SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C.  20549

                                    FORM 10-Q
(MARK  ONE)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT  OF  1934  FOR  THE  QUARTERLY  PERIOD  ENDED  SEPTEMBER  26,  2004.
                                                   --------------------

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(D)  OF THE SECURITIES
EXCHANGE  ACT  OF  1934.

                        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.)


                               3551 PLANO PARKWAY
                             THE COLONY, TEXAS 75056
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES,
                               INCLUDING ZIP CODE)

                                 (469) 384-5000
                         (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 IS AN ACCELERATED FILER (AS
DEFINED  IN  RULE  12  B-2  OF  THE  EXCHANGE  ACT).  YES [ ]     NO [X]

     AT  NOVEMBER 5, 2004, AN AGGREGATE OF 10,108,639 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 - -------- --------------------- ---- Condensed Consolidated Statements of Operations for the three months ended September 26, 2004 and September 28, 2003 (unaudited) 3 Condensed Consolidated Statements of Comprehensive Income for the three months ended September 26, 2004 and September 28, 2003 (unaudited) 3 Condensed Consolidated Balance Sheets at September 26, 2004 (unaudited) and June 27, 2004 4 Condensed Consolidated Statements of Cash Flows for the three months ended September 26, 2004 and September 28, 2003 (unaudited) 5 Notes to Condensed Consolidated Financial Statements (unaudited) 7 Item 2. ------- Management's Discussion and Analysis of ------------------------------------------- Financial Condition and Results of Operations 11 --------------------------------------------- Item 3. - ------- Quantitative and Qualitative Disclosures about Market Risk 14 ---------------------------------------------------------------- Item 4. Controls and Procedures 14 - -------- ------------------------- PART II. OTHER INFORMATION Item 1. Legal Proceedings 15 - -------- ------------------ Item 4. Submission of Matters to a Vote of Security Holders 16 - -------- ----------------------------------------------------------- Item 5. Other Information 16 - -------- ------------------ Item 6. Exhibits and Reports on Form 8-K 16 - -------- ------------------------------------- Signatures 17 PIZZA INN, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED) THREE MONTHS ENDED -------------------- SEPTEMBER 26, SEPTEMBER 28, REVENUES: 2004 2003 -------------------- -------------- Food and supply sales. . . . . . . . . . . . . . . . . . $ 12,822 $ 13,498 Franchise revenue. . . . . . . . . . . . . . . . . . . . 1,340 1,451 Restaurant sales . . . . . . . . . . . . . . . . . . . . 255 406 Other income . . . . . . . . . . . . . . . . . . . . . . 4 21 -------------------- -------------- 14,421 15,376 -------------------- -------------- COSTS AND EXPENSES: Cost of sales. . . . . . . . . . . . . . . . . . . . . . 12,193 12,597 Franchise expenses . . . . . . . . . . . . . . . . . . . 629 814 General and administrative expenses. . . . . . . . . . . 1,022 1,041 Interest expense . . . . . . . . . . . . . . . . . . . . 136 160 -------------------- -------------- 13,980 14,612 -------------------- -------------- INCOME BEFORE INCOME TAXES . . . . . . . . . . . . . . . . 441 764 Provision for income taxes . . . . . . . . . . . . . . . 156 260 -------------------- -------------- NET INCOME . . . . . . . . . . . . . . . . . . . . . . . . $ 285 $ 504 ==================== ============== BASIC EARNINGS PER COMMON SHARE. . . . . . . . . . . . . . $ 0.03 $ 0.05 ==================== ============== DILUTED EARNINGS PER COMMON SHARE. . . . . . . . . . . . . $ 0.03 $ 0.05 ==================== ============== WEIGHTED AVERAGE COMMON SHARES . . . . . . . . . . . . . . 10,134 10,059 ==================== ============== WEIGHTED AVERAGE COMMON AND POTENTIAL DILUTIVE COMMON SHARES . . . . . . . . . . . . 10,169 10,086 ==================== ============== CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (IN THOUSANDS) THREE MONTHS ENDED ------------------------ SEPTEMBER 26,. SEPTEMBER 28, 2004 2003 -------------------- -------------- Net Income . . . . . . . . . . . . . . . . . . . . . . . $ 285 $ 504 Interest rate swap gain (loss) - (net of tax (expense) benefit of $20 and ($63), respectively). . . . . . . . . (39) 122 -------------------- -------------- Comprehensive Income . . . . . . . . . . . . . . . . . . $ 246 $ 626 ==================== ============== See accompanying Notes to Condensed Consolidated Financial Statements. PIZZA INN, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AMOUNTS) SEPTEMBER 26, JUNE 27, ASSETS 2004 2004 --------------- ---------- (UNAUDITED) CURRENT ASSETS Cash and cash equivalents. . . . . . . . . . . . . . . . . . . $ 231 $ 617 Accounts receivable, less allowance for doubtful accounts of $298 and $310, respectively. . . . . . . . . . . 