SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-Q
(MARK  ONE)

     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT  OF  1934  FOR  THE  QUARTERLY  PERIOD  ENDED  SEPTEMBER  23,  2001.
                                                   --------------------

     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   0-12919

                                 PIZZA INN, INC.
                    (EXACT NAME OF REGISTRANT IN ITS CHARTER)


                           MISSOURI     47-0654575
              (STATE  OR  OTHER  JURISDICTION  OF     (I.R.S.  EMPLOYER
            INCORPORATION  OR  ORGANIZATION)     IDENTIFICATION  NO.)


                                5050 QUORUM DRIVE
                                    SUITE 500
                              DALLAS, TEXAS  75240
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES,
                               INCLUDING ZIP CODE)

                                 (972) 701-9955
                         (REGISTRANT'S TELEPHONE NUMBER,
                              INCLUDING AREA CODE)

     INDICATE  BY  CHECK  MARK  WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED  TO  BE  FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934  DURING THE PRECEDING 12 MONTHS (OR 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 WHETHER THE REGISTRANT HAS FILED ALL DOCUMENTS AND
REPORTS  REQUIRED  TO  BE  FILED  BY  SECTIONS 12, 13 OR 15(D) OF THE SECURITIES
EXCHANGE  ACT  OF 1934 SUBSEQUENT TO THE DISTRIBUTION OF SECURITIES UNDER A PLAN
CONFIRMED  BY  A  COURT.  YES [X]     NO

     AT  NOVEMBER 2, 2001, AN AGGREGATE OF 10,061,238 SHARES OF THE REGISTRANT'S
COMMON  STOCK,  PAR  VALUE  OF  $.01  EACH (BEING THE REGISTRANT'S ONLY CLASS OF
COMMON  STOCK),  WERE  OUTSTANDING.


