("Ampro"), and our agricultural products operations are conducted through our
subsidiary Golden West Agri-Products, Inc. ("Golden West"). Unless the context
suggests otherwise, references in this Report to "we", "us", "the Company", or
"our" refer to U.S. Home & Garden Inc. and its subsidiaries. Our executive
offices are located at 655 Montgomery Street, Suite 830, San Francisco,
California 94111, and our telephone number is (415) 616-8111.

         RECENT DEVELOPMENTS

         We and our primary operating subsidiaries, Easy Gardener and Ampro,
have entered into an asset purchase agreement with an entity formed by current
and former members of management of those subsidiaries, Easy Gardener Products,
Ltd. ("Easy Gardener Products"). Under the terms of the asset purchase
agreement, Easy Gardener and Ampro are to sell their operations, including
substantially all of their assets to Easy Gardener Products. These operations
comprise approximately 99% of our consolidated sales and 98% of our consolidated
assets. The assets to be acquired by Easy Gardener Products consist of:


                                       3


         o        substantially all of the assets of Easy Gardener and Ampro,
                  including:

         o        all of their business operations and assets,

         o        the capital stock and operations of Easy Gardener's
                  wholly-owned subsidiaries, Easy Gardener UK Ltd. and Weatherly
                  Consumer Products Group, Inc. and

         o        indirectly, the capital stock and operations of Weatherly
                  Consumer Products, Inc., a wholly-owned subsidiary of
                  Weatherly Consumer Products Group, Inc; and

         o        from us, all of the common securities of our subsidiary, U.S.
                  Home & Garden Trust I (the "Trust"), as well as the 251,981
                  trust preferred securities previously issued by the Trust and
                  currently owned by us.


                                       4


         The proposed management buyout, which is expected to close in October
2003, is also structured to include Easy Gardener Products' assumption of
substantially all of the selling subsidiaries liabilities and the transfer by us
of our obligations relating to the Trust. These liabilities comprise
approximately 99% of our consolidated liabilities.

         o        Easy Gardener Products will pay us a total purchase price of
                  $11,950,000, less certain expenses related to the transaction
                  for the assets it is acquiring. Of this amount, $10,350,000
                  will be paid to us in cash at the closing and $1,600,000 will
                  be paid to us in the form of a subordinated promissory note.
                  The note will mature in 2009 subject to certain prepayments
                  from excess cash flow. Interest on the principal amount
                  outstanding from time to time will accrue at the rate of 9%
                  per annum and will be capitalized by increasing the principal
                  amount of the note. The note will be subordinated to the
                  indebtedness of Easy Gardener Products under its senior credit
                  facility and under its note to be issued to Central Garden &
                  Pet Company. It will be senior to the debentures underlying
                  the trust preferred securities issued by the Trust.

                  In addition, Easy Gardener Products is to:

         o        pay or assume our senior credit facility, including all
                  borrowings outstanding under the facility as of the closing.
                  There was a total of $24,000,000 outstanding under this
                  facility as of September 15, 2003. In connection with this
                  payment or assumption we are to be discharged from any future
                  obligations under the facility;

         o        assume our obligations under the Trust-related documents,
                  including its issuance of a guarantee and new debentures in
                  the aggregate principal amount of $57,035,000, each identical
                  to the current guarantee and debentures. In connection with
                  this assumption, we will be discharged from any further
                  obligations under the Trust-related documents; and

         o        assume our obligations under an outstanding option granted by
                  us in November 2001 to our prior subordinated lenders, which
                  is exercisable for 94,875 of the trust preferred securities
                  currently owned by us.


                                       5


         o        Assume substantially all of our selling subsidiaries'
                  operational (non-debt) liabilities;

         If the proposed asset sale is consummated, then under the terms of a
settlement agreement with our prior subordinated lenders, upon the closing of
the proposed asset sale the warrants to purchase our common stock held by these
former lenders will be amended to increase the number of shares that may be
issued upon exercise of the warrants and to reduce the per share exercise price.

         In addition to the consideration to be received upon consummation of
the proposed asset sale we will be retaining the capital stock and assets of
Golden West, which accounted for less than 1% of our consolidated net sales for
each of the last three fiscal years. After the asset sale we intend to explore
certain business opportunities to supplement or replace the operations of Golden
West that we will be retaining after the sale.

         The asset sale will result in the elimination of our historical lawn
and garden operations. Immediately after the sale, our only operations will
consist of those of Golden West. Therefore, the asset sale will result in the
elimination of a significant amount of our historical operating expenses and the
elimination of all of our debt, with a corresponding elimination of the interest
expense associated with the debt.

         The discussion of our historical business set forth below does not
reflect the effects on our operations which will result from the consummation of
the proposed asset sale.

         LAWN AND GARDEN INDUSTRY

         Historically, the lawn and garden industry was comprised of relatively
small regional manufacturers and distributors whose products were sold to
consumers primarily through local nurseries and garden centers. As the industry
has grown, national home improvement and mass merchant retailers have replaced
many of these local garden centers as the primary retail source for lawn and
garden products. In an effort to improve operating margins and reduce the number
of vendors needed to source high volume lawn and garden products, the preference
among home improvement and mass merchant retailers has shifted towards single
source suppliers that offer broad product lines of consumer brand-name
merchandise and the product support necessary to stimulate consumer demand and
ensure timely and cost effective order fulfillment. Smaller regional suppliers

                                       6


generally lack the capital and other resources necessary to offer the variety
and number of product lines, the product support and the inventory stocking and
tracking capabilities required by home improvement and mass merchant retailers.

PRIOR ACQUISITIONS

         Since August 1992, we have consummated the following eleven (11)
acquisitions of companies or product lines for a total of approximately $111
million in consideration:

         o Golden West Chemical Distributors, Inc. A manufacturer of humic
acid-based products designed to improve crop yield, which we acquired in August
1992 for approximately $1.1 million in cash and $1.1 million in promissory
notes.

         o Easy Gardener, Inc. A manufacturer of multiple fabric landscaping
products including WeedBlock(R), which we acquired in September 1994 for
approximately $21.3 million consisting of $8.8 million in cash, a $10.5 million
promissory note and two convertible notes each in the principal amount of $1.0
million. Approximately $2.2 million of additional purchase price was contingent
on Easy Gardener meeting certain income requirements. These contingencies were
met and we paid the entire $2.2 million.

         o Emerald Products LLC. A manufacturer of decorative landscape edging
which we acquired in August 1995 for $835,000 in cash and a $100,000 promissory
note.

         o Weatherly Consumer Products Group, Inc. ("Weatherly"). A manufacturer
of fertilizer spikes and other lawn and garden products, which we acquired in
August 1996 for 1,000,000 shares of our common stock valued at $3.0 million and
approximately $22.9 million in cash.

         o Plasti-Chain product line of Plastic Molded Concepts, Inc. A line of
plastic chain links and decorative edgings, which we acquired from Plastic
Molded Concepts, Inc. in May 1997 for approximately $4.3 million in cash.

         o Weed Wizard, Inc. A manufacturer and distributor of weed trimmer
replacement heads, all of whose assets were acquired in February 1998 for
approximately $16.0 million (plus an additional $1.7 million for excess working
capital and acquisition expenses), of which approximately $5.0 million was based
on the value of certain net assets acquired. In June 2002, we decided to

                                       7


discontinue the Weed Wizard operations effective September 30, 2002.

         o Landmaster Products, Inc. A manufacturer and distributor of polyspun
landscape fabrics for use by consumers and professional landscapers,
substantially all of whose assets were acquired in March 1998 for approximately
$3.0 million (plus an additional $600,000 for certain assets and acquisition
expenses), of which approximately $750,000 was based on the value of certain
assets acquired.

         o Tensar(R) consumer products line of The Tensar Corporation. A line of
lawn and garden specialty fencing, which we acquired from The Tensar Corporation
in May 1998 for approximately $5.4 million in cash plus an additional $1.0
million for inventory.

         o Ampro Industries, Inc., a manufacturer and distributor of lawn and
garden products including specialty grass and flower seeds which we acquired in
October 1998 for approximately $24.6 million. An additional $1.0 million was
paid for a non-compete agreement.

         o Egarden Inc. Our business-to-business Internet subsidiary was
acquired in June 1999 for approximately $400,000, plus expenses of approximately
$100,000. At the time of acquisition, Egarden's activities were limited to sales
of Internet gardening related products to the end consumer. In fiscal 2001, we
suspended all of the operations relating to Egarden Inc. and sold the remaining
assets during the year ended June 30, 2002.

         o Findplants.com., an electronic horticulture catalogue and locater
business-to-business service for commercial growers and wholesalers all of whose
assets were acquired by Egarden Inc. in May 2000 for approximately $537,000 in
cash. We suspended all of the operations relating to Findplants.com and sold the
assets of Findplants.com back to the former owner in September 2001.

CONSUMER LAWN AND GARDEN PRODUCTS

         The primary consumer lawn and garden products marketed by us to our
Retail Accounts are:

         Landscape Fabric. We market different types of landscape fabric in
varying thicknesses and strengths under the trade names WeedBlock(R),
MicroPore(R), Pro WeedBlock(TM), and Landmaster(R). Landscape fabrics allow
water, nutrients and oxygen to filter through to the soil but prevent weed
growth by blocking sunlight. Our primary landscape fabrics are made from
non-woven fabrics which are generally manufactured with extruded polymers,

                                       8


pressed or vacuum formed into thin sheets having the feel and texture of light
plastics. For the fiscal years ended June 30, 2003, 2002 and 2001, sales of
landscape fabric represented approximately 48%, 51% and 48%, respectively, of
our consolidated net sales.

         Fertilizer, Plant Food and Insecticide Spikes. Fertilizer spikes
deliver plant food nutrients directly to the root of the plant, an alternative
method of maintaining plant health to surface-delivered liquid or solid
fertilizers. Some of our fertilizer spikes have the added feature of containing
an insecticide for the control of unwanted insects.

We market a variety of indoor and outdoor specialty fertilizer and plant food
spikes primarily under the Jobe's(R) tradename, one of the most recognized
brands in the consumer lawn and garden industry. For the years ended June 30,
2003, 2002 and 2001, sales of fertilizer, plant food and insecticide spikes
constituted approximately 12%, 14% and 17%, respectively, of our consolidated
net sales.

         Landscape Edging. We market a variety of resin-based decorative
landscape edgings under trade names including Emerald Edge and Terra Cotta
Tiles(TM). Our decorative edgings are used by consumers to define the perimeter
of planting areas with a variety of designs which include stone, log, terra
cotta tiles and picket fences. For the years ended June 30, 2003, 2002 and 2001,
sales of landscape edging constituted approximately 10%, 10% and 9%,
respectively, of our consolidated net sales.

         Shade Cloth. We market shade cloth fabrics in a variety of sizes and
colors. Shade cloth is utilized generally in conjunction with some type of
outdoor structure such as a patio veranda, and provides shade, privacy or
protection from wind for people, plants and pets. We market shade cloth fabrics
as an exclusive United States retail distributor of a shade cloth manufacturer.

         Fertilizers and Root Feeders. We market fertilizers under the Ross
trade name. The Ross fertilizer, when applied through a Ross Root Feeder, a long
steel irrigation tube with a hose connector that is inserted deep into the
ground, provides the homeowner with a means of deep feeding and irrigating trees
and shrubs. The Ross Root Feeder may also be used without fertilizer as a deep
watering device.

         Lawn and Garden Fencing. We market resin-based fencing for lawns and
gardens. A variety of fencing products are marketed by us and are used by the
consumer for numerous applications including preventing animals from entering a
garden or orchard.


                                       9


         Mulch, Fertilizer, Grass and Flower Seed. We distribute specialty
combinations of mulch, fertilizer, grass and flower seeds. Consumers spread this
"ready-to-grow" combination and only need to water regularly for a green lawn or
colorful flower garden.

         Other Products. In addition to landscape fabrics, fertilizer, plant
food and insecticide spikes, landscape edging, shade cloth, fertilizer and root
feeders, lawn and garden fencing, and specialty mulch, fertilizer, grass and
flower seed combinations, we also sell complementary lawn and garden products
for the home gardener. The products include a line of animal repellents that are
formulated to deter dogs, cats, deer and rabbits from destroying garden and
landscape environs, a variety of protective plant and tree covers, bird and
animal mesh blocks, protective garden and tree netting to prevent animal damage,
synthetic mulch and fabric pegs.

         Agricultural Products. Through Golden West, we manufacture and
distribute certain humic acid-based agricultural products for use on farms and
orchards. Golden West generally sells its products to agricultural distributors,
which in turn market Golden West's products to farms and orchards. The principal
agricultural products manufactured or distributed by us are: Energizer(R), a
formulation of humic acids which, when applied in conjunction with liquid
fertilizers, permits crops to absorb a greater amount of the nutrients in the
fertilizer; Penox(R), a surfactant, or penetrating wetting agent, that contains
humic acid which, when applied in conjunction with herbicides, defoliants and
other agricultural products, increases their effectiveness; and Powergizer(R), a
foliar nutrient, or plant food, containing humic acid which promotes growth and
vigor in many types of crops. Sales of our agricultural products accounted for
less than 1% of our consolidated net sales in the fiscal years ended June 30,
2003, 2002 and 2001.

CONVERSION, MANUFACTURING AND SUPPLY

         Lawn and Garden Products. Except for the materials for our WeedBlock
landscape fabric, which are obtained primarily from a single source, the basic
materials for our consumer lawn and garden products are purchased from a variety
of suppliers. All of such materials are converted, packaged and shipped by us
from either our Waco, Texas facility, our Paris, Kentucky facility or our
facility located in Colorado.



                                       10


         We purchase most of the landscape fabric used to manufacture WeedBlock
from Tredegar Industries, Inc. ("Tredegar"). We purchase large rolls of various
types of landscape fabric from Tredegar for shipment to our Waco, Texas facility
where we size, cut and package the fabric for consumer sale. Although we have
purchased most of our supply from Tredegar for over 10 years and believe that
our relationship with Tredegar is good, Tredegar is free to terminate its
relationship with us at any time and accordingly could market its fabrics to
other companies, including our competitors. Nevertheless, we own the registered
trademark "WeedBlock(R)" and to the extent that we establish alternative supply
arrangements, our rights to market products under the WeedBlock brand name would
continue without restriction.

         We manufacture and package our Jobe's fertilizer spikes at our Paris,
Kentucky facility. The raw materials that comprise our indoor fertilizer spikes
are mixed with a binding agent and then passed through an extrusion process
which feeds a continuous strand of fertilizer through a heat-drying system. The
strand is then cut into ready-to-use fertilizer spikes which are then machine
counted and packaged into shelf-ready blisterpacks. Our outdoor fertilizer
spikes are manufactured in a similar manner except rather than passing through
an extrusion process, the outdoor spikes are processed through molds which shape
the spikes into their final form. The outdoor spikes are packaged in either a
foil pouch, bag or box.

         The specifications for our landscape edging, shade cloth and root
feeder products and packaging are designed by us and independent design
consultants. The products are then manufactured and packaged by third party
manufacturers according to our specifications.

         The material used in our resin-based fencing is manufactured for us
pursuant to open purchase orders. The material is then sized and cut for
consumer sale at our Waco, Texas facility.

         The Ampro and Amturf "ready-to-grow" combination mulch, fertilizer and
seed products are produced in Michigan pursuant to a contract manufacturing
agreement. Newsprint is shredded and processed into mulch and then combined with
seed and fertilizer. The mixture is now packaged in bags, boxes, canisters, and
clear jugs.

         Agricultural Products. We do not own or lease any manufacturing
facilities for our agricultural products. Substantially all of our humic
acid-based agricultural products, Energizer, Penox and Powergizer, are processed

                                       11


by Western Farm Services, Inc. ("Western Farm") pursuant to purchase orders
placed by us from time to time in the ordinary course of business. Furthermore,
through Western Farm, we have an open purchase order arrangement with an entity
which supplies us with leonardite ore, a source of humic acid used in our
agricultural products.

CUSTOMERS

         Our customers include home improvement centers, mass merchandisers,
hardware stores, nurseries, and garden centers and other retail channels
throughout the United States. Our two largest customers for fiscal 2003, Home
Depot and Ace Hardware, accounted for approximately 54% and 6%, respectively, of
our consolidated net sales during that period. Our two largest customers for
fiscal 2002, Home Depot and Lowe's, accounted for approximately 49% and 10%,
respectively, of our consolidated net sales during such year. Home Depot and
Lowe's, accounted for approximately 43% and 14%, respectively, of our
consolidated net sales during fiscal 2001. Our ten largest customers as a group
accounted for approximately 77%, 78% and 80% of our consolidated net sales
during fiscal 2003, 2002 and 2001, respectively. Sales to such customers are not
governed by any contractual arrangement and are made pursuant to standard
purchase orders. While we believe that relations with our largest customers are
good, the loss of any of these customers could have an adverse effect upon our
results of operations. Our International sales are subject to certain risks in
doing business in foreign countries including, but not limited to, currency
exchange rate fluctuations and tariffs.

         Our sales are concentrated in the United States, with international
sales (primarily in Europe and Canada) accounting for approximately 10%, 6%, and
3% of our net sales for each of fiscal 2003, 2002 and 2001, respectively. We are
currently attempting to develop relationships with distributors outside of the
United States.

SALES AND MARKETING

         Our selling efforts are managed by two Vice Presidents of Sales. One
specializes in home center customers and the other directs our four regional
sales managers responsible for mass merchants, hardware and all other channels.
Because of the service-oriented nature of our business, the sales managers
devote a substantial amount of their time to servicing and maintaining
relationships with our largest customers in addition to managing the overall
sales operations. We also utilize the services of over 30 non-exclusive
independent sales organizations. This integrated sales approach is designed to

                                       12


help achieve sales of all products to all customers.

         Our marketing activities are coordinated by our National Marketing
Manager. In addition to designing and developing our distinctive packaging and
overall advertising and promotional activities, the National Marketing Manager
works closely with the sales organization to help develop programs which are
tailored to the strategies of our key Retail Accounts.

         We expect that our lawn and garden products will continue to be
marketed by retailers primarily through the use of special displays and in-store
consumer promotions in Retail Accounts, hardware stores, nurseries and garden
centers. In addition we believe that a substantial portion of lawn and garden
sales are impulse driven and not overly price sensitive. Therefore we seek to
increase consumer awareness, understanding and brand identification of our
products through our distinctive packaging and point-of-sale displays. Retail
Accounts and our other customers receive our products in packaging that is
easily displayed. The retail product packaging is informative to the end-user
and incorporates attention getting, eye-pleasing color schemes. We also tailor
our displays to the evolving needs of retailers. Because many home improvement
and mass merchant retailers maintain outdoor sales areas for their lawn and
garden products, we utilize waterproof displays for many of our products. In
addition, we meet the specific needs of many of our larger customers by
tailoring the size of our displays to the dimensions requested by such
customers. Our independent sales representatives periodically visit individual
retail outlets to assist Retail Accounts in achieving innovative and optimal use
of our distinctive store displays.

         We spent approximately $2.6 million in fiscal 2003 on a combination of
media development, print, radio and television advertising, cooperative
advertising (advertising done in conjunction with retailers), attendance at
trade shows and public relations to promote awareness, understanding and brand
identification of our lawn and garden products.

         We utilized a substantial portion of our marketing budget for fiscal
2003 on cooperative advertising in conjunction with key retail customers.

INFORMATION SYSTEMS

         We maintain a sophisticated retail data information system which
enables us to provide timely and efficient order fulfillment to our Retail
Accounts and other customers. Internally, our information systems track orders
and deliveries and provide exception reports if product is not delivered on

                                       13


time. The systems "push" the necessary information to the proper personnel,
allowing us to react quickly to information. Our purchase order process can be
paperless, with most Retail Accounts placing their orders through an electronic
data interchange with us.

         In addition, we have implemented the QAD Applications e-business
supply-chain enabled enterprise planning software at our executive offices and
at several of our subsidiaries.

SEASONALITY

         Our sales are seasonal due to the nature of the lawn and garden
business and generally parallels the annual growing season. Our sales and
shipping are typically most active from late March through May when home lawn
and garden customers are purchasing supplies for spring planting and retail
stores are increasing their inventory of lawn and garden products. The buying
pattern of retailers is changing and stores are replenishing their inventory
when sales are made rather than buying large quantities of inventory in advance
of the selling season. Sales of our agricultural products are also seasonal.
Most shipments occur during the agricultural cultivation period from March
through October.

INVENTORY AND DISTRIBUTION

         In order to meet product demand, we historically kept relatively large
amounts of product inventory on hand during the months of highest demand. As a
result of changes in customer inventory purchasing patterns described in the
preceding paragraph and improved communications with customers, we improved our
ability to meet customer demands without maintaining excess inventory levels
during the last two fiscal years. Inventory obsolescence has historically not
been a major issue but could increase in the future. Retail Accounts generally
require delivery within five business days. Orders are normally processed within
48 hours and shipped by common carrier. Our shipping and freight costs have
increased during the last two fiscal years due to smaller orders, higher costs
from the freight carriers and increased volume to a significant customer that
stipulates we use a required carrier.

COMPETITION

         The consumer lawn and garden care industry is highly competitive and
somewhat fragmented. With respect to our sale of consumer lawn and garden
products, we compete with a combination of national and regional companies

                                       14


including catalog and Internet e-commerce businesses specializing in the
marketing of lawn and garden care products. The Scotts Company, in particular,
has captured a significant and controlling share in a variety of categories as a
result of their acquisition of the Ortho brand and the licensing of the Roundup
brand for the consumer market. Scotts also markets products under the Scotts and
Miracle-Gro brands which compete both directly and indirectly with many of our
products. Many of our competitors have achieved significant national, regional
and local brand name and product recognition and engage in frequent and
extensive advertising and promotional programs. Many of these companies have
substantially greater financial, technical, marketing and other resources than
us.

         Large, dominant manufacturers, which manufacture and sell lawn and
garden products, such as the Scotts Company, and other lawn and garden care
companies have, in the past, manufactured and marketed landscape fabrics.
Currently, few of such competitors compete with us in this product category.
Nevertheless, well-capitalized companies and smaller regional firms may develop
and market landscape fabrics and compete with us for customers who purchase such
products.

         Among our competitors in the lawn and garden market for the Jobe's
spike line of fertilizer and insecticide products and the Ampro combination
mulch, seed and fertilizer line of products is the Scotts Company, which markets
competing products under the Miracle-Gro brand. Competition for our agricultural
products consists of other manufacturers of products that are humic acid based
but that utilize formulas that are different from Golden West's. These
competitors include Monterey Chemical Corporation and Custom Formulators, Inc.
We compete with a variety of regional lawn and garden manufacturers in the
markets for landscape edging, shade cloth and root feeders.

GOVERNMENT REGULATION

         We are subject to many laws and governmental regulations and changes in
these laws and regulations, or their interpretation by agencies and the courts,
occur frequently.

         Fertilizer and Pesticide Regulation. Products marketed, or which may be
marketed, by us as fertilizers or pesticides are subject to an extensive and
frequently evolving statutory and regulatory framework, at both the Federal and
state levels. The distribution and sale of pesticides is subject to regulation
by the U.S. Environmental Protection Agency ("EPA") pursuant to the Federal
Insecticide, Fungicide, and Rodenticide Act ("FIFRA"), as well as regulation by
many states in a manner similar to FIFRA. Under FIFRA and similar state laws,
all pesticides must be registered with the EPA and the state and must be

                                       15


approved for their intended use. FIFRA and state regulations also impose other
stringent requirements on the marketing of such products. Moreover, many states
also impose similar requirements upon products marketed for use as fertilizing
materials, which are not typically regulated under FIFRA. Failure to comply with
the requirements of FIFRA and state laws that regulate marketing and
distribution of pesticides and fertilizers could result in the imposition of
sanctions, including, but not limited to suspension or restriction of product
distribution, civil penalties or criminal sanctions.

         We market certain animal repellent and pesticide products that are
subject to FIFRA and to similar state regulations. We also market certain
fertilizer products that are subject to regulation in some states. We believe
that we are in substantial compliance with material FIFRA and applicable state
regulations regarding our material business operations. However, there can be no
assurance that we will be able to comply with future regulations in every
jurisdiction in which our material business operations are conducted without
substantial cost or interruption of operations. Moreover, there can be no
assurance that future products marketed by us will not also be subject to FIFRA
or to state regulations. If future costs of compliance with regulations
governing pesticides or fertilizers exceed our budget for such items, our
business could be adversely affected. If any of our products are distributed or
marketed in violation of any of these regulations, we could be subject to a
recall of, or a sales limitation placed on, one or more of our products, or
civil or criminal sanctions, any of which could have a material adverse effect
upon our business.

         Environmental Regulation. Our manufacturing operations are subject to
various evolving federal, state and local laws and regulations relating to the
protection of the environment, which laws govern, among other things, emissions
to air, discharges to ground, surface water, and groundwater, and the
generation, handling, storage, transportation, treatment and disposal of a
variety of hazardous and non-hazardous substances and wastes. Federal and state
environmental laws and regulations often require manufacturers to obtain permits
for these emissions and discharges. Failure to comply with environmental laws or
to obtain, or comply with, the necessary state and federal permits can subject
the manufacturer to substantial civil and criminal penalties. Easy Gardener

                                       16


operates two manufacturing facilities and its wholly-owned subsidiary, Weatherly
Group, operates one manufacturing facility. Although we believe that our
material manufacturing facilities are in substantial compliance with applicable
material environmental laws, it is possible that there are material
environmental liabilities of which we are unaware. If the costs of compliance
with the various existing or future environmental laws and regulations including
any penalties which may be assessed for failure to obtain necessary permits,
exceed our budget for such items, our business could be adversely affected.