3,160 3,113 Accounts receivable - related parties. . . . . . . . . . . . . 890 912 Notes receivable, current portion, less allowance for doubtful accounts of $62 and $59, respectively . . . . . 60 50 Notes receivable - related parties . . . . . . . . . . . . . . 54 54 Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . 1,912 1,713 Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . . 203 183 Prepaid expenses and other . . . . . . . . . . . . . . . . . . 384 415 --------------- ---------- Total current assets . . . . . . . . . . . . . . . . . . . 6,894 7,057 Property, plant and equipment, net . . . . . . . . . . . . . . . 12,823 12,756 Property under capital leases, net . . . . . . . . . . . . . . . 17 18 Deferred taxes, net. . . . . . . . . . . . . . . . . . . . . . . 157 105 Long-term notes receivable, less allowance for doubtful accounts of $0 and $3, respectively . . . . . . - - Re-acquired development territory. . . . . . . . . . . . . . . . 768 866 Deposits and other . . . . . . . . . . . . . . . . . . . . . . . 95 104 --------------- ---------- $ 20,754 $ 20,906 =============== ========== LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable - trade . . . . . . . . . . . . . . . . . . . $ 2,138 $ 1,246 Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . 1,988 2,109 Current portion of long-term debt. . . . . . . . . . . . . . . 406 406 Current portion of capital lease obligations . . . . . . . . . 10 10 --------------- ---------- Total current liabilities. . . . . . . . . . . . . . . . . . 4,542 3,771 LONG-TERM LIABILITIES Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . 6,734 7,937 Long-term capital lease obligations. . . . . . . . . . . . . . 21 23 Other long-term liabilities. . . . . . . . . . . . . . . . . . 494 458 --------------- ---------- 11,791 12,189 --------------- ---------- COMMITMENTS AND CONTINGENCIES SHAREHOLDERS' EQUITY Common Stock, $.01 par value; authorized 26,000,000 shares; issued 15,031,319 and 15,031,319 shares, respectively; outstanding 10,133,674 and 10,133,674 shares, respectively. 150 150 Additional paid-in capital . . . . . . . . . . . . . . . . . . 7,975 7,975 Retained earnings. . . . . . . . . . . . . . . . . . . . . . . 20,663 20,378 Accumulated other comprehensive loss . . . . . . . . . . . . . (341) (302) Treasury stock at cost, Shares in treasury: 4,897,645 and 4,897,645, respectively. . (19,484) (19,484) --------------- ---------- Total shareholders' equity . . . . . . . . . . . . . . . . . 8,963 8,717 --------------- ---------- $ 20,754 $ 20,906 =============== ========== See accompanying Notes to Condensed Consolidated Financial Statements. PIZZA INN, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED) THREE MONTHS ENDED -------------------- SEPTEMBER 26, SEPTEMBER 28, 2004 2003 -------------------- --------------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 285 $ 504 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization. . . . . . . . . . . . . . . . . . . 287 266 Provision for bad debt . . . . . . . . . . . . . . . . . . . . . . 15 15 Utilization of deferred taxes. . . . . . . . . . . . . . . . . . . (52) 323 Changes in assets and liabilities: Notes and accounts receivable. . . . . . . . . . . . . . . . . . . (50) (565) Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . . (199) (56) Accounts payable - trade . . . . . . . . . . . . . . . . . . . . . 892 449 Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . . (121) 171 Prepaid expenses and other . . . . . . . . . . . . . . . . . . . . 69 (52) -------------------- --------------- CASH PROVIDED BY OPERATING ACTIVITIES. . . . . . . . . . . . . . . 1,126 1,055 -------------------- --------------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures . . . . . . . . . . . . . . . . . . . . . . . . (307) (146) -------------------- --------------- CASH USED FOR INVESTING ACTIVITIES . . . . . . . . . . . . . . . . (307) (146) -------------------- --------------- CASH FLOWS FROM FINANCING ACTIVITIES: Repayments of long-term bank debt and capital lease obligations, net (1,205) (1,143) Officer loan payment . . . . . . . . . . . . . . . . . . . . . . . . - 2 Proceeds from exercise of stock options. . . . . . . . . . . . . . . - 20 -------------------- --------------- CASH USED FOR FINANCING ACTIVITIES . . . . . . . . . . . . . . . . (1,205) (1,121) -------------------- --------------- Net decrease in cash and cash equivalents. . . . . . . . . . . . . . . (386) (212) Cash and cash equivalents, beginning of period . . . . . . . . . . . . 617 399 -------------------- --------------- Cash and cash equivalents, end of period . . . . . . . . . . . . . . . $ 231 $ 187 ==================== =============== See accompanying Notes to Condensed Consolidated Financial Statements. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION (IN THOUSANDS) (UNAUDITED) THREE MONTHS ENDED ------------------- SEPTEMBER 26, SEPTEMBER 28, 2004 2003 ------------------- -------------- CASH PAYMENTS FOR: Interest . . . . . . . . . . . . . $ 137 $ 166 Income taxes . . . . . . . . . . . 50 - See accompanying Notes to Condensed Consolidated Financial Statements. PIZZA INN, INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) (1) The accompanying condensed 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 condensed consolidated financial statements should be read in conjunction with the notes to the Company's audited condensed consolidated financial statements in its Form 10-K for the fiscal year ended June 27, 2004. Certain prior year amounts have been reclassified to conform with current year presentation. In the opinion of management, the accompanying unaudited condensed 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. The Company elected to follow APB No. 25, and related Interpretations in accounting for employee stock options because the alternative fair value accounting provided for under SFAS No. 123, "Accounting for Stock Based Compensation," requires use of option valuation models that were not developed for use in valuing employee stock options. Under APB No. 25, because the exercise price of our employee stock options equals or exceeds the fair value of the underlying stock on the date of grant, no compensation expense is recognized. Pro forma information regarding net income and earnings per share is required to be determined as if the Company had accounted for its stock options granted subsequent to June 25, 1995 under the fair value method of SFAS No. 123. For purposes of pro forma disclosures, the estimated fair value of the stock options is amortized over the option vesting periods. The Company's pro forma information follows (in thousands, except for earnings per share information): THREE MONTHS ENDED ------------------- SEPTEMBER 26, SEPTEMBER 28, 2004 2003 ------------------- -------------- Net income, as reported. . . . . . . . . . . $ 285 $ 504 Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects. . . . . . . . . . . . - - ------------------- -------------- Pro forma net income . . . . . . . . . . . . $ 285 $ 504 Earnings per share Basic-as reported. . . . . . . . . . . . . $ 0.03 $ 0.05 Basic-pro forma. . . . . . . . . . . . . . $ 0.03 $ 0.05 Diluted-as reported. . . . . . . . . . . . $ 0.03 $ 0.05 Diluted-pro forma. . . . . . . . . . . . . $ 0.03 $ 0.05 The effects of applying SFAS No. 123 in this pro forma disclosure are not indicative of future amounts as the pro forma amounts above do not include the impact of additional awards anticipated in future years. (2) The Company entered into an agreement effective March 28, 2004 with its current lender to provide a $4.0 million revolving credit line that will expire October 1, 2005, replacing a $7.0 million line that was due to expire December 31, 2004. Interest on the revolving credit line is payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin from 1.0% to 0.5% or, at the Company's option, at the LIBOR rate plus 1.25% to 1.75%. The interest rate margin is based on the Company's performance under certain financial ratio tests. A 0.375% to 0.5% annual commitment fee is payable on any unused portion of the revolving credit line. As of September 26, 2004 and September 28, 2003, the variable interest rates were 4.5% and 2.62%, using a prime and LIBOR rate basis, respectively. Amounts outstanding under the revolving credit line as of September 26, 2004 and September 28, 2003 were $99,000 and $1.8 million, respectively. The Company entered into an agreement effective December 28, 2000, as amended, with Wells Fargo 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 converted to a term loan effective January 31, 2002 with the unpaid principal balance to mature on December 28, 2007. This term loan will amortize over a term of twenty years, with principal payments of $34,000 due monthly. Interest on this 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, to the LIBOR rate plus 1.5%. As of September 26, 2004 and September 28, 2003, the LIBOR variable interest rates used were 3.31 % and 2.61%, respectively. The Company, to fulfill bank requirements, has caused the outstanding principal amount to be subject to a fixed interest rate by utilizing an interest rate swap agreement as discussed below. The $8.125 million term loan had an outstanding balance of $7.0 million at September 26, 2004 and $7.4 million at September 28, 2003. (3) The Company entered into an interest rate swap effective February 27, 2001, as amended, designated as a cash flow hedge, to manage interest rate risk relating to the financing of the construction of the Company's headquarters and to fulfill bank requirements. The swap agreement has a notional principal amount of $8.125 million with a fixed pay rate of 5.84% which began November 1, 2001 and will end November 19, 