PIZZA INN, INC. Index ----- PART I. FINANCIAL INFORMATION Item 1. Financial Statements Page -------- --------------------- ---- Consolidated Statements of Operations for the three months ended September 23, 2001 and September 24, 2000 3 Consolidated Balance Sheets at September 23, 2001 and June 24, 2001 4 Consolidated Statements of Cash Flows for the three months ended September 23, 2001 and September 24, 2000 5 Notes to Consolidated Financial Statements 7 Management's Discussion and Analysis of ------------------------------------------- Item 2. Financial Condition and Results of Operations 10 ------- --------------------------------------------- PART II. OTHER INFORMATION Item 4. Submission of Matters to a Vote of Security Holders 13 -------- ----------------------------------------------------------- Item 6. Exhibits and Reports on Form 8-K 13 -------- ------------------------------------- Signatures 14 PART 1. FINANCIAL INFORMATION ITEM 1. FINANCIAL INFORMATION -------------------------------- PIZZA INN, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) THREE MONTHS ENDED -------------------- SEPTEMBER 23, SEPTEMBER 24, REVENUES: 2001 2000 -------------------- -------------- Food and supply sales. . . . . . . . . . . . . $ 14,731 $ 14,728 Franchise revenue. . . . . . . . . . . . . . . 1,380 1,401 Restaurant sales . . . . . . . . . . . . . . . 574 569 Other income . . . . . . . . . . . . . . . . . 155 118 -------------------- -------------- 16,840 16,816 -------------------- -------------- COSTS AND EXPENSES: Cost of sales. . . . . . . . . . . . . . . . . 14,283 13,925 Franchise expenses . . . . . . . . . . . . . . 542 584 General and administrative expenses. . . . . . 1,002 1,020 Interest expense . . . . . . . . . . . . . . . 119 255 -------------------- -------------- 15,946 15,784 -------------------- -------------- INCOME BEFORE INCOME TAXES . . . . . . . . . . . 894 1,032 Provision for income taxes . . . . . . . . . . 304 386 -------------------- -------------- NET INCOME . . . . . . . . . . . . . . . . . . . $ 590 $ 646 ==================== ============== BASIC EARNINGS PER COMMON SHARE. . . . . . . . . $ 0.06 $ 0.06 ==================== ============== DILUTED EARNINGS PER COMMON SHARE. . . . . . . . $ 0.06 $ 0.06 ==================== ============== DIVIDENDS DECLARED PER COMMON SHARE. . . . . . . $ - $ 0.06 ==================== ============== WEIGHTED AVERAGE COMMON SHARES . . . . . . . . . 10,187 10,733 ==================== ============== WEIGHTED AVERAGE COMMON AND POTENTIAL DILUTIVE COMMON SHARES . . . . . . . 10,199 10,743 ==================== ============== CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (IN THOUSANDS) THREE MONTHS ENDED ------------------------------------------------ SEPTEMBER 23,. . . . . . . . . . . SEPTEMBER 24, 2001 2000 -------------------- -------------- Net Income . . . . . . . . . . . . . . . . . . $ 590 $ 646 Interest rate swap loss (net of tax of $104) . (203) - -------------------- -------------- Comprehensive Income . . . . . . . . . . . . . $ 387 $ 646 ==================== ============== See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AMOUNTS) SEPTEMBER 23, JUNE 24, ASSETS 2001 2001 --------------- ---------- (UNAUDITED) CURRENT ASSETS Cash and cash equivalents. . . . . . . . . . . . . . . . . . . $ 436 $ 540 Accounts receivable, less allowance for doubtful accounts of $725 and $729, respectively. . . . . . . . . . . 5,051 4,839 Notes receivable, current portion, less allowance for doubtful accounts of $169 and $263, respectively . . . . 918 958 Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . 2,063 2,063 Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . . 1,285 1,285 Prepaid expenses and other . . . . . . . . . . . . . . . . . . 482 578 --------------- ---------- Total current assets . . . . . . . . . . . . . . . . . . . 10,235 10,263 Property, plant and equipment, net . . . . . . . . . . . . . . . 10,227 6,594 Property under capital leases, net . . . . . . . . . . . . . . . 514 576 Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . . . 1,715 1,897 Long-term notes receivable, less allowance for doubtful accounts of $8 and $9, respectively . . . . . . . . . . . . . . . . . . . . . . . . . 1 9 Deposits and other . . . . . . . . . . . . . . . . . . . . . . . 467 533 --------------- ---------- $ 23,159 $ 19,872 =============== ========== LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade . . . . . . . . . . . . . . . . . . . $ 4,284 $ 3,245 Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . 2,033 2,000 Current portion of long-term debt. . . . . . . . . . . . . . . 1,250 1,250 Current portion of capital lease obligations . . . . . . . . . 397 486 --------------- ---------- Total current liabilities. . . . . . . . . . . . . . . . . . 7,964 6,981 LONG-TERM LIABILITIES Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . 13,079 10,934 Long-term capital lease obligations. . . . . . . . . . . . . . 199 227 Other long-term liabilities. . . . . . . . . . . . . . . . . . 1,160 865 --------------- ---------- 22,402 19,007 --------------- ---------- SHAREHOLDERS' EQUITY Common Stock, $.01 par value; authorized 26,000,000 shares; issued 14,955,319 and 14,955,119 shares, respectively; outstanding 10,093,688 and 10,319,638 shares, respectively. 150 150 Additional paid-in capital . . . . . . . . . . . . . . . . . . 7,824 7,823 Loans to officers. . . . . . . . . . . . . . . . . . . . . . . (2,325) (2,325) Retained earnings. . . . . . . . . . . . . . . . . . . . . . . 14,791 14,201 Accumulated other comprehensive loss . . . . . . . . . . . . . (276) (73) Treasury stock at cost Shares in treasury: 4,861,631 and 4,635,481 respectively . . (19,407) (18,911) --------------- ---------- Total shareholders' equity . . . . . . . . . . . . . . . . . 757 865 --------------- ---------- $ 23,159 $ 19,872 =============== ========== See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) THREE MONTHS ENDED -------------------- SEPTEMBER 23, SEPTEMBER 24, 2001 2000 -------------------- --------------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income. . . . . . . . . . . . . . . . . . . . . . . . . . . $ 590 $ 646 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization . . . . . . . . . . . . . . . . 336 348 Provision for bad debt. . . . . . . . . . . . . . . . . . . . 50 50 Utilization of pre-reorganization net operating loss carryforwards. . . . . . . . . . . . . . . . . . . . . 182 288 Changes in assets and liabilities: Notes and accounts receivable . . . . . . . . . . . . . . . . (214) (318) Inventories . . . . . . . . . . . . . . . . . . . . . . . . . - 754 Accounts payable - trade. . . . . . . . . . . . . . . . . . . (318) (661) Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . (170) (80) Prepaid expenses and other. . . . . . . . . . . . . . . . . . 409 54 -------------------- --------------- CASH PROVIDED BY OPERATING ACTIVITIES . . . . . . . . . . . . 865 1,081 -------------------- --------------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures. . . . . . . . . . . . . . . . . . . . . . (2,501) (51) -------------------- --------------- CASH USED FOR INVESTING ACTIVITIES. . . . . . . . . . . . . . (2,501) (51) -------------------- --------------- CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings of long-term bank debt . . . . . . . . . . . . . . . 2,784 500 Repayments of long-term bank debt and capital lease obligations (756) (842) Dividends paid. . . . . . . . . . . . . . . . . . . . . . . . . - (603) Proceeds from exercise of stock options . . . . . . . . . . . . - 298 Purchases of treasury stock . . . . . . . . . . . . . . . . . . (496) (439) -------------------- --------------- CASH USED FOR FINANCING ACTIVITIES. . . . . . . . . . . . . . 1,532 (1,086) -------------------- --------------- Net decrease in cash and cash equivalents . . . . . . . . . . . . (104) (56) Cash and cash equivalents, beginning of period. . . . . . . . . . 540 484 -------------------- --------------- Cash and cash equivalents, end of period. . . . . . . . . . . . . $ 436 $ 428 ==================== =============== See accompanying Notes to Consolidated Financial Statements. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION (IN THOUSANDS) (UNAUDITED) THREE MONTHS ENDED ------------------- SEPTEMBER 23, SEPTEMBER 24, 2001 2000 ------------------- -------------- CASH PAYMENTS FOR: Interest . . . . . . . . . . . . . . . . . . . $ 203 $ 274 Income taxes . . . . . . . . . . . . . . . . . 25 25 NONCASH FINANCING AND INVESTING ACTIVITIES: Stock issued to officers in exchange for loans $ - $ 303 See accompanying Notes to Consolidated Financial Statements. PIZZA INN, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (1) The accompanying consolidated financial statements of Pizza Inn, Inc. (the "Company") have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in the financial statements have been omitted pursuant to such rules and regulations. The consolidated financial statements should be read in conjunction with the notes to the Company's audited consolidated financial statements in its Form 10-K for the fiscal year ended June 24, 2001. Certain prior year amounts have been reclassified to conform with current year presentation. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary to fairly present the Company's financial position and results of operations for the interim periods. All adjustments contained herein are of a normal recurring nature. (2) The Company entered into an agreement effective March 31, 2000 with its current lender to extend the term of its existing $9.5 million revolving credit line through March 2002, to modify certain financial covenants, and to enter into a $5,000,000 term note. Interest on the revolving credit line is payable monthly. Interest is provided for at a rate equal to prime plus an interest rate margin from -1.0% to 0.0% or, at the Company's option, at the Eurodollar rate plus 1.25% to 2.25%. The interest rate margin is based on the Company's performance under certain financial ratio tests. The $5,000,000 term note had an outstanding balance of $3.2 million at September 23, 2001 and requires monthly principal payments of $104,000 with the balance maturing on March 31, 2004. Interest on the term loan is also payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin of 0.75% or, at the Company's option, at the Eurodollar rate plus 1.5%. The Company entered into an agreement effective December 28, 2000, as amended, with its current lender to provide up to $8.125 million of financing for the construction of the Company's new headquarters, training center and distribution facility. The construction loan will convert to a term loan upon completion of the construction phase and the then unpaid principal balance will mature on December 28, 2007. The term loan will amortize over a term of twenty years, with principal and interest payments due monthly. Interest is provided for at a rate equal to prime less an interest rate margin of .50% prior to loan conversion and .75% following loan conversion, or, at the Company's option, to the Eurodollar rate plus 1.5%. The Company, to fulfill bank requirements, has caused the outstanding principal amount to be subject to a fixed interest rate after the conversion date. As of September 23, 2001, the Company had borrowed $3.2 million for the construction in progress of its new headquarters. As of November 2, 2001 the Company had borrowed $5.8 million for the construction in progress of its new headquarters. (3) Effective February 27, 2001, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging Activities". The Company entered into an interest rate swap on that date, designated as a cash flow hedge, to manage interest rate risk relating to the financing of the construction of the Company's new headquarters and to fulfill bank requirements. The swap agreement has a notional principal amount of $8.125 million with a fixed pay rate of 5.80% beginning November 1, 2001 and ending November 1, 2007. SFAS No. 133 requires that for cash flow hedges, which hedge the exposure to variable cash flows of a forecasted transaction, the effective portion of the derivative's gain or loss be initially reported as a component of other comprehensive income in the equity section of the balance sheet and subsequently reclassified into