         Potential Environmental Cleanup Liability. The Federal Comprehensive
Environmental Response, Compensation and Liability Act, as amended ("CERCLA"),
and many similar state statutes, impose joint and several liability for
environmental damages and cleanup costs on past or current owners and operators
of facilities at which hazardous substances have been discharged, as well as on
persons who generate, transport, or arrange for disposal of hazardous wastes at
a particular site. In addition, the operator of a facility may be subject to
claims by third parties for personal injury, property damage or other costs
resulting from contamination present at or emanating from property on which its
facility is located. Easy Gardener operates two manufacturing facilities and
Weatherly Group operates one manufacturing facility. Although our Ampro/Weed
Wizard facility was sold by us in April 2001, liability could exist for
remediation of such facility in the future relating to the operations conducted
at that facility while it was owned and operated by us. Moreover, we or our
predecessors have owned or operated other manufacturing facilities in the past
and may have liability for remediation of such facilities in the future, to the
extent any is required. In this regard, Weatherly Group previously owned a
facility that was the subject of certain soil remediation activities. Although
this facility was sold by Weatherly Group prior to our acquisition of Weatherly,
there can be no assurance that we will not be liable for any previously existing
environmental contamination at the facility. Moreover, although the purchaser of
the facility indemnified Weatherly Group for any environmental liability and the
sellers of Weatherly Group, in turn, indemnified us from such liability, there
can be no assurance that, if required, the indemnifying parties will be able to
fulfill their respective obligations to indemnify us. Furthermore, certain
business operations of our subsidiaries also involve shipping hazardous waste
off-site for disposal. As a result, we could be subject to liability under these
statutes. We could also incur liability under CERCLA or similar state statutes
for any damage caused as a result of the mishandling or release of hazardous

                                       17


substances owned by us but processed and manufactured by others on our behalf.
As a result, there can be no assurance that the manufacture of the products sold
by us will not subject us to liability pursuant to CERCLA or a similar state
statute. Furthermore, there can be no assurance that Easy Gardener, Weatherly
Group, or Ampro/Weed Wizard will not be subject to liability relating to
manufacturing facilities owned or operated by them currently or in the past.

         Other Regulations. We are also subject to various other federal, state
and local regulatory requirements such as worker health and safety,
transportation, and advertising requirements. Failure to comply with these
requirements could result in the imposition of fines by governmental authorities
or awards of damages to private litigants.

TRADEMARKS, PROPRIETARY INFORMATION AND PATENTS

         We believe that product recognition is an important competitive factor
in the lawn and garden care products industry. Accordingly, in connection with
our marketing activities of our lawn and garden care products, we promote, and
intend to promote, certain trade names and trademarks which are believed to have
value to us.

         In connection with our acquisition, through Easy Gardener, of the
assets of Easy Gardener's predecessor in September 1994, we acquired certain
trademarks and copyrights used by Easy Gardener, Inc. in connection with its
business including, but not limited to, the trademarks, WeedBlock(R), Easy
Gardener(R), MicroPore(R) and BirdBlock(R). In connection with its acquisition
of Weatherly Group, we acquired certain patents, as well as certain copyrights
and trademarks used in connection with Weatherly Group's business including, but
not limited to, Jobe's(R), Ross(R), Green Again(R), Gro-Stakes(R), Tree Guard(R)
and XP-20(R). We also acquired certain patents and trademarks when we acquired
the assets of Emerald Products, LLC and also acquired certain trademarks in
connection with our purchase of the Plasti-Chain line of products from Plastic
Molded Concepts, Inc. We also acquired the trademark Landmaster(R) in connection
with our acquisition of substantially all of the assets of Landmaster Products,
Inc. In addition, we acquired the trademarks Polyspun 350(R), Nature Shield(R)
and Diamondback(R) in connection with our acquisition of the Tensar(R) consumer
product line. In connection with the acquisition of the Tensar(R) consumer
product line, The Tensar Corporation granted to us an exclusive royalty-free
perpetual license to use the trademark Tensar(R) in connection with a wide range
of polymeric grid, mesh, net and related products supplied to us by The Tensar

                                       18


Corporation. In connection with our acquisition of Ampro, we acquired certain
trademarks used in connection with Ampro's business including, but not limited
to, Amturf(R). There can be no assurance that we will apply for any additional
trademark or patent protections relating to our products or that our current
trademarks and patents will be enforceable or adequately protect us from
infringement of our proprietary rights.

         Although we believe that the products sold by us do not and will not
infringe upon the patents or violate the proprietary rights of others, it is
possible that such infringement or violation has or may occur. In the event that
products sold by us are deemed to infringe upon the patents or proprietary
rights of others, we could be required to pay damages and modify our products or
obtain a license for the manufacture or sale of such products. There can be no
assurance that, in such an event, we would be able to do so in a timely manner,
upon acceptable terms and conditions or at all, and the failure to do any of the
foregoing could have a material adverse effect upon us.

PRODUCT LIABILITY

         We, as a manufacturer of lawn and garden care and pesticide products,
may be exposed to significant product liability claims by consumers. Although we
have obtained product liability insurance coverage in the aggregate amount of
$2.0 million with all policies limited to $1.0 million per occurrence, and have
obtained an umbrella policy in the amount of $10.0 million, which excludes Weed
Wizard, there can be no assurance that such insurance will provide coverage for
any claim against us or will be sufficient to cover all possible liabilities. In
the event a successful suit is brought against us, unavailability or
insufficiency of insurance coverage could have a material adverse effect on us.
Moreover, any adverse publicity arising from claims made against us, even if
such claims were not successful, could adversely affect the reputation and sales
of our products.

EMPLOYEES

         As of September 15, 2003 we had 178 full-time employees. Of such
employees, 3 are executive officers of U.S. Home & Garden Inc., 51 were engaged
in administration and finance, 29 were engaged in sales and marketing, 30 were
engaged in warehouse, shipping and receiving, and 65 were engaged in production.
None of our employees are covered by collective bargaining agreements. We

                                       19


believe that we have a good relationship with our employees. If our proposed
sale of assets to Easy Gardener Products is consummated, most of these employees
will become employees of Easy Gardener Products and we will retain only certain
executive and administrative employees and the employees of our Golden West
subsidiary.

SEGMENT INFORMATION

         Our primary continuing operations are in one segment - the manufacture
and sale of consumer lawn and garden products. Product and major customer
information are disclosed separately above.

         ITEM 2.  PROPERTIES.

         Our executive offices are currently located in San Francisco,
California, in approximately 2,000 square feet of office space for which we pay
$12,121 per month in rent, which includes the costs of utilities and janitorial
services. Our office space is rented pursuant to a lease expiring in February
2004.

         Easy Gardener leases approximately 250,000 square feet of office and
warehouse space in Waco, Texas for which we pay $19,386 per month in rent,
pursuant to a lease agreement that expires in February 2005. Easy Gardener's
facilities contain landscape fabric converters, packaging equipment and
warehouse and shipping facilities.

         Weatherly leases approximately 72,000 square feet of manufacturing and
warehouse space in Paris, Kentucky for $9,931 per month in rent pursuant to a
lease that expires in June 2006. Weatherly also leases an additional 59,000 feet
of warehouse space in Paris, Kentucky for $9,845 per month in rent, pursuant to
a lease agreement that expires in June 2006.

         Golden West's offices are located in Merced, California in
approximately 900 square feet of space it leases for $1,500 per month base rent
on a month to month basis.

         With respect to the storage, packaging and distribution of certain of
our commercial grade landscape fabric products, Easy Gardener has entered into a
lease pursuant to which we are provided with 60,000 square feet of warehouse
space in Colorado. The lease, which expires on May 31, 2005, provides for a
rental rate of $16,010 per month, which increases 5% per year on June 1 of each
year.

                                       20


         We believe that our current manufacturing and warehouse space is
adequate for our planned future operations.

         If our proposed sale of assets to Easy Gardener Products is consummated
we will retain only our executive offices and Golden West's offices.

         ITEM 3. LEGAL PROCEEDINGS

         Not applicable

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

         Not applicable


                                       21


                                    PART II.

         ITEM     5 MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                  STOCKHOLDER MATTERS.

         Our common stock has traded in the over-the-counter market and was
quoted on the NASDAQ Stock Market from March 26, 1992 until April 18, 2003. Our
common stock has been traded on the over-the-counter bulletin board since April
18, 2003. The symbol for our common stock is "USHG.OB". The following table sets
forth, for the periods indicated, the high and low sales prices for the common
stock, for the following periods as reported by Nasdaq.

Year Ended June 30, 2003                   High                     Low

First Quarter                              $.67                   $ .20
Second Quarter                              .68                     .16
Third Quarter                               .59                     .44
Fourth Quarter                              .60                     .31

Year Ended June 30, 2002

First Quarter                              $.98                   $ .47
Second Quarter                              .78                     .38
Third Quarter                               .62                     .36
Fourth Quarter                              .72                     .34


         As of September 15, 2003, the number of holders of record of our common
stock was 200. In addition, there are in excess of 500 beneficial owners of our
common stock whose shares are held in "street name".

         We have not paid any cash dividends on our common stock to date and do
not expect to declare or pay any cash or stock dividends in the foreseeable
future. The lending agreements between us and our primary lending institutions
prohibit us from paying dividends without the lenders' consent.

         The following table sets forth certain information as of June 30, 2003
regarding outstanding options, warrants and other rights to purchase Common
Stock that were outstanding on June 30, 2003.

                                       22





- -------------------------------- ---------------------- ------------------------- ------------------------------
                                          (a)                      (b)                         (c)
- -------------------------------- ---------------------- ------------------------- ------------------------------
         Plan Category           Number of securities       Weighted-average          Number of securities
                                   to be issued upon       exercise price of          remaining for future
                                      exercise of         outstanding options,        issuance under equity
                                 outstanding options,     warrants and rights          compensation plans
                                  warrants and rights                                 (excluding securities
                                                                                    reflected in column (a))
- -------------------------------- ---------------------- ------------------------- ------------------------------
                                                                                    
   Equity compensation plans           3,099,000                 $2.33                       536,000
 approved by security holders
- -------------------------------- ---------------------- ------------------------- ------------------------------
 Equity compensation plans not       3,069,000 (1)               $1.71                          -
 approved by security holders
- -------------------------------- ---------------------- ------------------------- ------------------------------

             Total                     6,168,000                 $2.02                       536,000
- -------------------------------- ---------------------- ------------------------- ------------------------------



         (1) Represents the aggregate number of shares of common stock issuable
upon exercise of individual arrangements with option and warrant holders. These
options and warrants expire at various dates between 2005 and 2009 and contain
anti-dilution provisions providing for adjustments of the exercise price under
certain circumstances.

         ITEM     6. SELECTED CONSOLIDATED FINANCIAL DATA (IN THOUSANDS, EXCEPT
                  PER SHARE DATA).

         The following selected consolidated financial data at and for the years
ended June 30, 1999, 2000, 2001, 2002 and 2003 has been derived from our audited
consolidated financial statements. Such information should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the consolidated financial statements and the
notes thereto appearing elsewhere in this Report. Differences between amounts
included below and amounts previously reported are due to the reclassification
of discontinued operations.


                                       23


Statement of Operations Data


                                                                              Year Ended June 30,
                                                    ------------- -------------- ------------- ---------------- -------------
                                                            1999           2000          2001             2002          2003
                                                    ------------- -------------- ------------- ---------------- -------------

                                                                                                      
Net sales..................................              $85,024        $86,919       $78,863          $78,947       $76,244

Cost of sales..............................               42,322         47,802        44,065           43,358        43,453
                                                    ------------- -------------- ------------- ---------------- -------------
Gross profit...............................               42,702         39,117        34,798           35,589        32,791

Selling, shipping, general and administrative
expenses...................................               31,683         29,554        30,638           27,686        28,025

Restructuring charges (1)..................                    -              -         2,860                -             -
                                                    ------------- -------------- ------------- ---------------- -------------
Income from operations.....................               11,019          9,563         1,300            7,903         4,766

Refinancing and transaction costs..........                    -              -             -            (254)       (4,291)

Other (3)..................................                    -          1,224             -                -             -

Interest expense, net......................              (6,883)        (6,692)       (7,331)          (7,291)       (7,994)

Income tax (expense) benefit...............              (1,643)        (1,213)         1,406            (228)         (133)
                                                    ------------- -------------- ------------- ---------------- -------------
Income (loss) from continuing operations before            2,493          2,882       (4,625)              130       (7,652)
cumulative effect of a change in accounting
principle..................................

Loss from discontinued operations,
net of tax and minority interest (2).......                (444)        (3,227)      (16,253)          (1,760)       (1,436)

Gain (loss) on disposal of discontinued
operations, net of tax and minority interest (2)               -             -        (4,551)               20          (49)
                                                    ------------- -------------- ------------- ---------------- -------------
Income (loss) before cumulative effect of a
change in accounting principle.............                2,049          (345)      (25,429)          (1,610)       (9,137)

Cumulative effect of a change in accounting
principle (4)..............................                    -              -             -          (9,882)             -
                                                    ------------- -------------- ------------- ---------------- -------------
Net income (loss)..........................               $2,049         $(345)     $(25,429)        $(11,492)      $(9,137)
                                                    ============= ============== ============= ================ =============
Income (loss) from continuing operations per
common share before cumulative effect of a
change in accounting principle:

Basic......................................                 $.13           $.09        $(.26)             $.01        $(.43)

Dilutive...................................                 $.11           $.08        $(.26)             $.01        $(.43)

Net income (loss) per share:

Basic .....................................                 $.10         $(.02)       $(1.40)           $(.66)        $(.51)

Dilutive...................................                 $.09         $(.02)       $(1.40)           $(.64)        $(.51)

Weighted average number of common and common
equivalent shares outstanding:

Basic......................................           19,621,000     19,031,000   18,181,000        17,555,000    17,951,000

Dilutive...................................           23,595,000     20,760,000   18,181,000        18,024,000    18,068,000

    Balance Sheet Data:
                                                                        June 30,
                                            -----------------------------------------------------------------
                                                 1999         2000          2001         2002           2003
                                                 ----         ----          ----         ----           ----
          Working capital (deficit)......     $32,874      $25,151        $4,867       $2,728       $(5,532)
          Intangible assets, net.........      82,109       67,839        65,892       56,259         56,268
          Total assets...................     138,263      138,545       109,463       99,365         96,559
          Short-term debt................          --        3,125        21,670       22,748         27,227
          Long-term debt.................      78,750       58,338        56,951       56,951         57,092
          Total liabilities..............      91,779       89,331        90,256       92,383         98,595
          Stockholders' equity (deficit).      46,484       45,103        17,968        6,982        (2,036)



                                       24


(1) Amount represents restructuring charges relating to the closing and sale of
the Ampro facility. See further discussion at Note 15 to the Consolidated
Financial Statements included in Part II, Item 8.

(2) Amounts represent operations and estimated loss on disposal of the Weed
Wizard and Egarden subsidiaries. See further discussion at Note 2 to the
Consolidated Financial Statements included in Part II, Item 8.

(3) Amount represents gain incurred on the repurchase of mandatorily redeemable
trust preferred securities of U.S. Home & Garden Trust I. Amount was
reclassified from extraordinary gain upon adoption of Statement of Financial
Accounting Standards No. 145. See summary of Accounting Policies in the
Consolidated Financial Statements included in Part II, Item 8.

(4) Amount represents the cumulative effect of a change in accounting principle
related to goodwill. See further discussion at Note 7 to the Consolidated
Financial Statements included in Part II, Item 8.

         ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS.

GENERAL

         We manufacture and market a broad range of brand-name consumer lawn and
garden products through our wholly-owned subsidiaries, Ampro, Easy Gardener and
Golden West, and through Easy Gardener's wholly-owned subsidiaries, Weatherly
and Easy Gardener UK. Since 1992, we have consummated eleven acquisitions of
complementary lawn and garden companies and product lines for an aggregate
consideration of approximately $111 million in cash, notes and equity
securities. As a result of such acquisitions, we recognized a significant amount
of goodwill which, in the aggregate, was approximately $49.9 million as of June
30, 2003. Effective July 1, 2001 we adopted Statement of Financial Accounting
Standards (SFAS) No. 142. Accordingly, no amortization of goodwill was reflected
in the financial statements for the fiscal years ended June 30, 2003 and 2002
compared to $2.5 million for the year ended June 30, 2001. We completed the
transitional goodwill impairment test during fiscal 2002 and recorded an
impairment loss of $9.9 million which relates primarily to the Ampro operations.
This loss is reflected as a cumulative effect of a change in accounting
principle. See also "Summary of Accounting Policies - Intangible Assets" and

                                       25


Note 7 to the Consolidated Financial Statements included in Part II, Item 8.

         Our results of operations for the fiscal year ended June 30, 2003 were
adversely affected by the prolonged periods of inclement weather in many
portions of the United States during the late spring and early summer which
negatively impacted the lawn and garden industry. Our results were also
adversely affected by the refinancing costs and related write-offs and
transaction expenses related to the proposed sale of Easy Gardener assets. Our
results were also adversely affected by the discontinued Weed Wizard operations
that generated a loss of $1.4 million for the year. Results were also impacted
in the third and fourth quarters by changes in the buying pattern of certain of
our key customers who carried less inventory than in prior years and replenished
their lower inventory levels as sales were made by them.

         Our results of operations for the fiscal year ended June 30, 2002 were
adversely affected by the transitional goodwill impairment test that resulted in
the recording of an impairment loss of $9.9 million. Our results were also
adversely affected by the discontinued Weed Wizard operations that generated a
loss of $1.8 million for the year. Results were also impacted in the third and
fourth quarters by changes in the buying pattern of certain of our key customers
who carried less inventory than in prior years and replenished their lower
inventory levels as sales were made by them.

         Our results of operations for the fiscal year ended June 30, 2001 were
adversely affected by losses attributable to the discontinued operations of Weed
Wizard and Egarden Inc., of $16.3 million including the impairment of goodwill
of Weed Wizard of $10.8 million, and the estimated net loss on disposal of
Egarden assets of $4.6 million. Our results were also adversely affected by the
restructuring loss from the closure of the Ampro Industries, Inc. facility in
Michigan, an overall soft economy and prolonged periods of inclement weather in
many portions of the United States during the late spring and early summer which
negatively impacted the lawn and garden industry.

         There continues to be a consolidation in the lawn and garden industry
which creates, over time, a downward pressure on operating margins.

         If our proposed sale of assets to Easy Gardener Products is consummated
there will be a material reduction in our net sales and operating expenses and
in our assets and liabilities as a result of our divestiture of substantially

                                       26


all of the assets and operations of our material operating subsidiaries. Except
as specifically set forth below, the discussion below does not give effect to
the consummation of the proposed sale of assets.


Historical Results of Operations

         The following table sets forth for the periods indicated certain
selected income data as a percentage of net sales:



                                                                          Percentages of Net Sales
                                                          ----------------------------------------------------------
                                                                             Year Ended June 30,
                                                          ----------------------------------------------------------
                                                                2001                  2002                2003
                                                                ----                  ----                ----
                                                                                                 
Net sales............................................           100%                  100%                100%
Cost of sales........................................           55.9                  54.9                57.0
                                                                ----                  ----                ----
Gross profit.........................................           44.1                  45.1                43.0
Selling and shipping expenses........................           20.8                  23.2                24.5
General and administrative expenses..................           18.1                  11.9                12.2
Restructuring charges................................            3.6                   -                   -
                                                                 ---                   -                   -
Income from operations...............................            1.6                  10.0                6.3
Refinancing and transaction costs                                 -                   (.3)               (5.6)
Interest expense, net................................           (9.3)                (9.3)               (10.5)
Income tax (expense) benefit.........................            1.8                  (.3)                (.2)
Loss from discontinued operations, net...............          (20.6)                (2.2)               (1.9)
Loss on disposal of discontinued operations, net.....           (5.7)                  -                  (.1)
Cumulative effect of a change in accounting principle             -                  (12.5)                -
                                                                  -                  ------                -

Net loss ............................................          (32.2)%              (14.6)%             (12.0)%
                                                               -------              -------             -------





                                       27


FISCAL YEAR ENDED JUNE 30, 2003 COMPARED TO FISCAL YEAR ENDED JUNE 30, 2002

         Net sales. Net sales decreased $2.7 million, or 3.4%, to $76.2 million
for the fiscal year ended June 30, 2003 from $78.9 million during the fiscal
year ended June 30, 2002. The decline was due to prolonged periods of inclement
weather in many areas of the United States as well as increased discounts,
returns and allowances.

         Gross profit. Gross profit decreased by $2.8 million, or 7.9%, to $32.8
million for the fiscal year ended June 30, 2003 from $35.6 million during the
comparable period in 2002. Gross profit as a percentage of net sales decreased
to 43.0% during the fiscal year ended June 30, 2003 from 45.1% during the
comparable period in 2002. The decrease in gross profit is due to the decrease
in sales volume and the increased discounts, returns and allowances.

         Selling and shipping expenses. Selling and shipping expenses increased
$.4 million, or 2.2% to $18.7 million during the fiscal year ended June 30, 2003
from $18.3 million during the comparable period in 2002. Selling and shipping
expenses as a percentage of net sales increased to 24.5% during the fiscal year
ended June 30, 2003 from 23.2% during the comparable period in 2002. This
increase in expense and percentage was primarily a result of increased out bound
freight costs resulting from a reduction in the average size of shipments,
increase in freight costs, and increase in volume to a significant customer that
stipulates we use a required carrier.

         General and administrative expenses. General and administrative
expenses decreased $0.1 million or 0.7% to $9.3 million during the fiscal year
ended June 30, 2003 from $9.4 million during the comparable period in 2002. As a
percentage of net sales, general and administrative expenses increased to 12.2%
during the fiscal year ended June 30, 2003 from 11.9% during the comparable
period in 2002.

         Income from operations. Income from operations decreased by $3.1
million, or 39.7% to $4.8 million during the fiscal year ended June 30, 2003
compared to $7.9 million for the comparable period in 2002. The decrease in
income from operations for the 2003 period is primarily attributable to the
reduction in sales and increase in discounts, returns and allowances. As a
percentage of net sales, income from operations decreased to 6.3% for the fiscal
year ended June 30, 2003 from 10.0% during the comparable period in 2002.


                                       27


         Refinancing and transaction costs. Refinancing and transaction costs
increased $4.0 to $4.3 million during the year ended June 30, 2003 from $0.3
million during the comparable period in 2002. Included in such costs for the
year ended 2003 is $2.0 million of previously deferred finance costs and
discounts related to the replaced finance agreements and $2.3 million of
refinancing and transaction expenses. We wrote-off $0.3 million of deferred
finance costs during the comparable period in 2002 as a result of refinancing.

         Net interest expense. Net interest expense increased $0.7 million, or
9.6% to $8.0 million during the fiscal year ended June 30, 2003 compared to $7.3
million during the comparable period in 2002. The increase in expense is
primarily due to increased borrowings under the term loan and the revolver and
increased borrowing rates at the end of the year due to covenant violations.

         Income tax expense. Income tax expense was $0.1 million during the
fiscal year ended June 30, 2003 compared to $0.2 million during the comparable
period in 2002.

         Discontinued operations. In June 2002, we announced we were
discontinuing the Weed Wizard line of products effective September 30, 2002 due
to continued operating losses, the loss of sales due to the product recall in
fiscal 2000, and the current and future prospects for the operation.

         The net loss from discontinued operations was $1.4 million during the
year ended June 30, 2003 compared to $1.8 million in fiscal 2002. In fiscal
2002, we recorded an estimated net loss on disposal of Weed Wizard of $1.1
million related to the write-down of inventory and long-lived assets. As of June
30, 2003, all Weed Wizard assets have been written off. The remaining assets at
June 30, 2002 consisted of accounts receivable of $0.4 million, inventory of
$0.3 million, other current assets of $0.3 million, and net property and
equipment of $0.1 million. Remaining liabilities included accounts payable and
accrued expenses of $0.3 million. As of June 30, 2003, we recorded cash of $0.1
million and accrued liabilities of less than $0.1 million for our discontinued
Egarden operation. Such liabilities exclude leases guaranteed having an unpaid
balance of $0.1 million at June 30, 2003.

         Pursuant to SFAS No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets, our consolidated financial statements and notes have been
restated for all periods presented to reflect the discontinued components. The
assets and liabilities of the discontinued components have been classified as
"Held for Sale" and the net operations and net cash flows have been reported as
"Discontinued Operations". See Note 2 to the Consolidated Financial Statements
included in Part II, Item 8.

                                       28


         Cumulative effect of a change in accounting principle. We recorded a
cumulative effect of a change in accounting principle for the fiscal year ended
June 30, 2002 as a result of the completion of the transitional goodwill
impairment test in conjunction with the adoption of SFAS No. 142. The recording
of an impairment loss of $9.9 million, which is primarily related to the Ampro
operations, is reflected as a cumulative effect of a change in accounting
principle. See Note 7 to the Consolidated Financial Statements included in Part
II, Item 8.

          Net loss. Net loss decreased by $2.4 million to $9.1 million during
the fiscal year ended June 30, 2003 from a net loss of $11.5 million during the
comparable period in 2002 due to the matters described above.

     The diluted net loss per common share decreased $.13 to a net loss of $.51
per share when compared to the diluted net loss per common share of $.64 during
the comparable period in 2002.

FISCAL YEAR ENDED JUNE 30, 2002 COMPARED TO FISCAL YEAR ENDED JUNE 30, 2001

         Net sales. Net sales remained consistent at $78.9 million during the
fiscal years ended June 30, 2002 and 2001. There were no significant changes in
sales prices or volume.