2007. The swap's notional amount amortizes over a term of twenty years to parallel the terms of the term loan. SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" requires that for cash flow hedges, which hedge the exposure to variable cash flow 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 26, 2004 there was no hedge ineffectiveness. The Company's expectation is that the hedging relationship will continue to be highly effective at achieving offsetting changes in cash flows. (4) On January 18, 2002, the Company was served with a lawsuit filed by Blakely-Witt & Associates, Inc. alleging that the Company sent or caused to be sent unsolicited facsimile advertisements. The Company has vigorously defended its position in this litigation. In July 2004 the court preliminarily approved a settlement agreement among all parties and certified the matter as a class action for settlement purposes only. Under the settlement agreement the Company would pay an amount that will not materially affect the Company's financial performance. At a hearing on September 13, 2004 the court entered its final order and judgment approving the settlement agreement and certifying the settlement class. Pursuant to the settlement agreement the Company paid $90,000 in full and final settlement of all actual and potential claims of the members and potential members of the certified settlement class. The final order dismissed with prejudice all pending and potential claims against the Company. (5)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 26, 2004 BASIC EPS Income Available to Common Shareholders . . . $ 285 10,134 $ 0.03 Effect of Dilutive Securities - Stock Options 35 -------------- DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 285 10,169 $ 0.03 ================= ============= ========== THREE MONTHS ENDED SEPTEMBER 28, 2003 BASIC EPS Income Available to Common Shareholders . . . $ 504 10,059 $ 0.05 Effect of Dilutive Securities - Stock Options 27 -------------- DILUTED EPS Income Available to Common Shareholders & Assumed Conversions . . . . . . . . . . . . $ 504 10,086 $ 0.05 ================ ============= ========== (6) Summarized in the following tables are net sales and operating revenues, operating profit, and geographic information (revenues) for the Company's reportable segments for the three months period ended September 26, 2004 and September 28, 2003 (in thousands). SEPTEMBER 26, SEPTEMBER 28, 2004 2003 ------------------------- -------------------------- NET SALES AND OPERATING REVENUES: Food and Equipment Distribution $12,822 $13,498 Franchise and Other 1,595 1,857 Intersegment revenues 85 147 ------------------------- -------------------------- Combined 14,502 15,502 Other revenues 4 21 Less intersegment revenues (85) (147) ------------------------- -------------------------- Consolidated revenues $ 14,421 $ 15,376 ========================= ========================== OPERATING PROFIT: Food and Equipment Distribution (1) $306 $694 Franchise and Other (1) 690 657 Intersegment profit 22 41 ------------------------- -------------------------- Combined 1,018 1,392 Other profit 4 21 Less intersegment profit (22) (41) Corporate administration and other (559) (608) ------------------------- -------------------------- Income before taxes $ 441 $ 764 ========================= ========================== GEOGRAPHIC INFORMATION (REVENUES): United States $13,964 $14,941 Foreign countries 457 435 ------------------------- -------------------------- Consolidated total $ 14,421 $ 15,376 ========================= ========================== (1) Does not include full allocation of corporate administration ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND - -------------------------------------------------------------------------------- RESULTS OF OPERATIONS - ----------------------- CRITICAL ACCOUNTING POLICIES AND ESTIMATES Management's discussion and analysis is based on the Company's condensed consolidated financial statements and related footnotes contained within this report. The Company's critical accounting policies used in the preparation of those condensed consolidated financial statements are discussed below. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Significant estimates made by management include the allowance for doubtful accounts, inventory valuation, deferred tax asset valuation allowances, and legal accruals. Actual results could differ from those estimates. The Company's Norco division sells food, supplies and equipment to franchisees on trade accounts under terms common in the industry. Revenue from such sales is recognized upon shipment. Norco sales are reflected under the caption "food and supply sales." Shipping and handling costs billed to customers are recognized as revenue. Franchise revenue consists of income from license fees, royalties, and Territory sales. License fees are recognized as income when there has been substantial performance