earnings when the forecasted transaction affects earnings. Any ineffective portion of the derivative's gain or loss is reported in earnings immediately. At September 23, 2001, the Company recorded its interest rate swap with a fair value of $418,000 in other liabilities, with the offset recorded in the other comprehensive income component of stockholder's equity and in deferred income taxes. At September 23, 2001, there was no hedge ineffectiveness. The Company's expectation is that the hedging relationship will be highly effective at achieving offsetting changes in cash flows. (4) On April 30, 1998, Mid-South Pizza Development, Inc., an area developer of the Company ("Mid-South") entered into a promissory note whereby, among other things, Mid-South borrowed $1,330,000 from a third party lender (the "Loan"). The proceeds of the Loan, less transaction costs, were used by Mid-South to purchase area developer rights from the Company for certain counties in Kentucky and Tennessee. As part of the terms and conditions of the Loan, the Company was required to guaranty the obligations of Mid-South under the Loan. In the event such guaranty ever required payment, the Company has personal guarantees from certain Mid-South principals and a security interest in certain personal property. (5) The Company capitalizes interest on borrowings during the active construction period of major capital projects. Capitalized interest is added to the cost of the underlying asset and will be amortized over the useful life of the asset. For the quarter ended September 23, 2001 interest of $73,000 was capitalized in connection with the construction of the Company's new headquarters, training center, and distribution facility. (6) The following table shows the reconciliation of the numerator and denominator of the basic EPS calculation to the numerator and denominator of the diluted EPS calculation (in thousands, except per share amounts). INCOME SHARES PER SHARE (NUMERATOR) (DENOMINATOR) AMOUNT ------------ ------------- ---------- THREE MONTHS ENDED SEPTEMBER 23, 2001 BASIC EPS Income Available to Common Shareholders . . . $ 590 10,187 $ 0.06 Effect of Dilutive Securities - Stock Options 12 ------------ DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 590 10,199 $ 0.06 ============ ============= ========== THREE MONTHS ENDED SEPTEMBER 24, 2000 BASIC EPS Income Available to Common Shareholders . . . $ 646 10,733 $ 0.06 Effect of Dilutive Securities - Stock Option 10 ------------ DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 646 10,743 $ 0.06 ============ ============= ========== (2) Summarized in the following tables are net sales and operating revenues, operating profit (loss), and geographic information (revenues) for the Company's reportable segments for the three month periods ended September 23, 2001, and September 24, 2000. SEPTEMBER 23, SEPTEMBER 24, 2001 2000 ------------------------- ------------------------- (In thousands) NET SALES AND OPERATING REVENUES: Food and Equipment Distribution . . $ 14,731 $ 14,728 Franchise and Other . . . . . . . . 1,954 1,970 Intersegment revenues . . . . . . . 224 206 ------------------------- ------------------------- Combined. . . . . . . . . . . . . 16,909 16,904 Other revenues. . . . . . . . . . . 155 118 Less intersegment revenues. . . . . (224) (206) ------------------------- ------------------------- Consolidated revenues . . . . . . 16,840 16,816 ========================= ========================= OPERATING PROFIT: Food and Equipment Distribution (1) $ 483 $ 807 Franchise and Other (1) . . . . . . 810 692 Intersegment profit . . . . . . . . 59 61 ------------------------- ------------------------- Combined. . . . . . . . . . . . . 1,352 1,560 Other profit or loss. . . . . . . . 155 118 Less intersegment profit. . . . . . (59) (61) Corporate administration and other. (554) (585) ------------------------- ------------------------- Income before taxes . . . . . . . 894 1,032 ========================= ========================= GEOGRAPHIC INFORMATION (REVENUES): United States . . . . . . . . . . . $ 16,727 $ 16,591 Foreign countries . . . . . . . . . 113 225 ------------------------- ------------------------- Consolidated total. . . . . . . . 16,840 16,816 ========================= ========================= (1) Does not include full allocation of corporate administration ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND -------------------------------------------------------------------------------- RESULTS OF OPERATIONS ----------------------- Quarter ended September 23, 2001 compared to the quarter ended September 24, 2000. Diluted earnings per share for the quarter were $0.06 versus $0.06 for the same period last year. Net income for the quarter decreased 9% to $590,000 from $646,000 for the same quarter last year. Food and supply sales for the quarter of $14.7 million were flat compared to the same period last year. Lower chainwide retail sales and lower equipment sales due to fewer unit openings were offset by higher cheese prices as compared to the same period last year. Franchise revenue, which includes income from royalties, license fees and area development and foreign master license (collectively, "Territory") sales, decreased 1% or $21,000 for the quarter compared to the same period last year. This decrease is primarily the result of lower domestic and international royalties, which were offset by higher foreign master license fees. Restaurant sales, which consists of revenue generated by Company-owned training stores increased 1% or $5,000 for the quarter, compared to the same period of the prior year. This is a result of higher comparable sales at the two full service units offset by the temporary closing of the delco unit during the first week of September. Other income consists primarily of interest income and non-recurring revenue items. Other income increased 31% or $37,000 due to higher vendor incentives, which were offset by lower interest income. Cost of sales increased 3% or $358,000 for the quarter. Cost of sales, as a percentage of sales, increased to 93% from 91% for the same quarter last year. The increase is due