         Gross profit. Gross profit increased by $0.8 million, or 2.3%, to $35.6
million for the fiscal year ended June 30, 2002 from $34.8 million during the
comparable period in 2001. Gross profit as a percentage of net sales increased
to 45.1% during the fiscal year ended June 30, 2002 from 44.1% during the
comparable period in 2001. This increase in gross profit is due to a decrease in
cost of sales as a result of the restructuring and closing of the Bradley,
Michigan facility in late 2001 of approximately $0.3 million, a reduction in
certain raw material costs of approximately $0.3 million, and increased
operating efficiencies of approximately $0.2 million.

         Selling and shipping expenses. Selling and shipping expenses increased
$1.9 million, or 11.7% to $18.3 million during the fiscal year ended June 30,
2002 from $16.4 million during the comparable period in 2001. Selling and
shipping expenses as a percentage of net sales increased to 23.2% during the
fiscal year ended June 30, 2002 from 20.8% during the comparable period in 2001.
This increase in expense and percentage was primarily a result of increased out
bound freight costs resulting from using required carriers stipulated by a
significant customer and a reduction in the average size of shipments.


                                       29


         General and administrative expenses. General and administrative
expenses decreased $4.9 million or 34.1% to $9.4 million during the fiscal year
ended June 30, 2002 from $14.3 million during the comparable period in 2001. As
a percentage of net sales, general and administrative expenses decreased to
11.9% during the fiscal year ended June 30, 2002 from 18.1% during the
comparable period in 2001. This decrease is primarily a result of the adoption
of SFAS No. 142 effective July 1, 2002 that requires, among other things,
companies to no longer amortize goodwill, but instead test goodwill for
impairment at least annually. Goodwill amortization included in general and
administrative expenses for the year ended June 30, 2001, totaled approximately
$2.5 million. This decrease is also due to the restructuring of Ampro and
closing of its Bradley, Michigan facility and the related reduction of costs.
The savings related to the closing of the Bradley, Michigan facility totaled
approximately $1.6 million. The cost reductions were offset in part by a $0.5
million write off of K-Mart receivables when they declared bankruptcy. We
continue to sell to K-mart under secured financing. K-Mart's receivable balance
at June 30, 2002 was $0.7 million, all of which has subsequently been collected.

         Restructuring charges. There were no restructuring costs incurred in
fiscal 2002. In 2001, we recorded restructuring charges of $2.9 million relating
to the closing and sale of the Ampro Industries, Inc. facility in Michigan. We
continue to sell many of the products that were being manufactured at Ampro's
Michigan facility through a contract manufacturing agreement. We recognized
approximately $1.7 million of expenses and losses relating to the closing and
sale of property and equipment of the Ampro facility and $1.2 million for the
termination benefits to be paid to all 60 employees involved with our facility.
All severance payments as a result of the restructuring were made by June 30,
2002. No adjustments were made to the liability recorded for severance payments
during the year ended June 30, 2002.

         Income from operations. Income from operations increased by $6.6
million, to $7.9 million during the fiscal year ended June 30, 2002 compared to
$1.3 million for the comparable period in 2001. The increase in income from
operations for the 2002 period is primarily attributable to the matters
described above, the most significant matter being the reduction in general and
administrative expenses. As a percentage of net sales, income from operations

                                       30


increased to 10.0% for the fiscal year ended June 30, 2002 from 1.6% during the
comparable period in 2001.

         Net interest expense. Net interest expense remained consistent at $7.3
million during the fiscal years ended June 30, 2002 and 2001. Borrowings under
our revolving credit facilities decreased and interest rates on the revolving
credit facility also decreased, but were offset by the increased cost of
subordinated debt.

         Income tax benefit (expense). Income tax expense was $0.2 million
during the fiscal year ended June 30, 2002 compared to an income tax benefit of
$1.4 million during the comparable period in 2001. This results from having
pre-tax income before discontinued operations of $.4 million in fiscal 2002 and
a pre-tax loss of $6.0 million in the comparable period in 2001. See Note 16 to
the Consolidated Financial Statements included in Part II, Item 8.

         Discontinued operations. In June 2002, we announced we were
discontinuing the Weed Wizard line of products effective September 30, 2002 due
to continued operating losses, the loss of sales due to the product recall in
fiscal 2000, and the current and future prospects for the operation.

         In fiscal 2002, we recorded an estimated net loss on disposal of Weed
Wizard of $1.1 million related to the write-down of inventory and long-lived
assets. We plan to dispose of the assets and liabilities of Weed Wizard,
including amounts written off, through a sale of the assets and liquidation of
the liabilities during fiscal 2003. The remaining assets at June 30, 2002
consist of accounts receivable of $0.4 million, inventory of $0.3 million, other
current assets of $0.3 million, and net property and equipment of $0.1 million.
Remaining liabilities include accounts payable and accrued expenses of $0.3
million. In addition to the estimated loss on disposal in fiscal 2002, we had a
net loss from the operations of Weed Wizard of $1.8 million.

         In June 2001 we wrote off the net goodwill balance related to the Weed
Wizard product line. As a result of the decision to discontinue the operations
in June 2002, we have reflected this loss on impairment of goodwill of $10.8
million and the loss from operations of $.8 million for the fiscal year ended
June 30, 2001, net of income taxes of $2.5 million, as discontinued operations.

         Also, in June 2001, we announced that we were discontinuing our

                                       31


e-commerce initiative, which we were conducting through our subsidiary, Egarden
Inc., effective June 30, 2001. All of the assets of Egarden, including amounts
previously written off, were sold during the fiscal year ended June 30, 2002. We
recorded a net gain on the disposal of Egarden of $1.1 million, primarily as a
result of the elimination of minority interest of $1.2 million as the subsidiary
was liquidated.

         We recorded a net loss on disposal of Egarden of $4.6 million, net of
minority interest of $1.1 million in 2001. This included the write-off of all
long-lived assets of $5.2 million and $0.5 million of restructuring expense
related to the termination of all 39 Egarden employees. All severance payments
have been made by June 30, 2002. No adjustments were made to the liability
recorded for severance payments during the year ended June 30, 2002. The
remaining assets at June 30, 2002 consist of cash of $62,000 and the remaining
liabilities consist of accrued expenses of $16,000. In addition to the net loss
on disposal in 2001, we had a net loss from the operations of Egarden of $7.1
million, net of minority interest of $1.8 million.

         Pursuant to SFAS No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets, our consolidated financial statements and notes have been
restated for all periods presented to reflect the discontinued components. The
assets and liabilities of the discontinued components have been classified as
"Held for Sale" and the net operations and net cash flows have been reported as
"Discontinued Operations". See Note 2 to the Consolidated Financial Statements
included in Part II, Item 8.

         Cumulative effect of a change in accounting principle. We recorded a
cumulative effect of a change in accounting principle for the fiscal year ended
June 30, 2002 as a result of the completion of the transitional goodwill
impairment test in conjunction with the adoption of SFAS No. 142. The recording
of an impairment loss of $9.9 million, which is primarily related to the Ampro
operations, is reflected as a cumulative effect of a change in accounting
principle. See Note 7 to the Consolidated Financial Statements included in Part
II, Item 8.

          Net loss. Net loss decreased by $13.9 million to a net loss of $11.5
million during the fiscal year ended June 30, 2002 from a net loss of $25.4
million during the comparable period in 2001.

         The diluted net loss per common share decreased $.75 to a net loss of
$.65 per share when compared to the diluted net loss per common share of $1.40
during the comparable period in 2001. The decrease in net loss per common share

                                       32


is primarily attributable to the unusual events in fiscal 2001 which were the
impairment of goodwill of one of its subsidiaries, Weed Wizard, Inc., the
restructuring charge related to the closure of the Ampro Industries, Inc.
facility in Michigan, and the discontinuance of its business-to-business
e-commerce subsidiary, Egarden Inc. There were also slightly fewer weighted
average common and common equivalent shares outstanding during the year ended
June 30, 2002 compared to the comparable period in the prior year.

QUARTERLY RESULTS OF OPERATIONS AND SEASONALITY

         Our sales are seasonal due to the nature of the lawn and garden
business and generally parallels the annual growing season. Our sales have
traditionally been most active from late March through May when home lawn and
garden customers are purchasing supplies for spring planting and retail stores
are increasing their inventory of lawn and garden products. The buying pattern
of retailers, including our retail customers, is changing and stores are
replenishing their inventory when sales are made by them rather than buying
large quantities of inventory in advance of the selling season. Sales typically
decline by mid-summer.

         Sales of our agricultural products, which were not material for fiscal
2003, are also seasonal. Most shipments occur during the period from March
through October.

RELATED PARTY TRANSACTIONS

See discussion regarding related party transactions in Part II, Item 13 and Note
8 to the Consolidated Financial Statements included in Part II, Item 8.

                                       33




Set forth below is certain unaudited quarterly financial information:



                                                                Quarter ended
                                            (in thousands, except percentages and per share data)
                        -----------------------------------------------------------------------------------------------
                        September 30, December 31,  March 31,  June 30, September 30, December 31, March 31, June 30,
                             2001         2001         2002      2002       2002           2002     2003       2003
                        ------------- ------------ ---------- --------- ------------- ------------ --------- ----------
                                                                                      
Net sales..............     $13,483       $11,762    $23,913   $29,789     $13,151     $12,351      $24,036   $26,706
Cost of sales..........       7,943         7,010     12,826    15,579       8,186       7,167       12,758    15,342
                        -----------------------------------------------------------------------------------------------
Gross profit...........       5,540         4,752    11,087     14,210       4,965       5,184       11,278    11,364
Selling, shipping,
general and
  administrative
expenses...............       6,326         5,594     7,455      8,311       6,815       5,657        7,895     7,658
Restructuring charges..           -             -         -          -           -           -            -         -
                        -----------------------------------------------------------------------------------------------
Income (loss) from            (786)         (842)     3,632      5,899     (1,850)        (473)       3,383     3,706
operations.............
Interest income........          43            27        12          1           -           -            -         -
Refinancing and
transaction costs......           -         (254)         -          -       (194)      (3,869)        (116)     (112)
Interest expense.......
                            (1,810)       (1,766)    (1,822)   (1,976)     (1,834)      (1,826)      (1,998)   (2,336)
                        -----------------------------------------------------------------------------------------------
Income (loss) from          (2,553)       (2,835)     1,822      3,924     (3,878)      (6,168)       1,269     1,258
continuing operations
before income taxes
and cumulative effect
of a change in
accounting principle...
Income tax benefit
(expense)..............           -            -          -      (228)          -         (108)          (3)      (22)
Income (loss) from
discontinued
operations, net of
taxes and minority
interest.....                 (268)         (490)       227    (1,229)      (978)         (215)         (41)     (202)
Gain (loss) on
disposal of
discontinued
operations, net of
taxes and minority
interest...............           -            -          -        20          -             -            -       (49)
                        -----------------------------------------------------------------------------------------------
Income  (loss) before       (2,821)       (3,325)     2,049     2,487     (4,856)       (6,491)       1,225       985
cumulative effect of a
change in accounting
principle.........
Cumulative effect of a
change in accounting
principle.........          (9,882)            -          -         -          -             -            -         -
                        -----------------------------------------------------------------------------------------------
Net income (loss)......   $(12,703)      $(3,325)    $2,049    $2,487    $(4,856)      $(6,491)      $1,225      $985
                        -----------------------------------------------------------------------------------------------
Diluted net income          $(0.72)       $(0.19)     $0.11     $0.14    $ (0.27)       $(0.36)       $0.07     $0.06
(loss) per share(1)....
Weighted average
common and common
equivalent shares
outstanding(1).........     17,543        17,543     17,915    17,929     17,752        17,879       18,124    17,863
                        -----------------------------------------------------------------------------------------------

Net sales..............      100.0%        100.0%     100.0%    100.0%     100.0%        100.0%       100.0%    100.0%
Cost of sales..........       58.9%         59.6%      53.6%     52.3%      62.2%         58.0%        53.1%     57.4%
                        -----------------------------------------------------------------------------------------------
Gross profit...........       41.1%         40.4%      46.4%     47.7%      37.8%         42.0%        46.9%     42.6%
Selling, shipping,
general and
    administrative.....       46.9%         47.6%      31.2%     27.9%      51.8%         45.8%        32.8%     28.7%
Restructuring
charges............              -             -          -         -          -             -            -         -
                        -----------------------------------------------------------------------------------------------
Income (loss) from            (5.8%)        (7.2%)     15.2%     19.8%     (14.0%)        (3.8%)       14.1%     13.9%
operations.............
Interest income........        0.3%          0.2%          -        -          -             -            -         -
Refinancing and
transaction costs......         -           (2.1%)         -        -       (1.5%)       (31.3%)       (0.5%)    (0.4%)
Interest expense.......      (13.4%)       (15.0%)    (7.6%)     (6.6%)    (14.0%)       (14.8%)       (8.3%)    (8.8%)
                        -----------------------------------------------------------------------------------------------
Income (loss) from           (18.9%)       (24.1%)      7.6%     13.2%     (29.5%)       (49.9%)        5.3%      4.7%
continuing operations
before income taxes
and cumulative effect
of a change in
accounting
principle.........
Income tax benefit
(expense).............           -             -         -    (0.7%)           -          (0.9%)       -        (0.1%)
Income (loss) from
discontinued
operations, net of tax
and minority interest..       (2.0%)        (4.2%)      1.0%    (4.1%)      (7.4%)        (1.7%)    (0.2%)      (0.7%)
Gain (loss) on
disposal of
discontinued
operations, net of tax
and minority interest..          -             -         -         -           -             -         -        (0.2%)
                        -----------------------------------------------------------------------------------------------
Income (loss) before
cumulative effect of a
change in accounting
principle.........           (20.9%)       (28.3%)      8.6%      8.4%     (36.9%)       (52.5%)     5.1%        3.7%
Cumulative effect of a
change in accounting
principle...........         (73.3%)           -         -         -           -             -         -           -
                        -----------------------------------------------------------------------------------------------

Net income (loss)......      (94.2%)       (28.3%)      8.6%      8.4%     (36.9%)       (52.5%)     5.1%        3.7%
                        -----------------------------------------------------------------------------------------------



                                       34


(1) Pursuant to SFAS No. 128, dilutive income per share was calculated using the
treasury stock method except for quarters reporting a net loss from continuing
operations. Such quarters only reflect issued and outstanding shares of our
common stock in the weighted average shares outstanding.

         Differences between amounts included above and amounts previously
reported on Form 10-Q are due to the reclassification of discontinued operations
as described in Note 2 to the Consolidated Financial Statements included in Part
II, Item 8, and the cumulative effect of a change in accounting principle of
$9.9 million, related to the loss on impairment of goodwill recorded as of July
1, 2001. See Note 7 to the Consolidated Financial Statements included in Part
II, Item 8.

         The fourth quarter of 2002 includes the write off of minority interest
of $1.1 million, net of an estimated loss on disposal of discontinued operations
of $1.1 million. See Note 2 to the Consolidated Financial Statements included in
Part II, Item 8.

LIQUIDITY AND CAPITAL RESOURCES

         Since inception, we have financed our operations primarily through cash
generated by operations, net proceeds from our private and public sales of
securities and borrowings from lending institutions.

         At June 30, 2003, we had consolidated cash and short-term investments
totaling $0.8 million and a working deficit of $5.5 million due to classifying
the revolver and the term loan in short-term debt. Under our credit facility
with Wells Fargo Foothill described below, substantially all cash balances are
automatically used to reduce outstanding borrowings. At June 30, 2002, we had
consolidated cash and short-term investments totaling $0.2 million and working
capital of $3.0 million. Under our credit facility with PNC Bank described
below, substantially all cash balances were automatically used to reduce
outstanding borrowings. At June 30, 2001, we had consolidated cash and
short-term investments totaling $2.7 million, and working capital of $4.9
million.

         Net cash provided by operating activities for fiscal 2003 of $1.2
million consisted primarily of an increase in accounts payable and accruals of
$2.4 million and an increase in accounts receivable and other current assets of
$2.0 million, offset in part by a decrease in inventory of $1.1 million and the
net loss from continuing operations adjusted for non-cash expenses of $2.1
million. The increase in accounts payable and accruals is primarily due to

                                       35


extended credit terms with certain vendors. The decrease in inventory is
primarily due to increased demand late in the year due to the poor weather
earlier in the season.

         Net cash used in investing activities for fiscal 2003 of $1.4 million
is primarily due to capital purchases of equipment and intangible assets.

         Net cash provided by financing activities for fiscal 2003 of $1.4
million is primarily related to the $3.4 of net proceeds received as a result of
our new credit facilities described below offset by repayment of existing debt
and deferred finance costs of $2.0 million.

         We entered into a senior credit facility dated as of October 30, 2002
for us and our material subsidiaries. Wells Fargo Foothill, which is the
administrative agent for the facility, is also the revolving credit lender, and
Ableco Finance LLC is providing a term loan. The total amount of the new credit
facility is $35 million, of which $23 million is a revolving credit facility and
$12 million is a term loan. The new credit facility matures October 30, 2005.
Interest on the revolving credit facility is at variable annual interest rates
based on the prime rate or LIBOR plus applicable marginal rates. Interest on the
term loan is at variable annual interest rates based on the prime rate with a
minimum rate of 9.75% plus 2% of accrued interest payable upon maturity (payment
in kind interest). The balance of the term loan at June 30, 2003 including
payment in kind interest, was $12,142,000. The interest rate on the term loan
increases 2% each year the balance is outstanding. Borrowings on the revolving
credit facility were $15,085,000 at June 30, 2003 and are limited based on
eligible borrowing bases, effectively $17,659,000 at June 30, 2003.

         Our obligations and the obligations of our material subsidiaries under
the new credit facility are secured by a security interest in favor of the
lenders in substantially all of our assets. We and our material subsidiaries are
subject to certain financial and other covenants under the new credit facility.
At the end of January 2003, our financial performance created a "Triggering
Event" which increased the interest rate on the term loan in February through
June by 2.5% points, to 14.25%. At June 30, 2003, we were in violation of
certain covenants under the credit facility. Due to the covenant violations, the
interest rates on both the term loan and the revolver increased by 3% points, to
17.25%, and the lender could require us to pay all principal and accrued
interest at any time.


                                       36


         As a result of the loan covenant violations, the opinion of our
certified public accountants on our consolidated financial statements included
in Part II, Item 8 was modified due to the uncertainty of our ability to obtain
financing at a commercially reasonable rate, which raised doubt about our
ability to continue as a going concern. However, management believes the
proposed transaction described in the Business -- Recent Developments section of
this report beginning on page 3 will close by October 31, 2003, and all
outstanding bank debt will be repaid at the closing. If this transaction does
not close, management believes, although there can be no assurance, we will be
able to obtain alternative financing arrangements at commercially reasonable
terms.

         We had a financing agreement to provide $25,000,000 in senior secured
financing. The agreement provided for a $23,000,000 revolving credit facility
and a $2,000,000 term loan due in monthly installments of $33,000 plus interest.
The term loan balance outstanding at June 30, 2002 was $1,767,000. Interest on
borrowings was calculated at variable annual rates based on either the bank's
prime rate plus an applicable marginal rate or the federal funds rate plus an
applicable marginal rate. At June 30, 2002 we had $15,036,000 of borrowings
outstanding under the revolving credit facility. These borrowings were paid in
full on November 1, 2002 with proceeds from the new financing agreements
discussed above.

         We also had a financing agreement to provide $6,250,000 of subordinated
debt. At June 30, 2002, we had borrowings outstanding of $5,945,000, net of
discounts of $905,000, pursuant to the subordinated secured notes. Interest was
charged on the face of the notes at 16% and 14% per annum, payable monthly. The
issue price of the 16% notes was 90% of the face amount of the notes resulting
in a discount of $600,000. In connection with this financing, we issued to the
purchasers of the notes warrants to purchase up to 3.75% of our fully diluted
common stock and an option to purchase from us certain Trust Preferred
Securities of our subsidiary, U.S. Home and Garden Trust I, that are owned by
us, which resulted in an additional discount of $402,000. These borrowings were
paid in full on November 1, 2002 with proceeds from the new financing agreements
discussed above.

         Upon repayment of the $6,250,000 subordinated debt, we continue to have
certain ongoing obligations under the subordinated debt financing agreement to
the holders of the warrants to purchase our common stock and option to purchase
Trust Preferred Securities described above by virtue of these

                                       37


agreements. Under the option agreement, payments of interest on the Trust
Preferred option securities is used to reduce the option price and is recorded
as additional Trust Preferred liability. When the option price is reduced to
zero, we will issue the underlying Trust Preferred Securities to the holders of
the options. If the proposed asset sale to Easy Gardener Products is consummated
the obligation under the option agreement to purchase Trust Prefered Securities
will be assumed by Easy Gardener Products.

COMMITMENTS

         We lease office and warehouse space, certain office equipment and
automobiles under operating leases expiring through 2006. The future minimum
lease payments under these non-cancelable operating leases are as follows:


          Year ended June 30,                                      Amount
         -------------------------------------------------------------------

         2004                                                     819,000
         2005                                                     595,000
         2006                                                     214,000
         -------------------------------------------------------------------

                                                       $        1,628,000
         -------------------------------------------------------------------


CRITICAL ACCOUNTING POLICIES

         The preparation of financial statements requires the adoption and
implementation of accounting policies and the use of assumptions and estimates
in their presentation. The accounting policies and uncertainties, judgments and
estimates make it likely that materially different amounts would be reported
under different conditions and different assumptions.

         We have included below a discussion of the more critical accounting
policies that are affected by the significant judgments and estimates used in
the preparation of the financial statements, how such policies are applied, and
how results differing from the estimates and assumptions would affect the
amounts presented in the financial statements. Other accounting policies also
have a significant effect on the financial statements, and some of these
policies also require the use of estimates and assumptions as discussed in the
Summary of Accounting Policies in our Consolidated Financial Statements at June
30, 2003.


                                       38


         Allowance for Doubtful Accounts Receivable. We maintain an allowance
for doubtful accounts receivable, which represents the potential estimated
losses resulting from the inability of customers to make required payments for
amounts owed. The allowance is estimated based on historical experience of
write-offs, the level of past due amounts and information known about specific
customers with respect to their ability to make payments at the balance sheet
date. If the financial condition of our customers were to change, resulting in
an impairment or improvement in their ability to make payments, additional
allowances may be required or allowances may be reduced.

         Inventories. We record inventory reserves for estimated obsolescence of
inventory equal to the difference between the cost of inventory owned and the
estimated market value. Market value is based upon the age of specific inventory
on hand and assumptions about future demand and market conditions. If actual
market conditions for the sale of the inventory are less favorable than those
anticipated by management, additional reserves may be required.

         Goodwill. We have consummated eleven acquisitions accounted for using
the purchase method. The excess of cost over net assets acquired which relates
to our acquisitions has been recorded as goodwill. Goodwill is tested for
impairment by comparing the carrying value of the assets of our individual
reporting units to their fair value. The fair value of the assets could vary
significantly over time and different assumptions and estimates will result in
different valuations.

         Deferred Income Taxes. We record deferred income taxes based on enacted
income tax rates in effect on the dates temporary differences between the
financial reporting and tax bases of assets and liabilities reverse. To the
extent that available evidence about the future raises doubt about the
realization of a deferred tax asset, a valuation allowance is established. We
have recorded a valuation allowance due to the uncertainty of our ability to
generate sufficient future taxable income to realize the gross deferred tax
assets. If we are able to generate future taxable income, the valuation
allowance may be adjusted.

NEW ACCOUNTING PRONOUNCEMENTS

         In April 2002, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No 145, Rescission of FASB
Statements No. 4, 44 and 64, Amendment of FASB Statement No 13, and Technical

                                       39


Corrections. SFAS No. 4 required all gains and losses from extinguishment of
debt to be aggregated and, if material, classified as an extraordinary item, net
of related income tax effect. SFAS No. 145 requires any gain or loss from the
extinguishment of debt to meet the requirements of APB No. 30, Reporting the
Results of Operations - Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions to be classified as an extraordinary item, otherwise the item would
be classified in the results of continuing operations. Any gain or loss on
extinguishment of debt that was classified as an extraordinary item in prior
periods that does not meet the criteria of APB No. 30 for classification as an
extraordinary item shall be reclassified. The provisions of the statement
related to the rescission of SFAS No. 4 shall be applied in fiscal years
beginning after May 15, 2002. SFAS No. 145 did not have an effect on our
financial statements.

         In June 2002, the FASB issued SFAS No. 146, Accounting for Costs
Associated with Exit or Disposal Activities. SFAS No. 146 addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies EITF Issue No. 94-3, Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity. The provisions of this
statement are effective for exit or disposal activities that are initiated after
December 31, 2002. SFAS No. 146 did not have an effect on our financial
statements.

         In December 2002, the FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation - Transition and Disclosure. SFAS No. 148 amends SFAS
No. 123, Accounting for Stock-Based Compensation to provide alternative methods
of transition for a voluntary change to the fair value based method of
accounting for stock-based employee compensation. In addition, this statement
amends the disclosure requirements of SFAS No. 123 to require prominent
disclosures in both annual and interim financial statements about the method of
accounting for stock-based employee compensation and the effect of the method
used on reported results. We adopted SFAS No. 148 during the year ended June 30,
2003.

         In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133
on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and
clarifies financial accounting and reporting for derivative instruments,
including certain derivative instruments embedded in other contracts and for
hedging activities under SFAS No. 133, Accounting for Derivative Instruments and
Hedging Activities. The provisions of this statement are effective for contracts

                                       40


entered into or modified after June 30, 2003. We do not expect SFAS No. 149 to
have an effect on our financial statements.

         In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities and Equity. SFAS
No. 150 established standards for how an issuer classifies and measures certain
financial instruments with characteristics of both liabilities and equity. This
statement is effective for financial instruments entered into or modified after
May 31, 2003, and otherwise is effective for us for periods ending after June
30, 2003. SFAS No. 150 did not have an effect on our financial statements.