of the agreement by both the franchisee and the Company, generally at the time the unit is opened. Royalties are recognized as income when earned. Territory sales are the fees paid by selected experienced restaurant operators to the Company for the right to develop Pizza Inn restaurants in specific geographical territories. The Company recognizes the fee to the extent its obligations are fulfilled and of cash received. Inventories, which consist primarily of food, paper products, supplies and equipment located at the Company's distribution center, are stated at the lower of FIFO (first-in, first-out) cost or market. Provision is made for obsolete inventories and is based upon management's assessment of the market conditions for its products. Accounts receivable consist primarily of receivables from food and supply sales and franchise royalties. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. Notes receivable primarily consist of notes from franchisees for the purchase of area development and master license territories, trade receivables and equipment purchases. These notes generally have terms ranging from one to five years and interest rates of 6% to 12%. The Company records a provision for doubtful receivables to allow for any amounts which may be unrecoverable and is based upon an analysis of the Company's prior collection experience, customer creditworthiness, and current economic trends. The Company has recorded a valuation allowance to reflect the estimated amount of deferred tax assets that may not be realized based upon the Company's analysis of existing tax credits by jurisdiction and expectations of the Company's ability to utilize these tax attributes through a review of estimated future taxable income and establishment of tax strategies. These estimates could be impacted by changes in future taxable income and the results of tax strategies. The Company assesses its exposures to loss contingencies including legal and income tax matters based upon factors such as the current status of the cases and consultations with external counsel and provides for an exposure if it is judged to be probable and estimable. If the actual loss from a contingency differs from management's estimate, operating results could be impacted. RESULTS OF OPERATIONS QUARTER ENDED SEPTEMBER 26, 2004 COMPARED TO THE QUARTER ENDED SEPTEMBER 28, 2003. Diluted earnings per share for the quarter were $0.03 versus $0.05 for the same period last year. Net income for the quarter decreased 43% to $285,000 from $504,000 for the same quarter last year. Food and supply sales by the Company's Norco division include food and paper products, equipment, marketing material, and other distribution revenues. Food and supply sales for the quarter decreased 5% or $676,000 to $12,822,000 from $13,498,000 compared to the same period last year primarily due to lower sales prices on certain key ingredients. Franchise revenue, which includes income from royalties, license fees and area development and foreign master license (collectively, "Territory") sales, decreased 8% or $111,000 for the quarter compared to the same period last year. This decrease is primarily due to lower international royalties, resulting from the collection of previously unrecorded past due royalties in the prior year. Restaurant sales, which consist of revenue generated by Company-owned training stores decreased 37% or $151,000 for the quarter, compared to the same period of the prior year. Last year included the operations of a Company-owned buffet unit which was sold in February 2004. Additionally, comparable sales at the other Company-owned buffet unit were lower. Other income consists primarily of interest income, third party commissions, and non-recurring revenue items. Other income decreased 81% or $17,000 primarily due to lower interest income. Cost of sales decreased 3% or $404,000 for the quarter primarily due to staff reductions. Cost of sales, as a percentage of sales, increased to 93% from 91% for the same quarter last year. The percentage increase is due to overall lower sales prices of certain key ingredients as described above. Franchise expenses include selling, general and administrative expenses directly related to the sale and continuing service of franchises and Territories. These costs decreased 23% or $185,000 for the quarter compared to the same period last year primarily due staff reductions. General and administrative expenses decreased 2% or $19,000 for the quarter compared to the same period last year. This is primarily the result of staff reductions offset by higher legal and consulting fees. Interest expense decreased 15% or $24,000 for the quarter compared to the same period of the prior year due to lower debt balances. Provision for income taxes decreased 40% or $104,000 in the current year due to lower income as described above. The effective tax rate was 35% compared to 34% in the prior year.