primarily to higher cheese prices as compared to the same period last year. Franchise expenses include selling, general and administrative expenses directly related to the sale and continuing service of franchises and Territories. These costs decreased 7% or $42,000 for the quarter compared to the same period last year primarily due to lower marketing expenses. General and administrative expenses decreased 2% or $18,000 for the quarter compared to the same period last year. This is a result of lower IT programming and consulting expenses as compared to the same quarter last year. Interest expense decreased 53% or $136,000 for the quarter compared to the same period of the prior year. Lower interest rates and capitalized interest on funds used in construction of the new corporate headquarters were partially offset by higher debt levels in the current quarter. LIQUIDITY AND CAPITAL RESOURCES Cash provided by operations totaled $865,000 during the first three months of fiscal 2002 and was utilized, in conjunction with additional borrowings, primarily to fund capital expenditures and to reacquire 226,100 shares of its own common stock for $496,000. Capital expenditures of $2,501,000 during the first three months consist primarily of development and construction costs for the new corporate headquarters. The Company continues to realize substantial benefit from the utilization of its net operating loss carryforwards (which currently total $2.8 million and expire in 2005 and 2006) to reduce its federal tax liability from the 34% tax rate reflected on its statement of operations to an actual payment of approximately 2% of taxable income. Management believes that future operations will generate sufficient taxable income, along with the reversal of temporary differences, to fully realize its net deferred tax asset balance ($3.0 million as of September 23, 2001) without reliance on material, non-routine income. Taxable income in future years at the current level would be sufficient for full realization of the net tax asset. The Company entered into an agreement effective March 31, 2000 with its current lender to extend the term of its existing $9.5 million revolving credit line through March 2002 and to modify certain financial covenants. In addition, the Company entered into a $5,000,000 term note with monthly principal payments of $104,000 maturing on March 31, 2004. Interest on the term loan is payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin of .75%, or, at the Company's option, to the Eurodollar rate plus 1.5%. The Company entered into an amendment to this agreement, effective December 28, 2000, modifying certain financial covenants, as a result of a new construction loan as noted below. The Company entered into an agreement effective December 28, 2000, as amended, with its current lender to provide up to $8.125 million of financing for the construction of the Company's new headquarters, training center and distribution facility. The construction loan will convert to a term loan upon completion of the construction phase and the then unpaid principal balance will mature on December 28, 2007. The term loan will amortize over a term of twenty years, with principal and interest payments due monthly. Interest is provided for at a rate equal to prime less an interest rate margin of .50% prior to loan conversion and .75% following loan conversion, or, at the Company's option, to the Eurodollar rate plus 1.5%. The Company, to fulfill bank requirements, has caused the outstanding principal amount to be subject to a fixed interest rate after the conversion date. As of September 23, 2001, The Company had borrowed $3.2 million for the construction in progress of its new headquarters. As of November 2, 2001 the Company had borrowed $5.8 million for the construction in progress of its new headquarters. Effective February 27, 2001, the Company entered into an interest rate swap designated as a cash flow hedge, to manage interest rate risk relating to the financing of the construction of the Company's new headquarters and to fulfill bank requirements. The swap agreement has a notional principal amount of $8.125 million with a fixed pay rate of 5.80% beginning November 1, 2001 and ending November 1, 2007. The Company's expectation is that the hedging relationship will be highly effective at achieving offsetting changes in cash flows. MARKET RISK The Company has market risk exposure arising from changes in interest rates. The Company's earnings are affected by changes in short-term interest rates as a result of borrowings under its credit facilities which bear interest based on floating rates. At September 23, 2001 the Company has approximately $14.3 million of variable rate debt obligations outstanding with a weighted average interest rate of 5.10%. A hypothetical 10% change in the effective interest rate for these borrowings, assuming debt levels at September 23, 2001 would change interest expense by approximately $17,000. FORWARD-LOOKING STATEMENT This report contains certain forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the Company that are based on the beliefs of the management of the Company, as well as assumptions and estimates made by and information currently available to the Company's management. When used in this report, the words "anticipate," "believe," "estimate," "expect," "intend" and similar expressions, as they relate to the Company or the Company's management, identify forward-looking statements. Such statements reflect the current views of the Company with respect to future events and are subject to certain risks, uncertainties and assumptions relating to the operations and results of operations of the Company as well as its customers and suppliers, including as a result of competitive factors and pricing pressures, shifts in market demand, general economic conditions and other factors including but not limited to, changes in demand for Pizza Inn products or franchises, the impact of competitors' actions, changes in prices or supplies of food ingredients, and restrictions on international trade and business. Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended.