         In November 2002, the FASB issued Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others. This Interpretation elaborates on the
disclosures to be made by a guarantor in its interim and annual financial
statements about its obligations under certain guarantees that it has issued. It
also clarifies that a guarantor is required to recognize, at the inception of a
guarantee, a liability for the fair value of the obligation undertaken in
issuing the guarantee. The initial recognition and measurement provisions of the
Interpretation are applicable on a prospective basis to guarantees issued or
modified after December 31, 2002. The disclosure requirements in the
Interpretation were effective for us for the period ended March 31, 2003, and
did not have an effect on our financial statements.

         In January 2003, the FASB issued Interpretation No. 46, Consolidation
of Variable Interest Entities. This Interpretation addresses consolidation by
business enterprises of variable interest entities. The Interpretation will
apply to us for the periods ended after June 30, 2003. We do not expect the
Interpretation to have an effect on the financial statements.

INFLATION

         Inflation has historically not had a material effect on our operations.

         ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         As a result of our variable rate revolving credit line and term loan,
we are exposed to the risk of rising interest rates. The following table
provides information on our fixed maturity debt as of June 30, 2003 that is
sensitive to changes in interest rates.


                                       41


The Revolving Credit Facility had an interest rate varying from 5.25%
to 8.25% for the year ended June 30, 2003                         $15.1 million

The Term Loan had an interest rate varying from 11.75% to 17.25% for
the year ended June 20, 2003                                      $12.1 million

         ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         This information appears in a separate section of this report following
Part IV.

         ITEM 9.  CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE.

         Not applicable.

         ITEM 9A. CONTROLS AND PROCEDURES

         (a)      Evaluation of disclosure controls and procedures. As of the
                  end of the period covered by this report, we carried out an
                  evaluation, under the supervision and with the participation
                  of our Chief Executive Officer and Chief Financial Officer of
                  the effectiveness of the design and operation of our
                  disclosure controls and procedures. Based on the evaluation of
                  the effectiveness of the design and operation of our
                  disclosure controls and procedures, our Chief Executive
                  Officer and Chief Financial Officer concluded that our
                  disclosure controls and procedures were effective in timely
                  alerting them to material information required to be included
                  in our periodic SEC filings at the reasonable assurance level.

         (b)      Changes in internal control over financial reporting. There
                  has been no change in our internal control over financial
                  reporting that occurred during our fiscal quarter ended June
                  30, 2003 that has materially affected or is reasonably likely
                  to materially affect our internal control over financial
                  reporting.


                                       42


                                   PART III.

         ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

                 Our current directors and executive officers are as follows:

Name                              Age           Position
- ----                              ---           --------

Robert Kassel                     63            Chairman of the Board, Chief
                                                Executive Officer, President,
                                                Secretary and Treasurer

Richard Kurz *                    61            Chief Financial Officer

David Harper                      52            Executive Vice President

Richard Raleigh (1)               49            Director

Fred Heiden(1)(2)                 62            Director

Brad Holsworth(2)                 43            Director

Jon Schulberg(1)(2)               45            Director


- -------
(1)      Member, Compensation Committee
(2)      Member, Audit Committee
* It is anticipated that if the proposed sale of assets to Easy Gardener
Products is consummated that Mr. Kurz will shortly thereafter become an employee
of Easy Gardener Products and will no longer be employed by us.

         Robert Kassel co-founded U.S. Home & Garden Inc. and has been its
Chairman of the Board, Chief Executive Officer, President, and Treasurer since
October 1990, and Secretary since July 2002. From 1985 to August 1991, he was a
consultant to Comtel Communications, Inc., a company specializing in the
installation and operation of telephone systems in hotels. From 1985 to 1990,
Mr. Kassel was also a real estate developer in Long Island, New York and Santa
Barbara, California. From 1965 to 1985, he was a practicing attorney in New York
City, specializing in corporate and securities law.

         Richard Kurz has been Chief Financial Officer of U.S. Home & Garden
Inc. since October 2001 and served as its Vice President-Finance from June 2001

                                       43


until October 2001. He has also served as Chief Financial Officer of Easy
Gardener since October 2001. From 1997 until December 2000 he was Executive Vice
President and Chief Financial Officer for Aircraft Interior Resources, Inc, a
company that provides products and services to commercial airlines. From 1994
until 1997 he was Senior Vice President and Chief Financial Officer of American
Eagle Group, Inc., a service company that provided insurance services to the
aviation and other specialized industries. From 1991 to 1994 he was Chief
Financial and Administrative Officer for BDP International, Inc. a logistics
service provider. From 1979 to 1991 he held a variety of senior financial
positions with CIGNA Corporation, a healthcare provider. Mr. Kurz is a Certified
Public Accountant.

         David Harper has been a Vice President of U.S. Home & Garden Inc. since
May 1999, has been an Executive Vice President of U.S. Home & Garden Inc. since
July 2003 and has been employed by U.S. Home & Garden Inc. since May 1998. From
1995 to May 1998 he was an independent consultant within the lawn and garden
industry where his clients included selected manufacturers, distributors,
retailers and industry associations. From 1975 to 1994, he was employed by
Monsanto Company in a variety of positions of increasing responsibility. From
1988 to 1994, Mr. Harper headed Monsanto's efforts to introduce its Roundup
product line and the creation of its Solaris division with Monsanto's
acquisition of Ortho Consumer Products in 1993.

         Richard Raleigh has been a director of U.S. Home & Garden Inc. since
March 1993. He served as Chief Operating Officer of U.S. Home & Garden Inc. from
June 1992 to June 30, 2001 and served as a consultant to U.S. Home & Garden,
Inc. from July 2001 through June 2003. He served as Executive Vice
President-Operations of U.S. Home & Garden Inc. from December 1991 to June 1992.
Prior to joining U.S. Home & Garden Inc., Mr. Raleigh was a free-lance marketing
consultant to the lawn and garden industry from January 1991 to December 1991.
From April 1988 to January 1991, he was Director of Marketing, Lawn and Garden
of Monsanto Agricultural Co. From December 1986 to April 1988, he was Vice
President of Sales and Marketing of The Andersons, a company engaged in the sale
of consumer and professional lawn and garden products. From November 1978 to
December 1986, he held a variety of positions at The Andersons, including
Operations Manager and New Products Development Manager.

         Fred Heiden, a director of U.S. Home & Garden Inc. since March 1993,
has been President and principal owner of Marlin Mortgage Group, a mortgage
banker business, since February 2002. He was a private investor from November
1989 to February 2002. From April 1984 to November 1989, Mr. Heiden was
President and Principal owner of Bonair Construction, a Florida based home
improvement construction company.


                                       44


         Brad Holsworth has been a director of U.S. Home & Garden Inc. since
July 2000. Since February 2003, he has been employed by Senetek, PLC, a
biopharmaceutical company, as its chief financial officer. From April 2000 to
February 2003, he was employed by Prescient Capital LLC, a money manager and
venture capital firm, as its chief financial officer. From April 1999 to April
2000, he was employed by Banc of America Securities, as a Principal, Accounting
and Finance. He was employed by the accounting firm, BDO Seidman, LLP from July
1982 to April 1999 and was a partner of BDO Seidman, LLP from July 1995 to April
1999.

         Jon Schulberg, a director of U.S. Home & Garden Inc. since March 1993,
has been employed as President of Schulberg MediaWorks, a company engaged in the
independent production of television programs and television advertising since
January 1992. From January 1989 to January 1992, he was a producer for
Guthy-Renker Corporation, a television production company. From September 1987
to January 1989 he was Director of Development for Eric Jones Productions.

         All of our directors hold office until the next annual meeting of the
stockholders and the election and qualification of their successors. Our
officers are elected by the Board and serve at the discretion of the Board.

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

         Section 16(a) of the Securities Exchange Act of 1934 requires that
officers and directors, and persons who beneficially own more than 10 percent of
a registered class of equity securities of U.S. Home & Garden Inc., file certain
reports of ownership and changes in ownership with the Securities and Exchange
Commission ("SEC"). Officers, directors, and greater than 10 percent
stockholders are required by SEC regulation to furnish us with copies of all
Section 16(a) forms they file.

         Based solely on our review of the copies of such forms received by us,
or representations obtained from certain reporting persons, we believe that
during the year ended June 30, 2003 all filing requirements applicable to the
officers, directors, and greater than 10 percent beneficial stockholders of U.S.
Home & Garden Inc. were complied with.



                                       45


         ITEM 11. EXECUTIVE COMPENSATION.

         The following table discloses the compensation awarded by U.S. Home &
Garden Inc., for the three fiscal years ended June 30, 2003, 2002 and 2001, to
Mr. Robert Kassel, its Chairman, Chief Executive Officer, President, Secretary
and Treasurer, Mr. Richard Grandy, its former Chief Operating Officer, and Mr.
Richard Kurz, its Chief Financial Officer (together, the "Named Officers").
During the fiscal year ended June 30, 2003, no other person who served as an
executive officer of U.S. Home & Garden Inc. during the fiscal year ended June
30, 2003 received a total salary and bonus that exceeded $100,000 during such
fiscal year.




                                                           SUMMARY COMPENSATION TABLE

                                                          Annual Compensation    Long-Term
                                                                                 Compensation
                                                                                 Securities
Name and Principal Position                                                      Underlying            All Other
- ---------------------------                  Year    Salary ($)   Bonus ($)      Options (#)           Compensation($)(1)
                                             ----    ----------   ---------      ---------------       ------------------
                                                                                                
Robert Kassel,                               2003    450,000      239,500                -                     -
Chairman, Chief Executive Officer,           2002    450,000      325,000                -                 5,149
 President, Secretary and Treasurer          2001    354,000      315,000        1,468,000 (2)             7,000

Richard Grandy, former Chief Operating       2003    345,300       28,000                -                     -
Officer (3)                                  2002    345,300            -                -                11,000
                                             2001    340,000      100,000          150,000 (2)            12,000


Richard Kurz, Chief Financial Officer        2003    176,000       22,000                -                 5,763
                                             2002    128,000            -           10,000 (4)                 -



(1)      Represents our contributions to the Named Officers 401(k)/profit
         sharing accounts. Excludes certain perquisites that did not exceed the
         lesser of $50,000 or 10% of their combined bonus and salary.

(2)      Represents options that were originally granted to the respective
         officers in prior fiscal years, the expiration dates of which were
         extended in fiscal 2001.

(3)      Mr. Grandy's termination date was effective July 1, 2003.

(4)      Represents options granted to Mr. Kurz in October 2001.


                                       46



There were no new option grants to any Named Officers of the Company during the
fiscal year ended June 30, 2003.

         The following table sets forth information concerning the number of
options owned by the Named Officers and the value of any in-the-money
unexercised options as of June 30, 2003. No options were exercised by any Named
Officer during the fiscal year ended June 30, 2003:



                           AGGREGATED OPTION EXERCISES
                        AND FISCAL YEAR-END OPTION VALUES
                        ---------------------------------




                     SHARES ACQUIRED   VALUE REALIZED     NUMBER OF SECURITIES UNDERLYING      VALUE OF UNEXERCISED IN-THE-MONEY
                      ON EXERCISE(#)         ($)        UNEXERCISED OPTIONS AT JUNE 30, 2003      OPTIONS AT JUNE 30, 2003(1)
                     ---------------   --------------   ------------------------------------   ----------------------------------
NAME                                                       EXERCISABLE        UNEXERCISABLE      EXERCISABLE      UNEXERCISABLE
- --------------------                                    -------------------  ---------------   ----------------- ----------------
                                                                                                          
Robert Kassel                      --               --           1,973,402           255,931                  0                 0
Richard Grandy                     --               --             150,000                --                  0                 0
Richard Kurz                       --               --              10,000                --             $1,200                 0


- -------
(1) Year-end values for unexercised in-the-money options represent the positive
spread between the exercise price of such options and the fiscal year end market
value of the common stock. An Option is "in-the-money" if the fiscal year end
fair market value of the common stock exceeds the option exercise price. The
last sale price (the fair market value) of the common stock on June 30, 2003 was
$0.37 per share.

EMPLOYMENT AGREEMENTS OF EXECUTIVE OFFICERS

         We have entered into an employment agreement with Mr. Kassel dated as
of April 1, 1996. Mr. Kassel currently serves as Chief Executive Officer and
President of U.S. Home & Garden Inc. for a term which expires on March 31, 2004,
which is subject to automatic renewal unless terminated. His current annual
salary is $450,000, and is subject to such bonuses and increases as are approved
at the discretion of the Board of Directors or the Compensation Committee of the
Board, as the case may be. The employment agreement requires that substantially
all of Mr. Kassel's business time be devoted to us and that he not compete, or
engage in a business competitive with, our current or anticipated business for
the term of the agreement and for two years thereafter (although he may own not

                                       47


more than 5% of the securities of any publicly traded competitive company). Mr.
Kassel is, in addition to salary, entitled to certain fringe benefits, including
the use of an automobile and payment of related expenses.

         Mr. Kassel's agreement also provides that if his employment is
terminated under certain circumstances, including termination of Mr. Kassel's
employment upon a change of control of U.S. Home & Garden Inc, (as defined in
the agreement) a failure by U.S. Home & Garden Inc. to comply with its
obligations under the agreement, the failure of U.S. Home & Garden Inc. to
obtain the assumption of the agreement by any successor corporation, or a change
in Mr. Kassel's duties and obligations from those contemplated by the agreement,
and termination by U.S. Home & Garden Inc. of Mr. Kassel's employment other than
for disability or cause, he will be entitled to receive severance pay equal to
the greater of (i) $350,000 ($3,500,000 in the event of a change of control) or
(ii) the total compensation earned by Mr. Kassel from the Company during the
one-year period (multiplied by ten in the event of a change of control or
termination without cause) prior to the date of his termination.

COMMITTEES OF THE BOARD OF DIRECTORS

         We have established an Audit Committee which is comprised of Messrs.
Heiden, Holsworth and Schulberg. The Audit Committee, among other things, makes
recommendations to the Board of Directors with respect to the engagement of our
independent certified public accountants and the review of the scope and effect
of the audit engagement. We have also established a Compensation Committee which
is comprised of Messrs. Heiden, Raleigh and Schulberg. The Compensation
Committee, among other things, makes recommendations to the Board of Directors
with respect to the compensation of the executive officers of U.S. Home & Garden
Inc. We maintain a Stock Option Committee comprised of Messrs. Schulberg and
Heiden, which determines the persons to whom options should be granted under the
1995 and 1997 Stock Option Plans and the number and other terms of options be
granted to each person under such plans.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION IN COMPENSATION
DECISIONS

         The Compensation Committee of U.S. Home & Garden Inc.'s Board of
Directors consists of Messrs. Heiden, Raleigh and Schulberg. During the fiscal

                                       48


year ended June 30, 2003, none of our executive officers served on the Board of
Directors or the compensation committee of any other entity, any of whose
officers served on the Board of Directors or Compensation Committee of U.S. Home
& Garden Inc.

STOCK OPTION PLANS

         In September 1991, we adopted a stock option plan (the "1991 Plan")
pursuant to which 700,000 shares of Common Stock have been reserved for issuance
upon the exercise of options designated as either (i) options intended to
constitute incentive stock options ("ISOs") under the Internal Revenue Code of
1986, as amended (the "Code") or (ii) non-qualified options ("NQO's"). ISOs may
be granted under the 1991 Plan to our employees and officers. NQO's may be
granted to consultants, directors (whether or not they are employees), and to
our employees or officers.

         The purpose of the 1991 Plan is to encourage stock ownership by certain
of our directors, officers and employees and certain other persons instrumental
to our success and give them a greater personal interest in our success. The
1991 Plan is administered by the Board of Directors. The Board, within the
limitations of the 1991 Plan, determines the persons to whom options will be
granted, the number of shares to be covered by each option, whether the options
granted are intended to be ISOs, the duration and rate of exercise of each
option, the option purchase price per share and the manner of exercise, the
time, manner and form of payment upon exercise of an option, and whether
restrictions such as repurchase rights in U.S. Home & Garden Inc. are to be
imposed on shares subject to options.

         ISOs granted under the 1991 Plan may not be granted at a price less
than the fair market value of the common stock on the date of grant (or 110% of
fair market value in the case of persons holding 10% or more of the voting stock
of U.S. Home & Garden Inc.). The aggregate fair market value of shares for which
ISOs granted to any employee are exercisable for the first time by such employee
during any calendar year (under all of our stock option plans and those of any
related corporation) may not exceed $100,000. NQO's granted under the 1991 Plan
may not be granted at a price less than the fair market value of the Common
Stock on the date of grant. Options granted under the 1991 Plan will expire not
more than ten years from the date of grant (five years in the case of ISOs
granted to persons holding 10% or more of our voting stock).

                                       48


         We have adopted a Non-Employee Director Stock Option Plan (the
"Director Plan"). Only non-employee directors of U.S. Home & Garden Inc. are
eligible to receive grants under the Director Plan. The Director Plan provides
that eligible directors automatically receive a grant of options to purchase
5,000 shares of common stock at fair market value upon first becoming a director
and, thereafter, an annual grant, in January of each year, of 5,000 options at
fair market value. Options to purchase an aggregate of up to 100,000 shares of
Common Stock are available for automatic grants under the Director Plan.

         We have adopted a 1995 Stock Option Plan ("1995 Plan") which provides
for grants of options to purchase up to 1,500,000 shares of common stock. The
Board of Directors or the Stock Option Committee (the "Committee"), as the case
may be, will have discretion to determine the number of shares subject to each
NQO (subject to the number of shares available for grant under the 1995 Plan and
other limitations on grant set forth in the 1995 Plan), the exercise price
thereof (provided such price is not less than the par value of the underlying
shares of Common Stock), the term thereof (but not in excess of 10 years from
the date of grant, subject to earlier termination in certain circumstances), and
the manner in which the option becomes exercisable (amounts, intervals and other
conditions). Directors who are also employed by us will be eligible to be
granted ISOs or NQOs under such plan. The Board or Committee, as the case may
be, also has discretion to determine the number of shares subject to each ISO,
the exercise price and other terms and conditions thereof, but their discretion
as to the exercise price, the term of each ISO and the number of ISOs that may
vest in any calendar year is limited by the same Code provisions applicable to
ISOs granted under the 1991 Plan.

         We have adopted a 1997 Stock Option Plan ("1997 Plan") which provides
for grants of options to purchase up to 1,500,000 shares of Common Stock. The
Board of Directors or the Committee of the 1997 Plan, as the case may be, will
have discretion to determine the number of shares subject to each NQO (subject
to the number of shares available for grant under the 1997 Plan and other
limitations on grant set forth in the 1997 Plan), the exercise price thereof
(provided such price is not less than the par value of the underlying shares of
Common Stock), the term thereof (but not in excess of 10 years from the date of
grant, subject to earlier termination in certain circumstances), and the manner
in which the option becomes exercisable (amounts, intervals and other
conditions). Directors who are also our employees will be eligible to be granted
ISOs or NQOs under such plan. The Board or Committee, as the case may be, also

                                       50


has discretion to determine the number of shares subject to each ISO, the
exercise price and other terms and conditions thereof, but their discretion as
to the exercise price, the term of each ISO and the number of ISOs that may vest
in any calendar year is limited by the same Code provisions applicable to ISOs
granted under the 1991 Plan.

         We have also adopted a 1999 Stock Option Plan ("1999 Plan") which
provides for grants of options to purchase up to 900,000 shares of common stock.
The Board of Directors or the Committee of the 1999 Plan, as the case may be,
will have discretion to determine the number of shares subject to each NQO
(subject to the number of shares available for grant under the 1999 Plan and
other limitations on grant set forth in the 1999 Plan), the exercise price
thereof (provided such price is not less than the fair market value of the
underlying shares of Common Stock), the term thereof (but not in excess of 10
years from the date of grant, subject to earlier termination in certain
circumstances), and the manner in which the option becomes exercisable (amounts,
intervals and other conditions). Directors who are also our employees will be
eligible to be granted ISOs or NQOs under such plan. The Board or Committee, as
the case may be, also has discretion to determine the number of shares subject
to each ISO, the exercise price and other terms and conditions thereof, but
their discretion as to the exercise price, the term of each ISO and the number
of ISOs that may vest in any calendar year is limited by the same Code
provisions applicable to ISOs granted under the 1991 Plan.

         We have adopted the Non-Qualified Deferred Compensation Plan for Select
Employees of U.S. Home & Garden Inc. ("Deferred Plan") and have amended our
stock option plans, as well as certain option agreements which we had with
Robert Kassel. Under the Deferred Plan and such amended stock option plans and
agreements, the Board of Directors or its committee which administers the
relevant stock option may grant permission to optionees to exercise their
options with shares of U.S. Home & Garden Inc.'s common stock in which they have
a holding period, for income tax purposes, of a least six months and defer the
receipt of a portion of the shares subject to the option so exercised. The
optionee has the right to designate the time or times of receipt of those shares
pursuant to the Deferred Plan. The Deferred Plan does contain provisions for
earlier issuance of those deferred shares on death, disability and other
termination of employment (e.g., on a change of control of U.S. Home & Garden
Inc.).

         We have, from time to time, also granted non-plan options to certain
officers, employees and consultants.



                                       51


DIRECTOR COMPENSATION

         During the fiscal year ended June 30, 2003 each of our three
non-employee directors who served as directors during that fiscal year, Messrs.
Heiden, Holsworth and Schulberg, received $5,000 for serving on our Board of
Directors and received a grant of 5,000 options under the Non-Employee Director
Plan.

         ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT.

VOTING SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                 The following table sets forth information at September 15,
2003, based on information obtained from the persons named below, with respect
to the beneficial ownership of shares of common stock by (i) each person known
by us to be the owner of more than 5% of the outstanding shares of common stock,
(ii) each director, (iii) each Named Officer, and (iv) all executive officers
and directors of U.S. Home & Garden Inc. as a group.


                                       52


                                     AMOUNT AND
                                     NATURE OF
                                     BENEFICIAL                   PERCENTAGE
NAME OF BENEFICIAL OWNER             OWNERSHIP(1)(2)              OF CLASS
- ------------------------             ---------------              --------


Robert Kassel                          2,736,131(3)(4)              13.5

Richard Raleigh                            2,000                       *

Richard Grandy                           934,396(5)                  5.2

Richard Kurz                              10,000 (6)                   *

Fred Heiden                               15,258(7)                    *

Brad Holsworth                            11,000(8)                    *

Jon Schulberg                             15,258(7)                    *

Joseph Owens, II                         914,396(9)                  5.1

Parker Martin                          1,049,335(10)                 5.8

All executive officers
  and directors as a
  group (seven persons)                2,947,647(3)(4)(6)           14.4
_____________                                   (7)(8)(11)

*less than 1%

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

(1)      Unless otherwise noted, we believe that all persons named in the table
         have sole voting and investment power with respect to all shares of
         Common Stock beneficially owned by them.

(2)       A person is deemed to be the beneficial owner of securities that can
          be acquired by such person within 60 days from September 15, 2003 upon
          the exercise of warrants or options. Each beneficial owner's
          percentage ownership is determined by assuming that options or
          warrants that are held by such person (but not those held by any other
          person) and which are exercisable within 60 days from September 15,
          2003 have been exercised.

(3)       Of such shares, (i) 138,650 are owned of record by Mr. Kassel's wife;
          however, because Ms. Kassel has appointed her husband as her proxy and
          attorney-in-fact to vote all 138,650 of the shares owned of record by
          her, Robert Kassel may also be deemed to have beneficial ownership of
          such shares. The address of Mr. Kassel is c/o U.S. Home & Garden Inc.


                                       53


(4)      Includes 2,313,693 shares of Common Stock issuable to Mr. Kassel upon
         exercise of options and warrants.

(5)      The address of Mr. Grandy is c/o Easy Gardener Products, Ltd. 3022
         Franklin Avenue, Waco, TX 76710

(6)      Represents shares issuable upon exercise of options.

(7)      Includes 15,000 shares of Common Stock issuable upon exercise of
         options.

(8)      Includes 10,000 shares of Common Stock issuable upon exercise of
         options.

(9)      The address of Mr. Owens is 8 Hillandale Road, Waco, Texas.

(10)     According to Schedule 13G filed by Mr. Martin with the SEC, the address
         for Mr. Martin is 121 S. Hope Street, #106, Los Angeles, California
         90112.

(11)     Includes 2,513,693 shares of common stock issuable upon exercise of
         options.

         ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         From time to time Mr. Kassel has borrowed monies from U.S. Home &
Garden Inc. which borrowings are represented by an unsecured note. The note
bears interest at the lower of the prime lending rate or 6% (effectively 4.00%
at June 30, 2003). At June 30, 2003 and 2002, the balance on the outstanding
note was $537,000. Total related interest income amounted to $24,000, $41,000
and $43,000 for the years ended June 30, 2003, 2002 and 2001, respectively.
Principal payments are due in annual installments of $50,000 in 2004 through
2007 with the balance due in April 2008. As of the date of this report, the
balance was $512,000.

         As noted under "Item 1-Business--Recent Developments" during the fiscal
year ended June 30, 2003 we and our primary operating subsidiaries, Easy
Gardener and Ampro, entered into an asset purchase agreement with Easy Gardener
Products, an entity formed by current and former members of management of those
subsidiaries, including Richard Grandy, our former Chief Operating Officer.
Richard Kurz, our current Chief Financial Officer, will become an equity owner
and a member of management of Easy Gardener Products after the consummation of
the asset sale. Under the terms of the asset purchase agreement, Easy Gardener
and Ampro are to sell their operations, including substantially all of their
assets to this management buy-out group. These operations comprise approximately
99% of our consolidated sales and 98% of our consolidated assets. The proposed
management buyout, which is expected to close in October 2003, is also

                                       54


structured to include Easy Gardener Products' assumption of substantially all of
the selling subsidiaries liabilities and the transfer by us of our obligations
relating to the Trust. These liabilities comprise approximately 99% of our
consolidated liabilities.

         Easy Gardener Products will pay us a total purchase price of
$11,950,000, less certain expenses related to the transaction for the assets it
is acquiring. Of this amount, $10,350,000 will be paid to us in cash at the
closing and $1,600,000 will be paid to us in the form of a subordinated
promissory note. The note will mature in 2009 subject to certain prepayments
from excess cash flow. Interest on the principal amount outstanding from time to
time will accrue at the rate of 9% per annum and will be capitalized by
increasing the principal amount of the note. The note will be subordinated to
the indebtedness of Easy Gardener Products under its senior credit facility and
under its note to be issued to Central Garden & Pet Company. It will be senior
to the debentures underlying the trust preferred securities issued by the Trust.
In addition, Easy Gardener Products is to pay or assume our senior credit
facility, including all borrowings outstanding under the facility as of the
closing. In connection with this payment or assumption we are to be discharged
from any future obligations under the facility. Easy Gardener Products will also
assume our obligations under the Trust-related documents, including its issuance
of a Guarantee and new debentures in the aggregate principal amount of
$57,035,000, each identical to the current Guarantee and debentures. In
connection with this assumption, we will be discharged from any further
obligations under the Trust-related documents; and Easy Gardener Products will
assume our obligations under an outstanding option granted by us in November
2001, which is exercisable for 94,875 of the trust preferred securities
currently owned by us. In addition, in connection with the transaction Easy
Gardener Products will pay Robert Kassel, our Chairman, Chief Executive Officer
and President, $1,250,000 for entering into a non-compete agreement.



                                       55


         ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

         Not applicable pursuant to SEC Release No. 33-8183 (as corrected by
Release No. 33-8183A), which provides that the disclosure requirements of this
Item are not effective until the Annual Report on Form 10-K for the first fiscal
year ending after December 15, 2003.

                                    PART IV.

         ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM
         8-K.

         (a) (1) Financial Statements.

                  The Financial Statements and Index follow this


             (2)  Financial Statement Schedule.

                  Schedule II-Valuation and Qualifying Accounts.

             (3)  Exhibits

Exhibit No.

2.1      Asset Purchase Agreement, dated December 11, 2002, by and between Easy
         Gardener Products, Ltd., EYAS International, Inc., U.S. Home & Garden
         Inc., Easy Gardener, Inc., Ampro Industries, Inc., and Weed Wizard
         Acquisition Corp, as amended (incorporated by reference to Exhibit 2.1
         and Annex A to the Registration Statement on Form S-4 of Easy Gardener
         Products, Ltd. and U.S. Home & Garden Trust I (SEC File no.
         333-102296).

3.1      Certificate of Incorporation, as amended.*

3.2      By-laws of the registrant, incorporated by reference to Exhibit 3(b) of
         the registrant's Registration Statement on Form S-1 (Registration No.
         33-45428).

4.1      Form of certificate evidencing Common Stock, $.001 par value, of the
         registrant, incorporated by reference to Exhibit 4.1 of the
         registrant's Registration Statement on Form S-1 (Registration No.
         333-38483).


                                       56


4.2      Rights Agreement dated as of October 1, 1998 between the registrant and
         Continental Stock Transfer & Trust Company, incorporated by reference
         to Exhibit 4.1 filed with the registrant's Current Report on Form 8-K
         for the event dated October 1, 1998.

10.1     Employment Agreement of Robert Kassel. +#

10.2     1991 Stock Option Plan, incorporated by reference to Exhibit 10.5 of
         the registrant's Registration Statement on Form S-1 (Registration No.
         33-45428).#

10.3     1995 Stock Option Plan, as amended.** #

10.4     Non-Employee Director Stock Option Plan.* #

10.5     1997 Stock Option Plan, as amended. ** #

10.6     Lease with respect to the registrant's executive offices, incorporated
         by reference to Exhibit 10.14 of the registrant's Form 10-KSB for the
         fiscal year ended June 30, 1992.

10.7     February 8, 1995 modification to lease with respect to the registrant's
         executive offices.*

10.8     May 6, 1997 modification to lease with respect to the registrant's
         executive offices. ++

10.9     1999 Stock Option Plan (incorporated by reference to Exhibit A filed
         with the registrant's Proxy Statement dated May 14, 1999 filed on
         Schedule 14A).#

10.10    Lease and lease extension agreements between Crawford-Austin Mfg. Co.
         and Easy Gardener. *

10.11    Leases with respect to Weatherly's warehouse facilities in Paris,
         Kentucky. (Incorporated by reference to Exhibit 10.12 filed with the
         registrant's Annual Report on Form 10-K for the fiscal year ended June
         30, 2002).

10.12    Lease Extension, dated February 14, 2002, between Easy Gardener and
         Crawford-Austin Mfg. Co. (Incorporated by reference to Exhibit 10.13
         filed with the registrant's Annual Report on Form 10-K for the fiscal
         year ended June 30, 2002).

                                       57


10.13    Asset Purchase Agreement dated as of February 25, 1998 by and among the
         registrant, Weed Wizard, Weed Wizard, Inc and the Weed Wizard
         stockholders (incorporated by reference to Exhibit 10.1 filed with the
         registrant's Form 8-K for the event dated February 26, 1998).

10.14    Commercial Building Lease, dated June 12, 1998 between Easy Gardener,
         Inc. and Norman Adams, James Anderson, Donald Bryan and Pamela Butler
         (incorporated by reference to Exhibit 10.24 filed with the registrant's
         Annual Report on Form 10-K for the fiscal year ended June 30, 1998).

10.15    Form of Indenture between the registrant and Wilmington Delaware
         Subordinated Trust, as trustee.+++

10.16    Deferred Compensation Plan for Select Employees ** #

10.17    Note and Warrant Purchase, Guaranty and Security Agreement dated as of
         November 15, 2001 among, U.S. Home & Garden Inc., Easy Gardener, Inc.
         each of the direct or indirect subsidiaries of U.S. Home & Garden Inc.
         which are signatories to the Note and Warrant Purchase Agreement and
         the purchasers listed on the signature page of the Note and Warrant
         Purchase Agreement. ++++

10.18    The Loan and Security Agreement between U.S. Home & Garden, Inc., Ampro
         Industries, Inc., Easy Gardener, Inc., Wells Fargo Foothill, and Abelco
         Finance, LLC dated October 30, 2002. (Incorporated by reference to
         Exhibit 10.1 filed with the registrant's Quarterly Report on Form 10-Q
         for the quarter ended September 30, 2002).

10.19    Settlement Agreement, dated as of November 1, 2002 by and between U.S.
         Home & Garden Inc., Easy Gardener, Inc., LEG Partners Debenture SBIC,
         L.P., a Delaware limited partnership, LEG Partners III SBIC, L.P., a
         Delaware limited partnership, LEG Co-Investors, LLC, a Delaware limited
         liability company, 555 Madison Investors II LLC, f/k/a LEG Co-Investors
         II, LLC, a Delaware limited liability company, 555 Madison Investors,
         LLC, a Delaware limited liability company, Golub Associates LLC, a New
         York limited liability company and Golub Associates Incorporated, a New
         York corporation. (incorporated by reference to Exhibit 10.1 filed with
         the registrant's Quarterly Report on Form 10-Q for the qaurter ended
         December 31, 2002).


                                       58


10.20    Non-plan option agreements, as amended, between the Registrant and
         Robert Kassel with respect to options originally granted on September
         8, 1993, July 1, 1994, August 30, 1996, and December 24, 1996. #

10.21    Class B Warrant agreement between the Registrant and Robert Kassel.#

10.22    Amendment No. 2 to the November 1, 2002 Settlement Agreement between
         U.S. Home & Garden Inc., Easy Gardener, Inc. LEG Partners Debenture
         SBIC, L.P., a Delaware limited partnership, LEG Partners III SBIC,
         L.P., a Delaware limited partnership, LEG Co-Investors, LLC, a Delaware
         limited liability company, 555 Madison Investors II LLC, f/k/a LEG
         Co-Investors II, LLC, a Delaware limited liability company, 555 Madison
         Investors, LLC, a Delaware limited liability company, Golub Associates
         LLC, a New York limited liability company and Golub Associates
         Incorporated, a New York corporation.

21       Subsidiaries. (Incorporated by reference to Exhibit 21 filed with the
         registrant's Annual Report on Form 10-K for the fiscal year ended June
         30, 2002).

23       Consent of BDO Seidman, LLP.

31.1     Certification of Chief Executive Officer pursuant to Rule 13a-14 or
         15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to
         Section 302 of the Sarbanes Oxley Act of 2002

31.2     Certification of Chief Financial Officer pursuant to Rule 13a-14 or
         15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to
         Section 302 of the Sarbanes Oxley Act of 2002

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

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

* Incorporated by reference to the comparable exhibit filed with the
registrant's Form 10-KSB for the fiscal year ended June 30, 1995.

** Incorporated by reference to the applicable exhibit filed with the
registrant's Form 10-K for the fiscal year ended June 30, 1999.

# Denotes management compensatory contract or plan or arrangement.


                                       59


+ Incorporated by reference to the applicable exhibit contained in the
registrant's Annual Report on Form 10-KSB for the fiscal year ended June 30,
1996.

++ Incorporated by reference to the exhibit filed with the registrant's Form
10-K for the fiscal year ended June 30, 1997.

+++ Incorporated by reference to the exhibit filed with the registrant's
Registration Statement on Form S-1 (File No. 333-48519).

++++ Incorporated by reference to the exhibit filed with the registrant's Form
10-Q for the period ended December 31, 2001.

         (b) Report on Form 8-K. No reports on Form 8-K were filed by the
registrant during its fiscal quarter ended June 30, 2003.


                                       60



                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) 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.

                                   U.S. Home & Garden Inc.
                                   -------------------------------------------
                                            (Registrant)

                                   By:/s/ Robert Kassel
                                     -----------------------------------------
                                        Robert Kassel, Chief Executive Officer
Dated:  October 14, 2003

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated:



                                                                                  
Signature                                   Title                                       Date
- ---------                                   -----                                       ----

/s/ Robert Kassel                           Chairman of the Board of Directors, Chief   October 14, 2003
- ------------------                          Executive Officer, President, Secretary
Robert Kassel                               and Treasurer (Chief Executive Officer)


/s/ Richard Kurz                            Chief Financial Officer (Principal          October 14, 2003
- ------------------                          Financial and Accounting Officer)
Richard Kurz

/s/ Richard Raleigh                         Director                                    October 14, 2003
- ---------------------------
Richard Raleigh

/s/ Brad Holsworth                          Director                                    October 14, 2003
- ---------------------------
Brad Holsworth

/s/ Jon Schulberg                           Director                                    October 14, 2003
- ------------------
Jon Schulberg

/s/ Fred Heiden                             Director                                    October 14, 2003
- ------------------
Fred Heiden




                                       61

                                                         U.S. Home & Garden Inc.
                                                                and Subsidiaries





================================================================================

                                               Consolidated Financial Statements
                                              June 30, 2003 and 2002 and for the
                                        Years Ended June 30, 2003, 2002 and 2001



                                                         U.S. Home & Garden Inc.
                                                                and Subsidiaries


                                                                        Contents
================================================================================




                                                                                          
Report of Independent Certified Public Accountants                                           3


Consolidated Financial Statements
    Consolidated balance sheets as of June 30, 2003 and 2002                           4 and 5

    Consolidated statements of operations for the years ended
         June 30, 2003, 2002 and 2001                                                  6 and 7

    Consolidated statements of stockholders' equity (deficit) for the years
         ended June 30, 2003, 2002 and 2001                                                  8

    Consolidated statements of cash flows for the years ended
         June 30, 2003, 2002 and 2001                                                 9 and 10

    Summary of accounting policies                                                     11 - 17

    Notes to consolidated financial statements                                         18 - 43


Consolidated Financial Statement Schedule
    Schedule II-Valuation and Qualifying Accounts                                           44


Note: All other  schedules  have been  omitted  since the  required  information
      is contained in the Consolidated  Financial  Statements or such schedules
      are not required.


                                       2



Report of Independent Certified Public Accountants

Board of Directors
U.S. Home & Garden Inc. and Subsidiaries
San Francisco, California


We have audited the  accompanying  consolidated  balance  sheets of U.S.  Home &
Garden  Inc.  and  Subsidiaries  as of June 30,  2003 and 2002,  and the related
consolidated statements of operations,  stockholders' equity (deficit), and cash
flows for each of the three  years in the period  ended June 30,  2003.  We have
also audited Schedule II - Valuation and Qualifying Accounts  (Schedule).  These
financial  statements  and  Schedule  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and Schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements  and Schedule are free of material  misstatement.  An audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements  and Schedule.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall presentation of the financial statements and Schedule.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial position of U.S. Home & Garden
Inc.  and  Subsidiaries  at June 30,  2003 and 2002,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
June 30, 2003 in conformity with accounting principles generally accepted in the
United States of America.

As discussed in Note 7 to the  consolidated  financial  statements,  the Company
changed its method of  accounting  for  goodwill  during the year ended June 30,
2002.

Also, in our opinion,  the Schedule presents fairly,  in all material  respects,
the information set forth therein.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 9 to the
financial  statements,  the Company is in violation  of certain loan  covenants,
which raises substantial doubt about its ability to continue as a going concern.
As a result of the default the bank can demand payment at anytime.  Management's
plans in regard to this matter are described in Note 3. The financial statements
do not  include  any  adjustments  that might  result  from the  outcome of this
uncertainty.



                                               /s/ BDO Seidman, LLP
                                                   Certified Public Accountants
                                                   Kalamazoo, Michigan
August 23, 2003




                                       3





                                        U.S. Home & Garden Inc. and Subsidiaries


                                                     Consolidated Balance Sheets
================================================================================




 June 30,                                                                                   2003               2002
 ----------------------------------------------------------------------------------------------------------------------
 Assets (Notes 1,3, and 9)

 Current:
                                                                                              
 Cash and cash equivalents                                                      $        822,000    $       219,000
 Accounts receivable, less allowance for doubtful accounts
       of $630,000 and $1,381,000 (Note 4)                                            24,467,000         26,243,000
 Inventories (Note 5)                                                                  9,138,000          8,023,000
 Prepaid expenses and other current assets                                               721,000            988,000
 Refundable income taxes                                                                 137,000            405,000
 Deferred tax asset (Note 16)                                                            385,000            688,000
 Current assets of discontinued operations (Note 2)                                       62,000          1,052,000
 ----------------------------------------------------------------------------------------------------------------------

 Total Current Assets                                                                 35,732,000         37,618,000

 Property and Equipment, net (Note 6)                                                  4,018,000          4,850,000

 Intangible Assets:
      Goodwill (Note 7)                                                               49,878,000         49,861,000
      Deferred financing costs, net of accumulated amortization of
          $807,000 and $578,000                                                        3,975,000          3,570,000
      Product rights, patents and trademarks, net of accumulated
          amortization of $205,000 and $163,000                                          467,000            509,000
      Non-compete agreements, net of accumulated amortization of
          $766,000 and $407,000                                                          744,000          1,103,000
      Package tooling costs, net of accumulated amortization of
          $2,418,000 and $1,860,000                                                    1,204,000          1,216,000

 Officer's Receivable (Note 8)                                                           512,000            512,000

 Long-Term Assets of Discontinued Operations (Note 2)                                         --            100,000

 Other Assets                                                                             29,000             26,000
 ----------------------------------------------------------------------------------------------------------------------

                                                                                $     96,559,000    $    99,365,000
 ======================================================================================================================



   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.




                                       4


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                     Consolidated Balance Sheets
================================================================================




  June 30,                                                                                   2003              2002
 ---------------------------------------------------------------------------------------------------------------------

 Liabilities and Stockholders' Equity

 Current:
                                                                                              
     Revolving credit facility (Note 9)                                           $    15,085,000   $    15,036,000
     Accounts payable (Note 4)                                                          8,954,000         7,180,000
     Accrued rebates                                                                    1,433,000           931,000
     Accrued commissions                                                                1,074,000         1,437,000
     Accrued co-op advertising                                                            774,000           740,000
     Accrued other expenses                                                             1,786,000         1,577,000
     Current portion of long-term debt (Note 9)                                        12,142,000         7,712,000
     Current liabilities of discontinued operations (Note 2)                               16,000           277,000
 ---------------------------------------------------------------------------------------------------------------------

 Total Current Liabilities                                                             41,264,000        34,890,000

 Deferred Tax Liability (Note 16)                                                         239,000           542,000

 Company Obligated Mandatorily Redeemable Preferred
      Securities of Subsidiary Trust Holding Solely Junior
      Subordinated Debentures (Note 10)                                                57,092,000        56,951,000
 ---------------------------------------------------------------------------------------------------------------------

 Total Liabilities                                                                     98,595,000        92,383,000
 ---------------------------------------------------------------------------------------------------------------------

 Commitments and Contingencies (Notes 11 and 12)

 Stockholders' Equity (Deficit)  (Note 13):
      Preferred stock, 1,000,000 shares authorized and unissued                                --                --
      Common stock, $.001 par value - shares authorized, 75,000,000;
         21,841,000 and 21,641,000 shares issued                                           22,000            22,000
      Additional paid-in capital                                                       52,470,000        52,351,000
      Retained deficit                                                                (41,700,000)      (32,563,000)
 ---------------------------------------------------------------------------------------------------------------------

                                                                                       10,792,000        19,810,000
 Less: Treasury stock, 3,890,000 shares at cost                                       (12,828,000)      (12,828,000)
 ---------------------------------------------------------------------------------------------------------------------

 Total Stockholders' Equity (Deficit)                                                  (2,036,000)        6,982,000
 ---------------------------------------------------------------------------------------------------------------------

                                                                                  $    96,559,000   $    99,365,000
 =====================================================================================================================


   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.


                                       5


                                        U.S. Home & Garden Inc. and Subsidiaries


                                           Consolidated Statements of Operations
================================================================================




Year ended June 30,                                                                      2003               2002               2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Net Sales (Note 4)                                                               $ 76,244,000       $ 78,947,000       $ 78,863,000

Cost of Sales (Note 4)                                                             43,453,000         43,358,000         44,065,000
- -----------------------------------------------------------------------------------------------------------------------------------

Gross Profit                                                                       32,791,000         35,589,000         34,798,000
- -----------------------------------------------------------------------------------------------------------------------------------

Operating Expenses:
     Selling and shipping                                                          18,710,000         18,302,000         16,389,000
     General and administrative                                                     9,315,000          9,384,000         14,249,000
     Restructuring charges (Note 15)                                                       --                 --          2,860,000
- -----------------------------------------------------------------------------------------------------------------------------------

Total Operating Expenses                                                           28,025,000         27,686,000         33,498,000
- -----------------------------------------------------------------------------------------------------------------------------------

Income From Operations                                                              4,766,000          7,903,000          1,300,000

Other Income (Expense):
     Refinance and transaction costs (Note 14)                                     (4,291,000)          (254,000)                --
     Interest expense, net                                                         (7,994,000)        (7,291,000)        (7,331,000)
- -----------------------------------------------------------------------------------------------------------------------------------

Income (Loss) From Continuing Operations Before Income Taxes
     and Cumulative Effect of a Change in Accounting Principle                     (7,519,000)           358,000         (6,031,000)

Income Tax Benefit (Expense) (Note 16)                                               (133,000)          (228,000)         1,406,000
- -----------------------------------------------------------------------------------------------------------------------------------

Income (Loss) From Continuing Operations Before
    Cumulative Effect of a Change in Accounting Principle                          (7,652,000)           130,000         (4,625,000)

Discontinued Operations (Note 2):
     Loss from discontinued operations, net of tax benefit of $2,491,000
       in 2001 and net of minority interest of $1,754,000 in 2001                  (1,436,000)        (1,760,000)       (16,253,000)
     Gain (loss) on disposal of discontinued operations, net of minority
       interest of $1,239,000 and $1,118,000 in 2002 and 2001, respectively           (49,000)            20,000         (4,551,000)
- -----------------------------------------------------------------------------------------------------------------------------------

Loss Before Cumulative Effect of a Change in Accounting Principle                  (9,137,000)        (1,610,000)       (25,429,000)


Cumulative Effect of a Change in Accounting Principle (Note 7)                             --         (9,882,000)                --
- -----------------------------------------------------------------------------------------------------------------------------------

Net Loss                                                                         $ (9,137,000)      $(11,492,000)      $(25,429,000)
===================================================================================================================================



   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.




                                       6


                                        U.S. Home & Garden Inc. and Subsidiaries


                                           Consolidated Statements of Operations
================================================================================




Year ended June 30,                                                            2003           2002           2001
- -----------------------------------------------------------------------------------------------------------------

Basic Earnings(loss)per Share (Note 17):
     Income (loss) from continuing operations per common share before
                                                                                                
               cumulative effect of a change in accounting principle       $  (0.43)      $   0.01       $  (0.26)
     Discontinued operations                                                  (0.08)         (0.10)         (1.14)
     Cumulative effect of a change in accounting principle                       --          (0.57)            --
- -----------------------------------------------------------------------------------------------------------------

Net Loss per Common Share                                                  $  (0.51)      $  (0.66)      $  (1.40)
- -----------------------------------------------------------------------------------------------------------------

Diluted Earnings (loss)per Share (Note 17):
     Income (loss) from continuing operations per common share before
        cumulative effect of a change in accounting principle              $  (0.43)      $   0.01       $  (0.26)
     Discontinued operations                                                  (0.08)         (0.10)         (1.14)
     Cumulative effect of a change in accounting principle                       --          (0.55)            --
- -----------------------------------------------------------------------------------------------------------------

Net Loss per Common Share                                                  $  (0.51)      $  (0.64)      $  (1.40)
=================================================================================================================


   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.


                                       7




                                        U.S. Home & Garden Inc. and Subsidiaries

                       Consolidated Statements of Stockholders' Equity (Deficit)
================================================================================




                                                           Common Stock
                                                      ------------------------ Additional   Retained                       Total
                                                      Number of                 Paid-In     Earnings      Treasury     Stockholders'
                                                        Shares       Amount     Capital     (Deficit)       Stock          Equity
 ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Balance, June 30, 2000                                21,751,000  $   22,000  $ 51,410,000 $  4,358,000  $(10,687,000) $ 45,103,000
   Compensation related to repriced stock options             --          --       261,000           --            --       261,000
   Issuance of stock options for consulting services          --          --       175,000           --            --       175,000
   Retirement of shares                                 (318,000)     (1,000)           --           --            --        (1,000)
   Repurchase of common stock for treasury                    --          --            --           --    (2,141,000)   (2,141,000)
   Net loss                                                   --          --            --  (25,429,000)           --   (25,429,000)
- -----------------------------------------------------------------------------------------------------------------------------------

Balance, June 30, 2001                                21,433,000      21,000    51,846,000  (21,071,000)  (12,828,000)   17,968,000
   Compensation related to repriced stock options             --          --       103,000           --            --       103,000
   Issuance of options and warrants to note holders           --          --       402,000           --            --       402,000
   Release of shares from Non-Qualified Deferred
        Compensation Plan (Note 13)                      208,000       1,000            --           --            --         1,000
   Net loss                                                   --          --            --  (11,492,000)           --   (11,492,000)
- -----------------------------------------------------------------------------------------------------------------------------------

Balance, June 30, 2002                                21,641,000      22,000    52,351,000  (32,563,000)  (12,828,000)    6,982,000
   Compensation related to repriced stock options             --          --       119,000           --            --       119,000
   Exercise of options                                   200,000          --            --           --            --            --
   Net loss                                                   --          --            --   (9,137,000)           --    (9,137,000)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 2003                                21,841,000  $   22,000  $ 52,470,000 $(41,700,000) $(12,828,000) $ (2,036,000)
===================================================================================================================================


   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.



                                       8


                                        U.S. Home & Garden Inc. and Subsidiaries

                                           Consolidated Statements of Cash Flows
================================================================================



Year ended June 30,                                                     2003           2002           2001
- ----------------------------------------------------------------------------------------------------------
Cash Flows from Operating Activities:
                                                                                      
     Net income (loss) from continuing operations
         before cumulative effect of a change in
           accounting principle                                  $(7,652,000)   $   130,000    $(4,625,000)
     Adjustments to reconcile net income (loss) to net cash
       provided by (used in) operating activities:
        Provision for losses on accounts receivable                   25,000        425,000        646,000
        Depreciation and other amortization                        3,113,000      2,768,000      5,686,000
        Write-off of deferred financing costs                      1,928,000        254,000             --
         Trust Preferred payments retained and applied against
           note receivable                                           141,000             --             --
        Payment-in-kind interest                                     142,000             --             --
        Restructuring charges, net of cash                                --             --      2,708,000
        Deferred income taxes                                             --       (146,000)    (1,148,000)
        Compensation related to repriced stock options               119,000        103,000        261,000
        Loan discount amortization                                    67,000         97,000             --
        Consulting expenses related to stock options                      --             --        175,000
        Changes in operating assets and liabilities:
             Accounts receivable                                   1,751,000     (7,256,000)      (474,000)
             Inventories                                          (1,115,000)     1,195,000      1,635,000
             Prepaid expenses, refundable income taxes
               and other current assets                              267,000        (94,000)      (790,000)
             Other assets                                             (3,000)       278,000        259,000
             Accounts payable and accrued expenses                 2,424,000      2,434,000     (5,799,000)
- ----------------------------------------------------------------------------------------------------------

Net Cash Provided by (Used in) Operating Activities                1,207,000        188,000     (1,466,000)
- ----------------------------------------------------------------------------------------------------------

Cash Flows From Investing Activities:
     Decrease in restricted cash                                          --             --      1,582,000
     Proceeds on sale of property and equipment                           --             --      3,527,000
     Purchase of equipment                                          (797,000)      (791,000)    (1,311,000)
     Purchase of package tooling and other intangibles              (555,000)      (384,000)      (631,000)
     Decrease in officer receivable                                       --         34,000         84,000
     Payment for purchase of businesses, net of cash acquired        (17,000)      (111,000)      (863,000)
- ----------------------------------------------------------------------------------------------------------

Net Cash Provided by (Used in) Investing Activities               (1,369,000)    (1,252,000)     2,388,000
- ----------------------------------------------------------------------------------------------------------


   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.