PART II. OTHER INFORMATION ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS --------------------------------------------------------------------- None ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K ----------------------------------------------- Exhibits: 10.1 First Letter Modification Agreement between the Company and Wells Fargo Bank (Texas), N.A. dated October 19, 2001. No reports on form 8-k were filed in the quarter for which this report is filed.

------ SIGNATURES ---------- Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. PIZZA INN, INC. Registrant By: /s/Ronald W. Parker --------------------- Ronald W. Parker President and Principal Financial Officer By: /s/Shawn Preator ----------------- Shawn Preator Vice President of Finance, and Principal Accounting Officer Dated: November 6, 2001

H:\REGA\SR\GAB\2197598.EXT







October  19,  2001




Pizza  Inn,  Inc.,
5050  Quorum  Drive,  Suite  500
Dallas  TX  75240

Attn:     Ronald  W.  Parker

Ref:     Pizza  Inn,  Inc.  a  Missouri  corporation
     Plano  Parkway  South  of State Highway 121, The  Colony, Denton County, TX
("Property")
     Wells  Fargo  Bank  Loan  No.  2351OE

Dear  Mr.  Parker:

This First Letter Modification Agreement dated October 19, 2001 ("Agreement") is
entered  into  by  and  between  Wells  Fargo  Bank  Texas, National Association
("Lender"),  and  Pizza  Inn,  Inc.,  a  Missouri  corporation  ("Borrower").

On  December 28, 2000, Lender made a loan to Borrower in the principal amount of
EIGHT  MILLION  ONE  HUNDRED  TWENTY-  FIVE  THOUSAND  AND  NO/100THS  DOLLARS
($8,125,000.00)  ("Loan").  Said  Loan  is  secured  by,  among  other things, a
Construction  Deed  of  Trust  with  Absolute  Assignment  of  Leases and Rents,
Security Agreement and Fixutre Filing ("Deed of Trust") dated December 28, 2000,
executed by Borrower as "Grantor" for the benefit of Lender as "Beneficiary" and
recorded  on  December  29, 2000, as Instrument No. 122934, in the Real Property
Records  of  Denton  County,  Texas,  encumbering  real  property described more
particularly therein; and evidenced by a Promissory Note dated December 28, 2000
("Note")  and  other  documentation  necessary  to  perfect  the  Loan  and  any
amendments  or  modifications  thereto (individually and collectively, the "Loan
Documents").

Borrower  has requested, and Lender has agreed to extend the Completion Date (as
set  forth  in  the  Loan  Documents)  from November 1, 2001 to January 1, 2002.

Lender's  willingness  to  extend  the  Completion Date of the Loan Documents is
subject  to  the  satisfaction  of  the  following  conditions  precedent:


     1.     Borrower shall deliver to Lender an unmodified, executed original of
this  Agreement;               and

     2.     All  payments  due and owing to Lender under the Loan Documents have
been  paid  current  as  of  the  effective  date  of  this  Agreement.


October 19, 2001 Page 2 All other terms and conditions under each of the Loan Documents shall remain unmodified and of full force and effect. Upon satisfaction of the conditions precedent described above, the extension of the maturity date of the Note shall be in effect. "Lender" WELLS FARGO BANK TEXAS, NATIONAL ASSOCIATION By:/s/Paula Kinnison Title:Vice President Borrower hereby acknowledges and agrees to the terms and conditions stated in the foregoing Agreement. "Borrower" PIZZA INN, INC., a Missouri corporation By:/s/Ronald W. Parker Ronald W. Parker, President