                                       9


                                        U.S. Home & Garden Inc. and Subsidiaries


                                           Consolidated Statements of Cash Flows
================================================================================




 Year ended June 30,                                               2003            2002            2001
- -------------------------------------------------------------------------------------------------------

Cash Flows From Financing Activities:
                                                                                  
     Net proceeds from (payments on) revolving
        credit facility                                    $     49,000    $ (6,614,000)   $  4,650,000
     Proceeds from issuance of long-term debt                12,000,000       8,250,000              --
     Payments on long-term debt                              (8,616,000)       (233,000)             --
     Changes in other long-term liabilities and purchase
         of mandatorily redeemable preferred securities              --         (20,000)       (801,000)
     Deferred capitalization of finance costs                (2,012,000)     (1,119,000)        (99,000)
     Proceeds from issuance of stock                                 --              --              --
     Repurchase of common stock for treasury                         --              --      (2,141,000)
     Release (retirement) of shares                                  --           1,000          (1,000)
- -------------------------------------------------------------------------------------------------------

Net Cash Provided by Financing Activities                     1,421,000         265,000       1,608,000
- -------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents
     from continuing operations                               1,259,000        (799,000)      2,530,000

Cash used in discontinued operations                           (656,000)     (1,723,000)     (3,318,000)
- -------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents            603,000      (2,522,000)       (788,000)

Cash and Cash Equivalents, beginning of year                    219,000       2,741,000       3,529,000
- -------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, end of year                     $    822,000    $    219,000    $  2,741,000
- -------------------------------------------------------------------------------------------------------


   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.


                                       10


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================




Nature of Business         U.S. Home & Garden Inc. (the "Company"),  through its
                           subsidiaries,  is a leading manufacturer and marketer
                           of  a  broad  range  of  consumer   lawn  and  garden
                           products.   The  Company's   products   include  weed
                           preventive  landscape  fabrics,   fertilizer  spikes,
                           decorative  landscape  edging,  grass and flower seed
                           products,  shade  cloth and root  feeders,  which are
                           sold   under   recognized   brand   names,   such  as
                           WeedBlock(R),   Jobe's(R),   Emerald  Edge(R),  Shade
                           Fabric(TM),   Ross(R),   Tensar(R),   Amturf(R),  and
                           Landmaster(R).   The  Company  markets  its  products
                           through most large national home improvement and mass
                           merchant  retailers  ("Retail  Accounts"),  including
                           Home Depot, Lowe's, Kmart, Wal-Mart, Ace Hardware and
                           Tru-Serv  in  North  America  and  other  outlets  in
                           Europe.


Principles of
Consolidation              The  consolidated  financial  statements  include the
                           accounts  of the Company  and its  subsidiaries  over
                           which  it  has   financial  or   management   control
                           including  Weatherly  Consumer  Products Group,  Inc.
                           (Weatherly),  Easy Gardener,  Inc.  (Easy  Gardener),
                           Golden West Agri-Products,  Inc. (Golden West), Ampro
                           Industries,   Inc.  (Ampro),   and  its  discontinued
                           operations  Weed  Wizard   Acquisition   Corp.  (Weed
                           Wizard) and Egarden Inc.  (EGarden) since their dates
                           of  acquisition  (See  Notes 1 and 2).  Additionally,
                           U.S.  Home &  Garden  Trust I (See  Note 10) has been
                           included  since  its  formation  in April  1998.  All
                           significant  intercompany  accounts and  transactions
                           have been eliminated.


Inventories                Inventories, which consist of raw materials, finished
                           goods,  and  packaging  materials,  are stated at the
                           lower of cost or market;  cost is  determined  by the
                           first-in, first-out (FIFO) cost method.


Property and
Equipment                  Property   and   equipment   are   stated   at  cost.
                           Depreciation is computed by the straight-line  method
                           over the estimated  useful lives of the assets or, in
                           the case of leasehold improvements,  over the life of
                           the lease,  if shorter.  Maintenance  and repairs are
                           charged to expense as  incurred.  Major  improvements
                           are capitalized.


Intangible Assets          Goodwill

                           Goodwill,    which    relates   to   the    Company's
                           acquisitions,  represents the excess of cost over net
                           assets  acquired.  For the year ended  June 30,  2001
                           goodwill was amortized over periods of five to thirty
                           years using the straight-line method.  Effective July
                           1,  2001,  the  Company  ceased the  amortization  of
                           goodwill  in   conjunction   with  the   adoption  of
                           Statement of Financial  Accounting  Standards  (SFAS)
                           No. 142,  Goodwill and Other Intangible  Assets.  See
                           New Accounting Pronouncements and Note 7. Goodwill is
                           tested for impairment  annually by comparing the fair
                           value of each reporting unit with its carrying value.


                                       11





                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================



                        Deferred Financing Costs

                        Direct  costs   associated   with  the  Company's   debt
                        borrowings are being  capitalized and amortized over the
                        life of the related debt.

                        Product Rights

                        Product rights are being amortized over estimated useful
                        lives of fifteen to twenty years.

                        Non-Compete Agreements

                        The  non-compete  agreements  were entered into with the
                        acquisitions  of  Ampro  and  Weatherly.  The  Weatherly
                        agreement is being amortized over its twenty-year  term.
                        The Ampro  non-compete  agreement,  which was  triggered
                        when an  officer  of  Ampro  was  terminated,  is  being
                        amortized over a three-year period from the date of such
                        termination.

                        Package Tooling Costs

                        Package tooling costs  associated with Easy Gardener and
                        Weatherly products,  primarily  consisting of the design
                        and  construction  of printing  plates and cutting  dies
                        used  for  the   production  of  packaging,   are  being
                        amortized  over  three  years  using  the  straight-line
                        method.


Long-Lived Assets       Long-lived  assets with definite useful lives are tested
                        for recoverability when circumstances suggest a possible
                        impairment.   Recovery   is   evaluated   by   comparing
                        undiscounted  estimated future cash flows to the current
                        carrying value.


Revenue Recognition     Sales are recorded as products are shipped to customers.
                        Sales are free on board (FOB) shipping point.


Sales Incentives        The Company enters into contractual  agreements with its
                        customers for rebates on certain  products it sells. The
                        Company records the amounts as reductions of revenue and
                        records a liability  reflected as accrued rebates on the
                        consolidated balance sheets. As these rebate percentages
                        are  determined  when the  contracts  are entered  into,
                        these  revenue  reductions  are recorded at the time the
                        related  revenue is  recorded  based  upon the  expected
                        sales levels for the period covered by the rebate.


Earnings Per Share      Basic earnings  (loss)per share includes no dilution and
                        is computed  by  dividing  income  (loss)  available  to
                        common  stockholders  by the weighted  average number of
                        common  shares  outstanding  for  the  period.   Diluted
                        earnings   (loss)  per  share   reflects  the  potential
                        dilution of securities  that could share in the earnings
                        (loss) of an entity.





                                       12


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================


Income Taxes            The  Company  provides  deferred  income  taxes based on
                        enacted   income  tax  rates  in  effect  on  the  dates
                        temporary  differences  between the financial  reporting
                        and tax bases of assets  and  liabilities  reverse.  The
                        effect on  deferred  tax  assets  and  liabilities  of a
                        change in income  tax rates is  recognized  in income in
                        the period that  includes  the  enactment  date.  To the
                        extent that  available  evidence about the future raises
                        doubt about the  realization  of a deferred tax asset, a
                        valuation allowance is established (See Note 16).

Income Statement        Cost of Goods Sold
Classifications
                        The caption  cost of goods sold is comprised of standard
                        material costs,  including a factor for inbound freight,
                        standard  labor costs,  and standard  overheads  applied
                        with   variation   accounts  for  material   consumption
                        variances and material  purchase price variances,  labor
                        usage  and  labor  consumption  variances  and  overhead
                        absorption  and  expenses  variances as well as obsolete
                        inventory.  Generally,  cost of goods sold are the costs
                        incurred to complete  the finished  inventory  ready for
                        delivery to customers.

                        Selling and Shipping

                        The caption selling and shipping  expenses  includes the
                        cost of the sales and marketing departments, the cost of
                        the shipping,  handling and warehousing functions, co-op
                        advertising,  commissions  on  sales,  in store  service
                        representatives costs and outbound freight.

                        General and Administrative

                        The caption  general  and  administrative  includes  all
                        other costs of the operation including customer service,
                        finance, general management and uncollectible balances.

Shipping and Handling   Amounts  billed to  customers  for shipping and handling
                        are  recorded  as revenue.  All  shipping  and  handling
                        expenses  are  included  in  the  selling  and  shipping
                        caption and totaled approximately $6,816,000, $5,363,000
                        and $4,698,000  for the years ended June 30, 2003,  2002
                        and 2001, respectively.

Advertising Costs       The  Company  incurs   advertising   expense   primarily
                        relating to cooperative  advertising  credits granted to
                        customers  based on qualified  expenses  incurred by the
                        customers   to   advertise   the   Company's   products.
                        Cooperative advertising credits are usually limited to a
                        percentage of an agreed-upon  sales volume.  Cooperative
                        advertising  credits are accrued  based on sales  volume
                        and   advertising   frequency,   pursuant   to  specific
                        agreements.   Such  costs  are   classified  as  selling
                        expenses.  The Company also incurs  advertising  expense
                        relating  to  the   distribution  of  catalogs  and  the
                        broadcasting   of  radio  and  television   commercials.
                        Advertising costs are expensed as incurred.  Advertising
                        expense was  approximately  $2,592,000,  $2,934,000  and
                        $3,012,000  during the years ended June 30,  2003,  2002
                        and 2001.



                                       13


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================

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

Cash Equivalents        The  Company   considers  all   short-term   investments
                        purchased  with an initial  maturity of three  months or
                        less to be cash equivalents.

Stock-Based
Compensation            The Company has adopted the  provisions of SFAS No. 123,
                        Accounting for Stock-Based Compensation, with respect to
                        non-employee  stock-based  compensation.  The fair value
                        method  is  required  for all  stock-based  compensation
                        issued to  nonemployees.  Under the fair  value  method,
                        compensation cost is measured at the grant date based on
                        the fair value of the award and is  recognized  over the
                        service  period,  which is usually the  vesting  period.
                        Companies  are  permitted  to  continue  to account  for
                        employee   stock-based   compensation  under  Accounting
                        Principles  Board Opinion (APB) No. 25,  Accounting  for
                        Stock Issued to Employees,  but are required to disclose
                        pro forma net  income and  earnings  per share as if the
                        fair value  method had been  adopted.  The  Company  has
                        elected to continue to account for employee  stock-based
                        compensation under APB No. 25.

                        Under the  accounting  provisions  of SFAS No. 123,  the
                        Company's  net loss and net loss per  common  share  for
                        2003,  2002 and 2001 would have been adjusted to the pro
                        forma amounts indicated below:



  Year ended June 30,                                             2003                2002                  2001
  ----------------------------------------------------------------------------------------------------------------
  Net Loss:
                                                                                    
       As reported                                  $       (9,137,000)  $     (11,492,000)  $       (25,429,000)
       Pro forma (net of tax effect)                        (9,140,000)        (11,494,000)          (25,442,000)
       Net Loss per common share:
         Basic, as reported                                       (.51)               (.66)                (1.40)
         Basic, pro forma                                         (.51)               (.66)                (1.40)
         Dilutive, as reported                                    (.51)               (.64)                (1.40)
         Dilutive, pro forma                                      (.51)               (.64)                (1.40)
  ----------------------------------------------------------------------------------------------------------------



                                       14


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================


Segment Information     The Company's primary  continuing  operations are in one
                        reportable   segment  -  the  manufacture  and  sale  of
                        consumer  lawn and  garden  products.  The  Company  has
                        aggregated   its   operating   segments  into  a  single
                        reportable  segment.  See disclosure  regarding  revenue
                        from  external  customers for each  significant  type of
                        product and service at Note 4.

Financial
Instruments             The Company's financial  instruments consist of cash and
                        cash   equivalents,   accounts   receivable,   officer's
                        receivable,  debt and mandatorily  redeemable  preferred
                        securities.   The  carrying   value  of  cash  and  cash
                        equivalents  and accounts  receivable  approximate  fair
                        value based upon the liquidity and short-term  nature of
                        the  assets.   The  carrying   value  of  the  officer's
                        receivable  and debt  approximates  the fair value based
                        upon  short-term  and  long-term  borrowings at interest
                        rates  which  approximate  current  rates.  See  Note 10
                        regarding valuation of mandatorily  redeemable preferred
                        securities.


                        Cash and cash  equivalents are held principally at three
                        high  quality  financial  institutions.  At times,  such
                        balances may be in excess of the FDIC insurance limit.

Reclassifications       Certain   amounts  as  previously   reported  have  been
                        reclassified to conform to current year classifications.

New Accounting
Pronouncements          In April 2002, the Financial  Accounting Standards Board
                        (FASB)   issued   Statement  of   Financial   Accounting
                        Standards  (SFAS) No 145,  Rescission of FASB Statements
                        No. 4, 44 and 64, Amendment of FASB Statement No 13, and
                        Technical Corrections. SFAS No. 4 required all gains and
                        losses from extinguishment of debt to be aggregated and,
                        if material, classified as an extraordinary item, net of
                        related  income tax effect.  SFAS No. 145  requires  any
                        gain or loss from the extinguishment of debt to meet the
                        requirements  of APB No. 30,  Reporting  the  Results of
                        Operations  -  Reporting  the  Effects of  Disposal of a
                        Segment of a Business,  and  Extraordinary,  Unusual and
                        Infrequently  Occurring  Events and  Transactions  to be
                        classified as an extraordinary item,  otherwise the item
                        would  be   classified  in  the  results  of  continuing
                        operations.  Any gain or loss on  extinguishment of debt
                        that was  classified as an  extraordinary  item in prior
                        periods  that does not meet the  criteria  of APB No. 30
                        for  classification  as an  extraordinary  item shall be
                        reclassified. The provisions of the statement related to
                        the rescission of SFAS No. 4 were adopted in fiscal 2003
                        and the effect was not material.

                        In June 2002,  the FASB issued SFAS No. 146,  Accounting
                        for Costs  Associated with Exit or Disposal  Activities.
                        SFAS  No.  146  addresses   financial   accounting   and
                        reporting  for costs  associated  with exit or  disposal
                        activities and nullifies EITF Issue No. 94-3,  Liability
                        Recognition for Certain  Employee  Termination  Benefits


                                       15


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================


                        and Other Costs to Exit an Activity.  The  provisions of
                        this  statement  are  effective  for  exit  or  disposal
                        activities  that are initiated  after December 31, 2002.
                        SFAS No.  146 did not have an  effect  on the  Company's
                        financial statements.

                        In  December   2002,  the  FASB  issued  SFAS  No.  148,
                        Accounting for Stock-Based Compensation - Transition and
                        Disclosure. SFAS No. 148 amends SFAS No. 123, Accounting
                        for  Stock-Based  Compensation  to  provide  alternative
                        methods of transition for a voluntary change to the fair
                        value  based  method  of  accounting   for   stock-based
                        employee  compensation.   In  addition,  this  statement
                        amends the  disclosure  requirements  of SFAS No. 123 to
                        require prominent disclosures in both annual and interim
                        financial  statements about the method of accounting for
                        stock-based employee  compensation and the effect of the
                        method used on  reported  results.  The Company  adopted
                        SFAS No. 148 during the year ended June 30, 2003.

                        In April 2003,  the FASB issued SFAS No. 149,  Amendment
                        of Statement 133 on Derivative  Instruments  and Hedging
                        Activities.  SFAS No. 149 amends and clarifies financial
                        accounting  and  reporting for  derivative  instruments,
                        including  certain  derivative  instruments  embedded in
                        other  contracts and for hedging  activities  under SFAS
                        No.  133,  Accounting  for  Derivative  Instruments  and
                        Hedging Activities. The provisions of this statement are
                        effective for contracts  entered into or modified  after
                        June 30, 2003.  The Company does not expect SFAS No. 149
                        to have an effect on the financial statements.

                        In May 2003,  the FASB issued  SFAS No. 150,  Accounting
                        for Certain Financial  Instruments with  Characteristics
                        of Both Liabilities and Equity. SFAS No. 150 established
                        standards  for how an  issuer  classifies  and  measures
                        certain financial  instruments with  characteristics  of
                        both liabilities and equity. This statement is effective
                        for financial instruments entered into or modified after
                        May 31, 2003, and otherwise is effective for the Company
                        for periods ending after June 30, 2003. SFAS No. 150 did
                        not  have  an   effect   on  the   Company's   financial
                        statements.

                        In November 2002, the FASB issued Interpretation No. 45,
                        Guarantor's  Accounting and Disclosure  Requirements for
                        Guarantees,    Including    Indirect    Guarantees    of
                        Indebtedness of Others. This  Interpretation  elaborates
                        on the  disclosures  to be  made by a  guarantor  in its
                        interim  and  annual  financial   statements  about  its
                        obligations under certain guarantees that it has issued.
                        It  also  clarifies  that a  guarantor  is  required  to
                        recognize,  at the inception of a guarantee, a liability
                        for the  fair  value  of the  obligation  undertaken  in
                        issuing  the  guarantee.  The  initial  recognition  and
                        measurement   provisions  of  the   Interpretation   are
                        applicable on a prospective  basis to guarantees  issued
                        or modified  after  December  31, 2002.  The  disclosure
                        requirements  in the  Interpretation  were effective for
                        the Company for the period ended March 31, 2003, and did
                        not  have  an   effect   on  the   Company's   financial
                        statements.



                                       16


                                        U.S. Home & Garden Inc. and Subsidiaries


                                                  Summary of Accounting Policies
================================================================================

                        In January 2003, the FASB issued  Interpretation No. 46,
                        Consolidation  of  Variable  Interest   Entities.   This
                        Interpretation   addresses   consolidation  by  business
                        enterprises   of   variable   interest   entities.   The
                        Interpretation will apply to the Company for the periods
                        ended after June 30,  2003.  The Company does not expect
                        the  Interpretation  to have an effect on the  financial
                        statements.




                                       17


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================



1.      Business The Company has consummated the following  eleven  acquisitions
        of lawn and garden  Acquisitions  companies or product lines for a total
        of approximately $111 million in consideration:

        o       Golden West  Chemical  Distributors,  Inc. - A  manufacturer  of
                humic acid-based  products designed to improve crop yield, which
                was  acquired in August 1992 for  approximately  $1.1 million in
                cash and $1.1 million of promissory notes.

        o       Easy  Gardener,   Inc.  -  A  manufacturer  of  multiple  fabric
                landscaping products including Weedblock(R),  which was acquired
                in September 1994 for approximately  $21.3 million consisting of
                $8.8 million in cash, a $10.5  million  promissory  note and two
                convertible  notes each in the principal amount of $1.0 million.
                Approximately  $2.2  million of  additional  purchase  price was
                contingent on Easy Gardener meeting certain income requirements.
                All of these amounts have been paid.

        o       Emerald  Products LLC - Manufacturer  of decorative  landscaping
                edging,  which was  acquired in August 1995 for $835,000 in cash
                and a $100,000 promissory note.

        o       Weatherly  Consumer  Products  Group,  Inc. - a manufacturer  of
                fertilizer spikes and other lawn and garden products,  which was
                acquired in August  1996 for  1,000,000  shares of common  stock
                valued at $3.0 million and approximately $22.9 million in cash.

        o       Plasti-Chain  product line of Plastic Molded Concepts,  Inc. - A
                line of plastic chain links and  decorative  edgings,  which was
                acquired  from  Plastic  Molded  Concepts,  Inc. in May 1997 for
                approximately $4.3 million in cash.

        o       Weed  Wizard,  Inc. - A  manufacturer  and  distributor  of weed
                trimmer  replacement heads, all of whose assets were acquired in
                February  1998  for   approximately   $16.0  million,   plus  an
                additional   $1.7  million  for  excess   working   capital  and
                acquisition expenses. Operations were discontinued during 2002 -
                see Note 2.

        o       Landmaster  Products,  Inc. - A manufacturer  and distributor of
                polyspun landscape fabrics for use by consumers and professional
                landscapers,  substantially all of whose assets were acquired in
                March 1998 for  approximately  $3.0 million,  plus an additional
                $600,000 for certain assets and acquisition expenses.



                                       18


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                        o    Tensar(R)  consumer  products  line  of The  Tensar
                             Corporation  - A line of lawn and garden  specialty
                             fencing,   which  was  acquired   from  The  Tensar
                             Corporation  in May  1998  for  approximately  $5.4
                             million,   plus  an   additional   $1  million  for
                             inventory.

                        o    Ampro   Industries,   Inc.  -  A  manufacturer  and
                             distributor of lawn and garden  products  including
                             specialty  grass  and  flower  seeds.  The  Company
                             acquired all of the outstanding  stock of Ampro for
                             approximately $24.6 million in October 1998.

                        o    E-Garden,  Inc. (now Egarden, Inc.) - The Company's
                             business-to-business    Internet   subsidiary   was
                             acquired  in June 1999 for  approximately  $400,000
                             plus expenses of approximately $100,000. Operations
                             were discontinued during 2001 - see Note 2.
                        o    Findplants.com   -   An   electronic   horticulture
                             catalogue     and     locator     that     provides
                             business-to-business service for commercial growers
                             and wholesalers which was acquired by Egarden, Inc.
                             in May 2000 for approximately $537,000.  Operations
                             were discontinued during 2001 - see Note 2.

                        All of the  above  acquisitions  were  accounted  for as
                        purchases and, accordingly, the results of operations of
                        the  acquired   companies  have  been  included  in  the
                        consolidated statements of income since their respective
                        acquisition dates.


2. Discontinued
   Operations           In  June  2002,  the  Company   announced  that  is  was
                        discontinuing  its  Weed  Wizard  operations   effective
                        September  30, 2002.  Despite the  Company's  efforts to
                        increase sales and return to profitability,  Weed Wizard
                        experienced continued erosion of its business.

                        The Company  recorded an estimated  net loss on disposal
                        of the Weed Wizard  component of $49,000 and  $1,116,000
                        for  the   years   ended   June  30,   2003  and   2002,
                        respectively,  relating to the  write-down of all assets
                        to fair value less cost to sell. In addition to the loss
                        on disposal,  the Company had a net loss from operations
                        of Weed Wizard of $1,436,000 for the year ended June 30,
                        2003,  $1,760,000  for the year ended June 30, 2002, and
                        $9,124,000,  net of income tax benefit of $2,491,000 for
                        the year ended June 30, 2001.

                        An impairment charge of $8,500,000, net of tax effect of
                        $2,320,000,  was  recorded in June 2001 to write off the
                        net goodwill  balance  associated with Weed Wizard.  The
                        Company's   policy  is  to  periodically   evaluate  its
                        long-lived  assets  for  possible  impairment.   If  the
                        evaluation  determines  that the long-lived  assets have
                        been  impaired,  the  assets are  written  down to their
                        estimated  fair value.  Due to the  recurring  operating
                        losses of Weed  Wizard,  the  product  recall in a prior
                        year, and the subsequent  unsuccessful product launch of
                        the replacement product through a complete sales season,
                        the   evaluation   was   performed   and  the  estimated
                        impairment loss was recognized during 2001.

                        Revenues  for Weed  Wizard for the years  ended June 30,
                        2003,   2002,  and  2001,  were  $7,000,   $672,000  and
                        $1,912,000, respectively.

                        In  June  2001,  the  Company   announced  that  it  was
                        discontinuing  its  e-commerce  imitative,  which it was
                        conducting   though  its   subsidiary,   Egarden,   Inc.
                        (Egarden),  effective  June 30,  2001.  During  the year
                        ended June 30, 2001,  the Company  recorded an estimated
                        net loss on  disposal of Egarden of  $4,551,000,  net of
                        minority  interest  of  $1,118,000.  The loss,  prior to
                        minority   interest,   included  the  write-off  of  all
                        long-lived assets of $5,224,000 and severance expense of
                        $445,000 related to the termination of all 39 employees.


                                       19


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


                        All   severance   payments   have  been  made,   and  no
                        adjustments  were  made  to  the  liability   previously
                        recorded for  severance  payments.  All of the assets of
                        Egarden, including amounts written off, were sold during
                        the year ended June 30, 2002. During the year ended June
                        30,  2002,  the  Company  recorded  a net  gain  on  the
                        disposal  of Egarden of  $1,136,000,  as a result of the
                        write off of  minority  interest  of  $1,239,000  as the
                        subsidiary was liquidated.

                        In addition  to the net loss on  disposal  in 2001,  the
                        Company had a net loss from the operations of Egarden of
                        $7,129,000,  net of minority  interest of $1,754,000 for
                        the year ended June 30,  2001.  Revenues  of Egarden for
                        the year ended June 30, 2001 were not material.

                        The assets and  liabilities of  discontinued  operations
                        held  for  sale  reported  in the  consolidated  balance
                        sheets consist of the following:

                                                              June 30, 2003

                                                                    Egarden
                 ------------------------------------------------------------

                 Current Assets:
                 Cash and cash equivalents               $           62,000
                 ------------------------------------------------------------

                 Current Liabilities:
                 Accrued expenses                        $           16,000
                 ------------------------------------------------------------



                                                                           June 30, 2002
                                                         ---------------------------------------------------------
                                                               Weed Wizard            Egarden             Total
                 -------------------------------------------------------------------------------------------------
                 Current Assets:
                                                                                           
                 Cash and cash equivalents               $              --   $         62,000       $    62,000
                 Accounts receivable                               385,000                 --           385,000
                 Inventories                                       274,000                 --           274,000
                 Other current assets                              331,000                 --           331,000
                 -------------------------------------------------------------------------------------------------

                 Total Current Assets                    $         990,000   $         62,000       $ 1,052,000
                 -------------------------------------------------------------------------------------------------

                 Long-Term Assets-
                 Property and Equipment, net             $         100,000   $             --       $   100,000
                 -------------------------------------------------------------------------------------------------

                 Current Liabilities:
                 Accounts payable                        $          98,000   $             --       $    98,000
                 Accrued expenses                                  163,000             16,000           179,000
                 -------------------------------------------------------------------------------------------------

                 Total Current Liabilities               $         261,000   $         16,000       $   277,000
                 -------------------------------------------------------------------------------------------------



                                       20


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


                                Pursuant  to SFAS No.  144,  Accounting  for the
                                Impairment or Disposal of Long-Lived Assets, the
                                Company's  consolidated financial statements and
                                notes  have  been   restated   for  all  periods
                                presented    to   reflect    the    discontinued
                                components.   The   assets,   liabilities,   net
                                operations,   and  net  cash   flows  have  been
                                reported  as  "Discontinued  Operations"  in the
                                accompanying  consolidated financial statements.
                                The restated  notes exclude  amounts  related to
                                these discontinued components.

3. Proposed  Asset Sale         Management has been actively  pursuing a plan to
                                sell  substantially  all  of the  assets  of the
                                Company as  discussed  below.

                                In  December  2002,  the  Company  announced  an
                                agreement    to    sell    assets     comprising
                                substantially   all   of   its   assets   on   a
                                consolidated  basis to a management group led by
                                Richard  Grandy,   the  former  Chief  Operating
                                Officer of the Company.

                                Under the terms of the Asset Purchase Agreement,
                                as amended,  Easy Gardener  Products Ltd., a new
                                entity  owned  by  the  management   group  will
                                acquire  substantially  all  of the  assets  and
                                assume  substantially  all of the liabilities of
                                Easy Gardener,  Inc. and its subsidiaries,  Easy
                                Gardener,  UK, Ltd,  Weatherly Consumer Products
                                Group,  Inc. and  Weatherly  Consumer  Products,
                                Inc. and Ampro Industries,  Inc. The new company
                                will pay or assume our senior  credit  facility,
                                including all borrowings  outstanding  under the
                                facility at closing.  The new company  will also
                                assume the obligations of the parent company, US
                                Home &  Garden,  Inc.,  (USHG)  to  U.S.  Home &
                                Garden Trust I, including the obligation to make
                                monthly payments,  which will allow the Trust to
                                make  distributions  to  holders  of  its  Trust
                                Preferred  Securities.   The  proposed  sale  is
                                subject to a number of conditions  including the
                                buyer obtaining the required financing.

                                Before  subtracting  costs  of  the  transaction
                                including  certain  estimated  costs  which  the
                                Company  agrees to pay at  closing,  the Company
                                expects to receive net cash of $11,950,000  upon
                                the  following  terms:  net cash of  $10,350,000
                                paid at closing, and an additional $1,600,000 in
                                the  form  of  a  subordinated  promissory  note
                                delivered at closing.

                                The Asset Purchase  Agreement  provides that the
                                proposed  transaction  must be  completed  on or
                                before  October 31, 2003.


                                       21



                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

4. Concentration of Credit
   Risk and Significant
   Relationships              Trade  accounts  receivable  are due from numerous
                              customers  located  in  many  geographic   regions
                              throughout the United States. The Company performs
                              ongoing  credit   evaluations  of  its  customers'
                              financial  condition and  establishes an allowance
                              for  doubtful  accounts  based upon credit risk of
                              specific  customers,  historical  trends and other
                              information.   The   Company   does  not   require
                              collateral from its customers. Accounts receivable
                              balances that are  determined to be  uncollectible
                              are  included  in  the   allowance   for  doubtful
                              accounts.   After  all   attempts   to  collect  a
                              receivable have failed,  the receivable is written
                              off   against   the   allowance.   Based   on  the
                              information  available,  management  believes  the
                              allowance  for  doubtful   accounts  is  adequate.
                              However,   actual   write-offs  might  exceed  the
                              recorded allowances.

                              The  Company's  two largest  customers  during the
                              years  ended June 30,  2003,  2002 and 2001,  each
                              accounted  for  the  following  percentage  of the
                              Company's revenues:



                              Customer                                    2003              2002           2001
                              --------------------------------------------------------------------------------------
                                                                                                    
                              A                                             54%               49%            43%
                              B                                              6%               10%            14%
                              --------------------------------------------------------------------------------------


                              Included in accounts  receivable  at June 30, 2003
                              and   2002  is   approximately   $16,452,000   and
                              $16,520,000,   respectively,   due  from  the  two
                              largest customers.

                              Sales of each of the Company's  three  significant
                              product lines comprised the following  percentages
                              of the  Company's  total  net  sales for the years
                              ended June 30, 2003, 2002 and 2001:



                              Product Line                                2003              2002           2001
                              --------------------------------------------------------------------------------------
                                                                                                    
                              Landscape fabric                              48%               51%            48%
                              Fertilizer, plant food, and
                                  insecticide spikes                        12%               14%            17%
                              Landscape edging                              10%               10%             9%
                              --------------------------------------------------------------------------------------


                              International  sales,   primarily  in  Europe  and
                              Canada,  were approximately 10%, 6%, and 3% of the
                              Company's  net sales for the years  ended June 30,
                              2003, 2002, and 2001, respectively.

                              Substantially  all  raw  material   purchases  for
                              WeedBlock(R)  landscape  fabric inventory are from
                              one vendor,  representing  approximately  22%, 25%
                              and 23% of the Company's consolidated raw material
                              purchases  during the years  ended June 30,  2003,
                              2002 and 2001,  respectively.  Management believes
                              that  other  suppliers  could  provide  a  similar
                              product   on   comparable   terms.   A  change  in
                              suppliers,  however,  could  cause  delays  and  a
                              possible  loss of  sales,  which  would  adversely
                              affect  operating  results.  Included  in accounts
                              payable at June 30, 2003 and 2002, respectively is
                              $1,723,000 and $1,609,000,  due to this vendor. No
                              amounts were due to this vendor at June 30, 2001.

5. Inventories                Inventories consist of:


                                       22


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================




                               June 30,                                     2003                2002
                              -------------------------------------------------------------------------
                                                                              
                              Raw and packaging materials       $      4,834,000    $      4,025,000
                              Finished goods                           4,304,000           3,998,000
                              -------------------------------------------------------------------------

                                                                $      9,138,000    $      8,023,000
                              -------------------------------------------------------------------------


                        At June 30,  2003 and 2002,  the  inventory  balance has
                        been reduced by a provision for possible obsolescence of
                        $191,000  and   $225,000,   respectively.   The  Company
                        disposed of $1,209,000 of previously  reserved inventory
                        during the year ended June 30, 2002.


6. Property and
   Equipment            Property and equipment consist of:



                                                                 Estimated Useful
                         June 30,                                   Life in Years              2003             2002
                         ----------------------------------------------------------------------------------------------
                                                                                             
                         Furniture, fixtures and equipment                  5 - 7   $    11,423,000   $   10,703,000
                         Leasehold improvements                            7 - 10           858,000          791,000
                         ----------------------------------------------------------------------------------------------
                                                                                         12,281,000       11,494,000
                         Less accumulated depreciation                                    8,263,000        6,644,000
                         ----------------------------------------------------------------------------------------------

                                                                                    $     4,018,000   $    4,850,000
                         ----------------------------------------------------------------------------------------------


                        Depreciation  expense  was  $1,630,000,  $1,657,000  and
                        $2,113,000  during the years ended June 30,  2003,  2002
                        and 2001, respectively.

7. Goodwill             Goodwill consists of the following:



                         June 30,                                                                2003              2002
                         ------------------------------------------------------------------------------------------------
                                                                                                   
                         Weatherly Consumer Products Group, Inc.                       $   22,948,000    $   22,948,000
                         Easy Gardener, Inc.                                               15,639,000        15,639,000
                         Ampro Industries, Inc.                                             9,303,000         9,303,000
                         Tensar consumer products line                                      5,226,000         5,226,000
                         Plasti-Chain product line                                          2,810,000         2,810,000
                         Landmaster Products, Inc.                                          2,292,000         2,292,000
                         Golden West Chemical Distributions, Inc.                           1,606,000         1,606,000
                         Emerald Products, LLC                                              1,483,000         1,466,000
                         ------------------------------------------------------------------------------------------------
                                                                                           61,307,000        61,290,000
                         Less accumulated amortization, prior to July 1, 2001              11,429,000        11,429,000
                         ------------------------------------------------------------------------------------------------

                                                                                       $   49,878,000    $   49,861,000
                         ------------------------------------------------------------------------------------------------



                                       23


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================



                       Effective July 1, 2001, the Company  adopted SFAS No. 141
                       and SFAS No. 142.  During 2002,  the Company  completed a
                       reassessment of the useful lives of all intangible assets
                       other  than  goodwill  which  total  $6,382,000  (net  of
                       accumulated amortization of $4,196,000) at June 30, 2003.
                       No  adjustments  to  previously  determined  amortization
                       periods  were  considered  necessary.  The Company has no
                       intangible assets with indefinite useful lives other than
                       goodwill  at June 30,  2003.  Remaining  useful  lives of
                       intangible  assets  range  from  less  than a year  to 25
                       years.

                       In conjunction with the adoption of SFAS No. 141 and SFAS
                       No. 142, the Company completed its transitional  goodwill
                       impairment  test during 2002.  Ampro and Golden West were
                       the  only  reporting   units  where  the  carrying  value
                       exceeded  the fair  value of their net  assets  including
                       goodwill. As of July 1, 2001, the net goodwill related to
                       Ampro was  $17,078,000.  The Company hired an independent
                       valuation professional to assist the Company in measuring
                       the amount of the impairment. Based on the valuation, the
                       Company recorded an impairment loss of $9,390,000  during
                       the  year  ended  June  30,  2002  in  the   Consolidated
                       Statement  of  Operations,  as a  cumulative  effect of a
                       change in accounting principle.

                       The net  goodwill  related to Golden West at July 1, 2001
                       was  approximately  $1,165,000.   Based  on  a  valuation
                       prepared by  management,  an impairment  loss of $492,000
                       was  recorded  during the year ended June 30, 2002 and is
                       reported as a cumulative effect of a change in accounting
                       principle in the Consolidated Statement of Operations.

                       The  Company's   previous   business   combinations  were
                       accounted for using the purchase  method.  As a result of
                       such   combinations,   the  Company  has   recognized   a
                       significant amount of goodwill,  which, in the aggregate,
                       was $49,878,000,  net of accumulated  amortization,  from
                       prior  years.  Amortization  expense  for all  intangible
                       assets  during the years  ended June 30,  2003,  2002 and
                       2001   was   $1,483,000,   $1,111,000   and   $3,573,000,
                       respectively.  Goodwill  amortization,  including amounts
                       reported as discontinued  operations,  was $2,809,000 for
                       the year  ended  June 30,  2001.  Estimated  amortization
                       expense for  continuing  operations  for each of the five
                       succeeding fiscal years is as follows:

                       Year Ended June 30,                  Amount
                       -------------------------------------------
                       2004                          $   1,434,000
                       2005                          $   1,170,000
                       2006                          $   1,086,000
                       2007                          $   1,086,000
                       2008                          $   1,086,000



                                       24


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

The  following  represents  a  reconciliation  of the  reported  net loss to the
adjusted net loss and the adjusted  net loss before  extraordinary  gain for the
year ended June 30, 2001, which excludes goodwill  amortization  expense, net of
tax benefit:

      Year Ended June 30,                                               2001
      ------------------------------------------------------------------------

      Reported Net Loss                                         $(25,429,000)
      Goodwill Amortization, net of tax benefit of
          $620,000                                                 2,189,000
      ------------------------------------------------------------------------

      Adjusted Net Loss                                         $(23,240,000)
      ------------------------------------------------------------------------

      Per Share Amounts - Basic:

      Reported Net Loss                                         $      (1.40)
      Goodwill amortization, net of tax benefit                          .12
      ------------------------------------------------------------------------

      Adjusted Net Loss                                         $      (1.28)
      ------------------------------------------------------------------------

      Per Share Amounts - Diluted:

      Reported Net Loss                                         $      (1.40)
      Goodwill Amortization, net of tax benefit                          .12
      ------------------------------------------------------------------------

      Adjusted Net Loss                                         $      (1.28)
      ------------------------------------------------------------------------




                                       25


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


8. Officer's Receivable     The  officer's  receivable  represents  an unsecured
                            note which bears  interest at the lower of the prime
                            lending  rate or 6%  (effectively  4.00% at June 30,
                            2003). At June 30, 2003 and 2002, the balance on the
                            outstanding  note was $537,000,  of which $25,000 is
                            classified as current. Total related interest income
                            amounted  to  $24,000,  $41,000  and $43,000 for the
                            years   ended   June  30,   2003,   2002  and  2001,
                            respectively. Principal payments on the note are due
                            in annual  installments  as follows with the balance
                            due upon maturity in April 2008:

                            2004 - 2007                        $         50,000

9. Revolving  Credit
   Facility and
   Long-Term Debt           The company  entered into a senior  credit  facility
                            dated as of October 30, 2002 for the company and its
                            material subsidiaries.  Wells Fargo Foothill,  which
                            is the  administrative  agent for the  facility,  is
                            also the revolving credit lender, and Ableco Finance
                            LLC is  providing a term loan.  The total  amount of
                            the new credit facility is $35 million, of which $23
                            million  is a  revolving  credit  facility  and  $12
                            million  is a term  loan.  The new  credit  facility
                            matures October 30, 2005.  Interest on the revolving
                            credit facility is at variable annual interest rates
                            based on the  prime  rate or LIBOR  plus  applicable
                            marginal  rates.  Interest  on the  term  loan is at
                            variable  annual  interest  rates based on the prime
                            rate with a minimum rate of 9.75% plus 2% of accrued
                            interest  payable  upon  maturity  (payment  in kind
                            interest).  The balance of the term loan at June 30,
                            2003  including   payment  in  kind  interest,   was
                            $12,142,000.  The  interest  rate on the  term  loan
                            increases  2% each year the balance is  outstanding.
                            Borrowings  on the  revolving  credit  facility were
                            $15,085,000  at June 30, 2003 and are limited  based
                            on eligible borrowing bases, effectively $17,659,000
                            at June 30, 2003.

                            The company's  obligations  and the  obligations its
                            our  material  subsidiaries  under  the  new  credit
                            facility are secured by a security interest in favor
                            of the lenders in substantially all of the assets of
                            the  Company  and  its  material  subsidiaries.  The
                            company and its material subsidiaries are subject to
                            certain  financial and other covenants under the new
                            credit  facility.  At the end of January  2003,  the
                            company's    financial    performance    created   a
                            "Triggering Event" which increased the interest rate
                            on the term loan in  February  through  June by 2.5%
                            points, to 14.25%. At June 30, 2003, the company was
                            in  violation  of  certain  covenants.  Due  to  the
                            covenant violations,  the interest rates on both the
                            term loan and the  revolver  increased by 3% points,
                            to 17.25%,  and the lender could require the company
                            to pay all  principal  and  accrued  interest at any
                            time.  Consequently the company has reclassified all
                            of the revolving  credit facility and long-term debt
                            as short term obligations.

                            The   completion  of  the  proposed  asset  sale  as
                            described  in Note 3 would  result in the payment or
                            assumption of these obligations by the buyer in that
                            transaction.  In the  event  the  asset  sale is not
                            completed,  management believes they will be able to
                            obtain   financing   arrangements   at  commercially
                            reasonable  terms  that will  allow the  Company  to
                            continue as a going concern.

                            We had a financing  agreement to provide $25,000,000
                            in senior secured financing.  The agreement provided
                            for a $23,000,000  revolving  credit  facility and a
                            $2,000,000 term loan due in monthly  installments of
                            $33,000  plus   interest.   The  term  loan  balance
                            outstanding   at  June  30,  2002  was   $1,767,000.
                            Interest on  borrowings  was  calculated at variable
                            annual  rates based on either






                                       26

                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


                            the bank's  prime rate plus an  applicable  marginal
                            rate or the  federal  funds rate plus an  applicable
                            marginal  rate. At June 30, 2002 we had  $15,036,000
                            of borrowings outstanding under the revolving credit
                            facility.  These  borrowings  were  paid  in full on
                            November  1,  2002  with   proceeds   from  the  new
                            financing agreements discussed above.

                            We  also  had  a  financing   agreement  to  provide
                            $6,250,000 of  subordinated  debt. At June 30, 2002,
                            we had borrowings outstanding of $5,945,000,  net of
                            discounts of $905,000,  pursuant to the subordinated
                            secured  notes.  Interest was charged on the face of
                            the notes at 16% and 14% per annum, payable monthly.
                            The issue price of the 16% notes was 90% of the face
                            amount  of the  notes  resulting  in a  discount  of
                            $600,000.  In  connection  with this  financing,  we
                            issued to the  purchasers  of the notes  warrants to
                            purchase  up to 3.75% of the  fully  diluted  common
                            stock  and an  option to  purchase  from us  certain
                            Trust Preferred  Securities of our subsidiary,  U.S.
                            Home and Garden Trust I, that are owned by us, which
                            resulted  in an  additional  discount  of  $402,000.
                            These  borrowings  were paid in full on  November 1,
                            2002 with proceeds from the new financing agreements
                            discussed above.

                            Upon repayment of the $6,250,000  subordinated debt,
                            we  continue  to have  certain  ongoing  obligations
                            under the subordinated  debt financing  agreement to
                            the holders of the warrants to purchase common stock
                            of  the  Company   and  option  to  purchase   Trust
                            Preferred  Securities  described  above by virtue of
                            these   agreements.   Under  the  option  agreement,
                            payments of interest on the Trust  Preferred  option
                            securities is used to reduce the option price and is
                            recorded as additional  Trust  Preferred  liability.
                            When the option  price is  reduced to zero,  we will
                            issue the underlying Trust Preferred Securities.  If
                            the  proposed   asset  sale  to  Easy   Gardener  is
                            consummated   the   obligation   under  the   option
                            agreement will be assumed by Easy Gardener. See Note
                            14 for costs related to the refinancing.

10. Mandatorily
    Redeemable
    Preferred
    Securities              In  April  1998,  U.S.  Home &  Garden  Trust I (the
                            "Trust"),  a newly created  Delaware  business trust
                            and a wholly-owned subsidiary of the Company, issued
                            78,000 common  securities with a liquidation  amount
                            of $25 per common  security  and  completed a public
                            offering  of  2,530,000  of 9.40%  Cumulative  Trust
                            Preferred  Securities  with a liquidation  amount of
                            $25 per  security  to the  Company  for a  total  of
                            $65,200,000 (the "Trust  Preferred  Securities" and,
                            together  with the  common  securities,  the  "Trust
                            Securities").  The Trust exists for the sole purpose
                            of  issuing  Trust  Securities  and  using  proceeds
                            therefrom  to acquire  the  subordinated  debentures
                            described below. Concurrent with the issuance of the
                            Trust   Securities,   the  Trust  invested  the  net
                            proceeds   therefrom  in  $65.2  million   aggregate
                            principal   amount  of  9.40%  Junior   Subordinated
                            Deferrable  Interest  Debentures (the  "Subordinated


                                       27


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


                            Debentures") issued by the Company.  The Company has
                            since  redeemed  251,981  shares  leaving  2,278,019
                            shares outstanding with a face value of $57,092,000.
                            See note  17.  The  fair  value  of the  mandatorily
                            redeemable  preferred  securities  is  approximately
                            $29,159,000  based on quoted market prices of $12.80
                            per security at June 30, 2003.

                            Distributions  of interest  on the Trust  Securities
                            are payable monthly in arrears by the Trust.

                            The    Subordinated    Debentures    are   unsecured
                            obligations of the Company and are  subordinate  and
                            junior  in  right  of  payment   to  certain   other
                            indebtedness of the Company.

                            The Company may, under certain circumstances,  defer
                            the  payment  of   interest   on  the   Subordinated
                            Debentures for a period not to exceed 60 consecutive
                            months.  If interest  payments  on the  Subordinated
                            Debentures  are so  deferred,  distributions  on the
                            Trust  Securities will also be deferred.  During any
                            such deferral  period,  interest on the Subordinated
                            Debentures and distributions on the Trust Securities
                            will accrue and  compound  monthly  and,  subject to
                            certain  exceptions,  the Company may not declare or
                            pay  distributions  on its  capital  stock  or  debt
                            securities   that  rank   equal  or  junior  to  the
                            Subordinated Debentures.

                            The  Trust   Securities  are  subject  to  mandatory
                            redemption  upon the  repayment of the  Subordinated
                            Debentures  at  a  redemption  price  equal  to  the
                            aggregate  liquidation amount of the securities plus
                            any  accumulated  and  unpaid   distributions.   The
                            Subordinated Debentures mature in total on April 15,
                            2028,  but  may be  redeemed  at the  option  of the
                            Company  at  any  time.   The  Company   effectively
                            provides a full and  unconditional  guarantee of the
                            Trusts'  obligations  under the Trust  Securities to
                            the extent  that the Trust has funds  sufficient  to
                            make such payments.

11. Commitments             Employment Agreements

                            The Company has entered into an employment agreement
                            with one of its  officers.  The  agreement  is for a
                            one-year period but is automatically  renewed unless
                            specifically   terminated  by  the  Company  or  the
                            employee.  If the employment agreement is terminated
                            by the Company  without  cause,  the officer will be
                            entitled  to  an  additional  ten  years  of  annual
                            compensation.  Annual  base  compensation  under the
                            employment  agreement  is $450,000.  The  employment
                            agreement   also   provides  for  certain  lump  sum
                            payments  in the event of a change in control  equal
                            to approximately $7.3 million.




                                       28


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                            Operating Leases

                            The  Company  leases  office  and  warehouse  space,
                            certain  office  equipment  and  automobiles   under
                            operating  leases expiring  through 2006. The future
                            minimum lease  payments  under these  non-cancelable
                            operating leases are as follows:

                            Year ended June 30,                         Amount
                            ---------------------------------------------------
                            2004                                   $   819,000
                            2005                                       595,000
                            2006                                       214,000
                            ---------------------------------------------------

                                                                   $ 1,628,000
                            ---------------------------------------------------

                            Rent expense was  approximately  $944,000,  $891,000
                            and $860,000 for the years ended June 30, 2003, 2002
                            and 2001, respectively.


                            Defined Contribution Benefit Plan

                            Easy Gardener has  established  an employee  defined
                            contribution  benefit plan (the Plan).  Employees of
                            the  Company,  Weatherly,  Easy  Gardener and Golden
                            West are  eligible  to  participate.  The Company is
                            required   to  match  the  first  60%  of   employee
                            contributions  up to 5% of the employee's wage base.
                            The Plan also allows discretionary  contributions by
                            the Company. The Company's contribution vests over a
                            seven-year period. Ampro had a separate plan for its
                            employees,  with similar  terms to the Easy Gardener
                            Plan that was terminated  during the year ended June
                            30, 2001.  Total expense  associated  with the plans
                            for the years ended June 30, 2003, 2002 and 2001 was
                            approximately   $174,000,   $321,000  and  $358,000,
                            respectively.

12. Contingencies           In the normal  course of  business,  the  Company is
                            subject to proceedings,  lawsuits, and other claims,
                            including  claims by  creditors,  proceedings  under
                            laws and government  regulations  related to product
                            safety and other  matters.  Such matters are subject
                            to  many   uncertainties,   and   outcomes  are  not
                            predictable   with  assurance.   Consequently,   the
                            ultimate  amount of monetary  liability or financial
                            impact  with  respect  to these  matters at June 30,
                            2003 cannot be ascertained.

13. Stockholders'           Preferred Stock
    Equity
                            The Company is authorized to issue 1,000,000  shares
                            of preferred  stock with such  designations,  rights
                            and  preference  as may be  determined  from time to


                                       29

                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                            time by the  Board of  Directors.  Accordingly,  the
                            Board of Directors is empowered, without stockholder
                            approval,  to issue  preferred  stock with dividend,
                            liquidation,  conversion,  voting  or other  rights,
                            which  could  adversely  affect the voting  power or
                            other rights of the holders of the Company's  common
                            stock.   No  shares  of  the  preferred   stock  are
                            outstanding.

                            Common Stock

                            In   September   1998,   the   Company   adopted   a
                            Stockholders'  Rights Agreement  commonly known as a
                            "poison  pill",  which provides that in the event an
                            individual or entity becomes a beneficial  holder of
                            12% or more of the shares of the  Company's  capital
                            stock,  other stockholders of the Company shall have
                            the right to purchase shares of the Company's (or in
                            some cases,  the acquirer's)  common stock at 50% of
                            its then market value.

                            Common Stock Repurchase Program

                            The Company is  authorized by its Board of Directors
                            ("the Board") to  repurchase up to 5,500,000  shares
                            of its common stock  through  open market  purchases
                            and   in    privately    negotiated    transactions.
                            Repurchased  shares  are  held  by  the  Company  as
                            treasury stock. During 2001, the Company repurchased
                            1,336,000  shares of treasury stock for  $2,141,000.
                            Prior  to  fiscal  2001  the   Company   repurchased
                            2,554,000 shares for $10,687,000.

                            Stock Option Plans

                            The Company  adopted the 1991 Stock Option Plan (the
                            "1991  Plan")  pursuant to which  700,000  shares of
                            common stock have been  reserved  for issuance  upon
                            the  exercise  of options  designated  as either (i)
                            options  intended  to  constitute   incentive  stock
                            options  ("ISOs") under the Internal Revenue Code of
                            1986, as amended (the "Code") or (ii)  non-qualified
                            options.  ISOs may be granted under the 1991 Plan to
                            employees and officers of the Company. Non-qualified
                            options  may be  granted to  consultants,  directors
                            (whether or not they are  employees),  employees and
                            officers of the Company.  At June 30,  2003,  48,000
                            options remain available for issuance under the 1991
                            Plan.

                            During fiscal 1995, the Board adopted two additional
                            stock option plans.  The 1995 Stock Option Plan (the
                            "1995  Plan")  allows the granting of either ISOs or
                            non-qualified  options. The maximum aggregate number
                            of shares  reserved for issuance  under this plan is
                            1,500,000.  At June 30, 2003, 193,000 options remain
                            available for issuance under the 1995 Plan.

                            The  Non-Employee  Director  Stock  Option Plan (the
                            "Non-Employee  Director  Plan") was  established  to
                            attract, retain and compensate for their services as
                            directors,  highly qualified individuals who are not
                            employees  of the  Company.



                                       30


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                            The maximum  aggregate number of shares reserved for
                            issue under this plan is  100,000.  The 1995 Plan is
                            administered  by a  committee  of the  Board and the
                            Non-Employee  Director  Plan is a formula  plan.  At
                            June 30, 2003,  40,000 options remain  available for
                            issuance under the Non-Employee Director Plan.

                            During May 1997,  the Board  approved the 1997 Stock
                            Option Plan.  The plan allows the granting of either
                            ISOs  or  non-qualified   options.   The  1997  Plan
                            reserves the issuance of 1,500,000  shares of common
                            stock.  At June 30,  2003,  199,000  options  remain
                            available for issuance under the 1997 Plan.

                            During May 1999,  the Board  approved the 1999 Stock
                            Option Plan.  The plan allows for granting of either
                            ISOs  or  non-qualified   options.   The  1999  Plan
                            reserves  the  issuance of 900,000  shares of common
                            stock.  At June  30,  2003,  56,000  options  remain
                            available for issuance under the 1999 Plan.

                            The  plans  are  administered  by  the  Board  or  a
                            committee  of the  Board  and  are  approved  by the
                            stockholders.  The Board, or committee,  as the case
                            may  be,  within  the   limitations  of  the  plans,
                            determines  the  persons  to  whom  options  will be
                            granted,  the number of shares to be covered by each
                            option,  whether the options granted are intended to
                            be ISOs,  the  duration and rate of exercise of each
                            option,  the option purchase price per share and the
                            manner of  exercise,  the time,  manner  and form of
                            payment  upon  exercise  of an option,  and  whether
                            restrictions   such  as  repurchase  rights  in  the
                            Company  are to be  imposed  on  shares  subject  to
                            options.

                            ISOs granted under the plans may not be granted at a
                            price less than the fair market  value of the common
                            stock on the date of grant  (or 110% of fair  market
                            value in the case of persons  holding 10% or more of
                            the voting stock of the Company).

                            The aggregate  fair market value of shares for which
                            ISOs granted to any employee are exercisable for the
                            first time by such employee during any calendar year
                            (under all stock option plans of the Company and any
                            related   corporation)   may  not  exceed  $100,000.
                            Non-qualified  options  granted  under the plans may
                            not be granted at a price less than the fair  market
                            value of the common  stock on the date of grant (not
                            less than par  value in the case of the 1995  Plan).
                            Options  granted  under  the  plans  generally  will
                            expire  not more than ten years from the date of the
                            grant  (five  years in the case of ISOs  granted  to
                            persons  holding 10% or more of the voting  stock of
                            the Company).

                            All  options   granted   under  the  plans  are  not
                            transferable  during an optionee's  lifetime but are
                            transferable  at  death  by will  or by the  laws of
                            descent and distribution.




                                       31


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


              The following is a summary of activity relating to stock options:



                                           Weighted
                                     Average Option
                                    Price Per Share        Outstanding         Exercisable
               -------------------------------------------------------------------------------
                                                                      
               1991 Plan

               June 30, 2000                  $1.69            357,000             210,000

               Became exercisable              1.69                 --              18,000(1)
               -------------------------------------------------------------------------------

               June 30, 2001                   1.69            357,000             228,000(2)

               Became exercisable              1.69                 --              26,000(1)
               -------------------------------------------------------------------------------

               June 30, 2002                   1.69            357,000             254,000(2)

               Became exercisable              1.69                 --              18,000(1)
               -------------------------------------------------------------------------------

               June 30, 2003                  $1.69            357,000             272,000(2)
               -------------------------------------------------------------------------------

               1995 Plan

               June 30, 2000                  $2.18          1,459,000           1,409,000

               Expired                         2.23           (166,000)           (166,000)

               Became exercisable              2.06                 --              25,000
               -------------------------------------------------------------------------------

               June 30, 2001                   2.17          1,293,000           1,268,000(3)

               Became exercisable              2.06                 --              25,000

               Expired                         2.06            (10,000)            (10,000)
               -------------------------------------------------------------------------------

               June 30, 2002 and 2003         $2.18          1,283,000           1,283,000(3)
               -------------------------------------------------------------------------------



                                       32


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================



                                               Weighted
                                         Average Option
                                        Price Per Share      Outstanding       Exercisable
               -------------------------------------------------------------------------------

               Director Stock Option Plan
               -------------------------------------------------------------------------------
                                                                           
               June 30, 2000                      $2.85           30,000            30,000

               Granted                             1.61           20,000             5,000
               -------------------------------------------------------------------------------

               June 30, 2001                       2.35           50,000            35,000(4)

               Became exercisable                  1.06               --            15,000
               -------------------------------------------------------------------------------

               June 30, 2002                       2.59           50,000            50,000(4)

               Granted                             0.48           20,000                --

               Expired                             2.25          (10,000)          (10,000)
               -------------------------------------------------------------------------------

               June 30, 2003                      $1.90           60,000            40,000(4)
               -------------------------------------------------------------------------------

               1997 Plan

               June 30, 2000                      $3.12          765,000           624,000

               Expired                             2.68          (55,000)          (55,000)

               Became exercisable                  3.16               --            82,000
               -------------------------------------------------------------------------------

               June 30, 2001                       3.15          710,000           651,000(5)

               Issued                              3.13           95,000            95,000

               Became exercisable                  2.56               --            29,000
               -------------------------------------------------------------------------------

               June 30, 2002                       3.15          805,000           775,000(5)

               Expired                             3.84          (60,000)          (60,000)

               Became exercisable                  2.56               --            30,000
               -------------------------------------------------------------------------------

               June 30, 2003                      $3.10          745,000           745,000(5)
               -------------------------------------------------------------------------------



                                       33


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================



                                        Weighted
                                  Average Option
                                 Price Per Share        Outstanding         Exercisable
               --------------------------------------------------------------------------

               1999 Plan
                                                                       
               June 30, 2000              $ 2.33            833,000             699,000

               Expired                      2.56            (12,000)            (12,000)

               Became exercisable           2.56                 --             110,000
               --------------------------------------------------------------------------

               June 30, 2001                2.32            821,000             797,000(6)

               Granted                       .53             10,000               5,000

               Expired                      2.83           (171,000)           (171,000)

               Became exercisable           2.14                 --              24,000
               --------------------------------------------------------------------------

               June 30, 2002                2.16            660,000             655,000(6)

               Became exercisable            .53                 --               5,000

               Expired                      2.56             (6,000)             (6,000)
               --------------------------------------------------------------------------

               June 30, 2003              $ 2.16            654,000             654,000(6)
               --------------------------------------------------------------------------

               Non-Plan Options

               June 30, 2000              $ 2.34          2,467,000           1,999,000

               Expired                      3.81            (11,000)            (11,000)

               Became exercisable           3.84                 --             168,000
               --------------------------------------------------------------------------

               June 30, 2001                2.33          2,456,000           2,156,000(7)

               Granted                       .40             89,000              89,000

               Expired                      3.63           (691,000)           (670,000)

               Became exercisable           1.69                 --              26,000
               --------------------------------------------------------------------------

               June 30, 2002                1.76          1,854,000           1,601,000(7)

               Expired                       .40            (89,000)            (89,000)

               Became exercisable           1.69                 --              36,000

               Exercised                    .001           (200,000)           (200,000)
               --------------------------------------------------------------------------

               June 30, 2003              $ 2.06          1,565,000           1,348,000(7)
               --------------------------------------------------------------------------



                                       34


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


         (1)      In prior  years,  the  expiration  date and vesting  period on
                  545,000  options were extended in periods between nine and ten
                  years.  As a result,  the Company is recognizing  compensation
                  expense for the  intrinsic  value of the options  over the new
                  vesting  periods.  In 2003,  2002 and 2001  such  expense  was
                  $119,000, $103,000 and $119,000, respectively.

         (2)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  option price per share for  exercisable  options was $1.69 for
                  all periods.

         (3)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  option  price per share for  exercisable  options  was  $2.18,
                  $2.18 and $2.17.

         (4)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  price per share for exercisable  options was $2.67, $2.59, and
                  $2.91.

         (5)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  option  price per share for  exercisable  options  was  $3.10,
                  $3.18 and $3.20.

         (6)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  option  price per share for  exercisable  options  was  $2.16,
                  $2.16 and $2.32.

         (7)      At June 30, 2003, 2002 and 2001, the weighted average exercise
                  option  price per share for  exercisable  options  was  $2.12,
                  $1.76 and $2.42.

         During the year ended June 30,  2001,  the  expiration  date of 200,000
         options  and  warrants  was  extended  for two years.  The  options and
         warrants  remain  fully  vested.  As a result,  the Company  recognized
         $142,000 of expense for the value of the options and warrants.

         The following table summarizes the above stock options  outstanding and
         exercisable at June 30, 2003:



                                           Outstanding                         Exercisable
                             ----------------------------------------  -----------------------------
                                            Average      Weighted                      Weighted
          Range of Exercise                Remaining     Average                       Average
                Price          Options       Life     Exercise Price     Options    Exercise Price
         ---------------------------------------------------------------------------------------------
                                                                         
                 $0.01 - 1.00      30,000    4.3 years         $0.50         10,000           $0.53
                  1.01 - 2.00     733,000    3.0 years          1.68        431,000            1.67
                  2.01 - 3.00   3,142,000    1.9 years          2.13      3,142,000            2.13
                  3.01 - 4.00     699,000    2.0 years          3.23        699,000            3.23
                  4.01 - 4.69      60,000     .9 years          4.22         60,000            4.22
         ---------------------------------------------------------------------------------------------
                 $0.01 - 4.69   4,664,000    1.9 years         $2.24      4,342,000           $2.29
         ---------------------------------------------------------------------------------------------





                                       35


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

         Warrants

         In connection with certain  business  transactions and stock offerings,
         the Company has granted various warrants to purchase common stock.


         The following schedule summarizes the activity:



                                                                                          Weighted
                                          Weighted                                         Average
                                           Average                                       Remaining
                                     Warrant Price                                     Contractual
                                         Per Share      Outstanding(1)   Exercisable          Life
         --------------------------------------------------------------------------------------------
                                                                              
         June 30, 2000                         3.02          911,000         911,000      1.5 years
         Issued                                5.00          200,000         100,000
         --------------------------------------------------------------------------------------------
         June 30, 2001                         3.31        1,111,000       1,011,000        2 years
         Granted                                .70        1,179,000       1,179,000
         Expired                               3.14         (786,000)       (786,000)
         Became exercisable                    7.00               --         100,000
         --------------------------------------------------------------------------------------------
         June 30, 2003 and 2002               $1.35        1,504,000       1,504,000      4.3 years
         --------------------------------------------------------------------------------------------



         (1)      The  warrants  contain  anti-dilution  provisions  which could
                  affect the number of shares of common  issuable stock upon the
                  exercise  of the  warrants  as well as the per  share  warrant
                  prices.   Additionally,   these   warrants   contain   certain
                  redemption provisions.


         Common Stock Reserved

         At June 30, 2003,  approximately  7,819,000 shares of common stock have
         been reserved for issuance upon the exercise of warrants and options.



                                       36


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


                           Stock-Based Compensation

                           The Company  applies  APB Opinion No. 25,  Accounting
                           for  Stock   Issued   to   Employees,   and   related
                           interpertations  in  accounting  for its employee and
                           director stock option plans.  Under all the Company's
                           option  plans,  the  exercise  price  of the  options
                           equals or exceeds the market price of the  underlying
                           stock  on the date of the  grant  and  therefore,  no
                           compensation cost is recognized.

                           SFAS   No.   123,    Accounting    for    Stock-Based
                           Compensation,  requires  the  Company to provide  pro
                           forma  information  regarding net income and earnings
                           per share as if compensation  costs for the Company's
                           employee and director  stock options and warrants had
                           been  determined  in  accordance  with the fair value
                           based method  prescribed in SFAS No. 123. The Company
                           estimated  the fair  value of each  stock  option and
                           warrant  at the grant  date by using a  Black-Scholes
                           pricing  model  with the  following  weighted-average
                           assumptions  used for grants in 2003,  2002 and 2001,
                           respectively:   no  dividend   yield  for  any  year;
                           expected  volatility  of  approximately  75%, 75% and
                           60%; risk-free interest rates of 2.8%, 3.5% and 5.4%;
                           and  expected  lives of  approximately  three to five
                           years. Pro forma compensation expense associated with
                           options  granted to employees and  directors  totaled
                           $3,000,  $2,000 and $17,000 for 2003,  2002 and 2001,
                           respectively.  The per option  weighted  average fair
                           value  was $.30,  $.32 and  $1.08 for 2003,  2002 and
                           2001, respectively.

14. Refinancing and
    Transaction  Costs     Refinancing  and  transaction  costs  included in the
                           Consolidated  Statements of  Operations  for the year
                           ended  June  30,  2003  relate  to  the   refinancing
                           described in Note 9 to the financial  statements  and
                           the  proposed  asset sale  described in Note 3 to the
                           financial statements. As a result of the refinancing,
                           the  Company   wrote-off   $1,928,000  of  previously
                           deferred financing costs and discounts related to the
                           replaced financing  agreements and also recorded fees
                           and expenses of $2,363,000 in the year ended June 30,
                           2003. The Company capitalized  $2,012,000 of deferred
                           financing  costs related to the new financing  during
                           the year ended June 30, 2003.

15. Restructuring Charges  In 2001, the Company recorded a restructuring  charge
                           of $2,860,000 relating to the closing and sale of the
                           Ampro  Industries  Inc.  facility  in  Michigan.  The
                           Company   continues  to  sell  products,   through  a
                           contract manufacturing agreement,  being manufactured
                           at  the  former  Ampro  facility.  As  part  of  this
                           agreement,   the  Company  has  firm  commitments  to
                           purchase  minimum  amounts of product.  The  contract
                           includes an exit provision,  whereby the maximum cost
                           to the Company for  termination  of the  agreement is
                           $350,000.  During the year ended June 30,  2001,  the
                           Company   recognized   approximately   $1,709,000  of
                           expenses and losses  relating to the closing and sale
                           of property and  equipment of the Ampro  facility and
                           $1,151,000 for termination benefits to be paid to all
                           60  employees   involved  with  the   facility.   All
                           severance  payments as a result of the  restructuring
                           have  been paid and no  adjustments  were made to the
                           liability previously recorded for severance payments.



                                       37


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================


16. Income Taxes           Deferred tax assets (liabilities) consist principally
                           of the following:



                            June 30,                                                      2003              2002
                           ----------------------------------------------------------------------------------------

                           Deferred tax assets:
                                                                                            
                               Net operating loss carryforward                 $     9,975,000    $    6,015,000
                               Accumulated depreciation and
                                   amortization                                      2,752,000         2,971,000
                               Accounts receivable allowance                           220,000           475,000
                               Inventory allowance                                     152,000           200,000
                               Other                                                    13,000            13,000
                           ----------------------------------------------------------------------------------------

                           Gross deferred tax assets                                13,112,000         9,674,000
                           Less valuation allowance                                 (9,778,000)       (6,922,000)
                           ----------------------------------------------------------------------------------------

                           Total deferred tax assets                           $     3,334,000    $    2,752,000
                           ----------------------------------------------------------------------------------------

                           Deferred tax liabilities-
                           Accumulated depreciation and amortization           $     3,188,000    $    2,606,000
                           ----------------------------------------------------------------------------------------


                           The valuation  allowance of  $9,778,000  was recorded
                           due to the  uncertainty  of the Company's  ability to
                           generate  sufficient future taxable income to realize
                           total gross deferred tax assets.

                           The  Company's net operating  loss  carryforward  for
                           federal  income tax purposes  amounted to $29,339,000
                           at  June  30,  2003,  and  expires  in  2022  if  not
                           previously utilized.

                           The net deferred income taxes as of June 30, 2003 and
                           2002 are presented in the balance sheets as follows:



                         June 30,                                                         2003              2002
                         ------------------------------------------------------------------------------------------
                                                                                           
                         Current asset                                         $       385,000   $       688,000
                         Long-term liability                                   $       239,000   $       542,000
                         ------------------------------------------------------------------------------------------



                           The income tax provision (benefit) consists of:


                                       38


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================




               Year ended June 30,        2003                 2002                2001
               -------------------------------------------------------------------------
               Current:
                                                                    
                   Federal         $        --          $        --          $  (271,000)
                   State               133,000              374,000               16,000
               -------------------------------------------------------------------------

                                       133,000              374,000             (255,000)
               -------------------------------------------------------------------------

               Deferred:
                   Federal                  --             (146,000)          (1,358,000)
                   State                    --                   --              210,000
               -------------------------------------------------------------------------

                                            --             (146,000)          (1,148,000)
               -------------------------------------------------------------------------

                                   $   133,000          $   228,000          $(1,403,000)
               -------------------------------------------------------------------------








                                       39


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                  The income tax  expense  for the year ended June 30,  2003 was
                  due to state income taxes.  No income tax benefit was recorded
                  during the year due to the effects of recording  the valuation
                  allowance  noted  above.  The  following  is a  reconciliation
                  between  the  federal   statutory  income  tax  rate  and  the
                  Company's   effective   tax  rate   relating  to  income  from
                  continuing    operations    before   minority   interest   and
                  extraordinary gain:



                  Year ended June 30,                                    2002         2001
                  -------------------------------------------------------------------------
                                                                                
                  Income tax provision computed at
                      Federal Statutory rate                            (34.0)%       34.0%
                  State taxes, net of Federal tax effects               (62.3)        (2.5)
                  Nondeductible amortization and other                    1.8         (7.0)
                  Changes in valuation allowance on
                      deferred tax assets                                36.9         (1.2)

                  -------------------------------------------------------------------------
                  Income Tax Benefit (Expense)                          (57.6) %      23.3%
                  -------------------------------------------------------------------------


17. Loss per
    Share         The  following is a  reconciliation  of the  weighted  average
                  number of shares used to compute  basic and dilutive  loss per
                  share:



                                                                     2003             2002              2001
                  --------------------------------------------------------------------------------------------
                                                                                         
                  Basic weighted average common
                      shares outstanding                       17,868,000       17,555,000        18,181,000
                  Dilutive effect of stock options
                      and warrants                                     --          469,000                --
                  --------------------------------------------------------------------------------------------

                  Dilutive weighted average
                      common shares outstanding                17,868,000       18,024,000        18,181,000
                  --------------------------------------------------------------------------------------------



                                       40


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================

                  Options  and  warrants to purchase  5,157,000,  5,332,000  and
                  6,788,000  shares of common stock in fiscal  years 2003,  2002
                  and 2001,  respectively,  were not included in the computation
                  of diluted  earnings  per share  because the option or warrant
                  exercise  price was greater  than the average  market price of
                  the stock. Diluted earnings per share for the years ended June
                  30, 2003 and 2001 is based only on the weighted average number
                  of common shares  outstanding  as the inclusion of 896,000 and
                  10,000 common share equivalents, respectively, would have been
                  anti-dilutive.




18. Supplemental Cash
    Flow Information      Year ended June 30,                                2003             2002              2001
                          ---------------------------------------------------------------------------------------------

                          Cash paid (received) during the
                             period for:
                                                                                              
                             Interest paid                         $    7,846,000   $    6,696,000     $   7,314,000

                             Interest received                     $           --   $      (83,000)    $    (149,000)

                             Income taxes refunded                 $     (248,000)  $     (100,000)    $    (790,000)
                          ---------------------------------------------------------------------------------------------

                          Supplemental  information regarding non-cash investing
                          and  financing  activities  during the year ended June
                          30, 2002:

                           Discount on issuance of 16% subordinated notes
                               at 90% of face amount                               $   600,000

                           Discount on issuance of warrants and options
                               in conjunction with debt refinancing                $   402,000





                                       41



                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================




  19.  Quarterly Information (Unaudited)



                                                                   First           Second            Third           Fourth
   Fiscal 2003                                                   Quarter          Quarter          Quarter          Quarter
  ----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
  Net sales                                               $   13,151,000   $   12,351,000   $   24,036,000   $   26,706,000
  Gross profit                                            $    4,965,000   $    5,184,000   $   11,278,000   $   11,364,000
  Income (loss) from continuing operations                $   (3,878,000)  $   (6,276,000)  $    1,266,000   $    1,236,000
  Loss from discontinued operations                       $     (978,000)  $     (215,000)  $      (41,000)  $     (202,000)
  Loss on disposal of discontinued operations             $           --   $           --   $           --   $      (49,000)
  Net income (loss)                                       $   (4,856,000)  $   (6,491,000)  $    1,225,000   $      985,000
  Basic earnings per share:
      Income (loss) from continuing operations            $         (.22)  $         (.35)  $          .07   $          .07
      Discontinued operations                             $         (.05)  $         (.01)  $           --   $         (.01)
      Net income (loss) per common share                  $         (.27)  $         (.36)  $          .07   $          .06
      Diluted earnings per share:
      Income (loss) from continuing operations            $         (.22)  $         (.35)  $          .07   $          .07
      Discontinued operations                             $         (.05)  $         (.01)  $           --   $         (.01)
      Net income (loss) per common share                  $         (.27)  $         (.36)  $          .07   $          .06

                                                                   First           Second            Third           Fourth
   Fiscal 2002                                                   Quarter          Quarter          Quarter          Quarter
  ----------------------------------------------------------------------------------------------------------------------------


  Net sales                                               $   13,483,000   $   11,762,000   $   23,913,000   $   29,789,000
  Gross profit                                            $    5,540,000   $    4,752,000   $   11,087,000   $   14,210,000
  Income (loss) from continuing operations
      before cumulative effect of a change in
          accounting principle                            $   (2,553,000)  $   (2,835,000)  $    1,822,000   $    3,696,000
  Income (loss) from discontinued operations              $     (268,000)  $     (490,000)  $      227,000   $   (1,229,000)
  Income on disposal of discontinued operations           $           --   $           --   $           --   $       20,000
  Cumulative effect of a change in accounting principle   $   (9,882,000)  $           --   $           --   $           --
  Net income (loss)                                       $  (12,703,000)  $   (3,325,000)  $    2,049,000   $    2,487,000
  Basic earnings per share:
      Income (loss) from continuing operations
           before cumulative effect of a change in
             accounting principle                         $         (.15)  $         (.16)  $          .11   $          .21
      Discontinued operations                             $         (.01)  $         (.03)  $          .01   $         (.07)
      Cumulative effect of a change in accounting
          principle                                       $         (.56)  $           --   $           --   $           --
      Net income (loss) per common share                  $         (.72)  $         (.19)  $          .12   $          .14
  Diluted earnings per share:
      Income (loss) from continuing operations            $         (.15)  $         (.16)  $          .10   $          .21
      Discontinued operations                             $         (.01)  $         (.03)  $          .01   $         (.07)
      Cumulative effect of a change in accounting
          principle                                       $         (.56)  $           --   $           --   $           --
      Net income (loss) per common share                  $         (.72)  $         (.19)  $          .11   $          .14



                                       42


                                        U.S. Home & Garden Inc. and Subsidiaries


                                      Notes to Consolidated Financial Statements
================================================================================




  Differences  between amounts included above and amounts previously reported on
  Form  10-Q  are due to the  reclassification  to  discontinued  operations  as
  described  in Note 2, and the  cumulative  effect  of a change  in  accounting
  principle  of  $9,882,000,  related  to the  loss on  impairment  of  goodwill
  recorded as of July 1, 2001. See Note 7.

  The fourth  quarter of 2002  includes  the write off of  minority  interest of
  $1,136,000 net of an estimated loss on disposal of discontinued  operations of
  $1,116,000. See Note 2.






                                       43


                                                          Consolidated Financial
                                                              Statement Schedule




                            ====================================================










                                        U.S. Home & Garden Inc. and Subsidiaries


                                 Schedule II - Valuation and Qualifying Accounts




                                                                 Charged to
                                                  Beginning       Costs and                                   Ending
                                                    Balance        Expenses             Writeoffs            Balance
- --------------------------------------------------------------------------------------------------------------------------
                                                                                           
Reserves and Allowances Deducted
    from Asset Accounts (Continuing
    Operations):
Allowance for Doubtful Accounts
o        Year ended June 30, 2001                $  575,000       $ 646,000      $      (250,000)      $     971,000
o        Year ended June 30, 2002                $  971,000       $ 425,000      $       (15,000)      $   1,381,000
o        Year ended June 30, 2003                $1,381,000       $  25,000      $      (776,000)      $     630,000

Reserve for Inventory Obsolescence
o        Year ended June 30, 2001                $  540,000       $ 943,000      $      (143,000)      $   1,340,000
o        Year ended June 30, 2002                $1,340,000       $  94,000      $    (1,209,000)      $     225,000
o        Year ended June 30, 2003                $  225,000       $  16,000      $       (50,000)      $     191,000
- ----------------------------------------------------------------------------------------------------------------------







                                       44