LIQUIDITY AND CAPITAL RESOURCES Cash flows from operating activities are generally the result of net income, deferred taxes, depreciation and amortization, and changes in working capital. In the first quarter of fiscal 2005, the company generated cash flows of $1,126,000 from operating activities as compared to $1,055,000 in fiscal 2004. Cash provided by operations was utilized primarily to pay down debt and acquire land for a new Company store. Cash flows used in investing activities primarily reflect the Company's capital expenditure strategy. In the first quarter of fiscal 2005, the Company used cash of $307,000 for investing activities as compared to $146,000 in fiscal 2004. The cash flow used during fiscal 2005 was primarily used to acquire land for a new Company store. Cash flows used for financing activities generally reflect changes in the Company's borrowings during the period, treasury stock transactions, and exercise of stock options. Net cash used for financing activities was $1,205,000 in the first quarter of fiscal 2005 as compared to cash used for financing activities of $1,121,000 in fiscal 2004. Management believes that future operations will generate sufficient taxable income, along with the reversal of temporary differences, to fully realize the deferred tax asset, net of a valuation allowance of $137,000 primarily related to the potential expiration of certain foreign tax credit carryforwards. Additionally, management believes that taxable income based on the Company's existing franchise base should be more than sufficient to enable the Company to realize its net deferred tax asset without reliance on material, non-routine income. The Company entered into an agreement effective March 28, 2004 with its current lender to provide a $4.0 million revolving credit line that will expire October 1, 2005, replacing a $7.0 million line that was due to expire December 31, 2004. Interest on the revolving credit line is payable monthly. Interest is provided for at a rate equal to prime less an interest rate margin from 1.0% to 0.5% or, at the Company's option, at the LIBOR rate plus 1.25% to 1.75%. The interest rate margin is based on the Company's performance under certain financial ratio tests. A 0.375% to 0.5% annual commitment fee is payable on any unused portion of the revolving credit line. As of September 26, 2004 and September 28, 2003, the variable interest rates were 4.5% and 2.62%, respectively, using a prime and LIBOR rate basis, respectively. Amounts outstanding under the revolving credit line as of September 26, 2004 and September 28, 2003 were $99,000 and $1.8 million, respectively. On July 7, 2004, B. Keith Clark resigned as Senior Vice President-Corporate Development, Secretary and General Counsel of the Company. Mr. Clark has notified the Company that he has reserved his right to assert that the election of Ramon D. Phillips and Robert B. Page to the board of directors of the Company at the February 2004 annual meeting of shareholders constituted a "change of control" under his employment agreement and/or that he was entitled to terminate his contract for "good reason". Pursuant to the terms of the employment agreement, the Company has initiated an arbitration proceeding to resolve this dispute. The arbitration proceeding is in the preliminary stages and the Company is unable to predict the outcome of the proceeding at this time. In the event the Company is unsuccessful in this proceeding, the Company could be liable to Mr. Clark for up to $762,000. The employment agreements of each of Ronald W. Parker, Ward T. Olgreen and Shawn M. Preator contain similar provisions and the potential amounts payable to each of them are as follows: $5.4 million to Mr. Parker, $630,000 to Mr. Olgreen and $597,000 to Mr. Preator. The aggregate of these payments for which the Company would be obligated is approximately $7.4 million. The Company disagrees with Mr. Clark's claim that a "change of control" has occurred under his employment agreement or that he is entitled to terminate his contract for "good reason". The Board obtained a written legal opinion that the "change of control" provision was not triggered by the results of its February 2004 annual meeting. The Company plans to vigorously defend our position in the matter; however, we cannot assure that we will prevail in this matter and our defense could be costly and consume the time of our management. We are unable to predict the outcome of this matter, and no accrual has been made as of September 26, 2004. An adverse resolution of the matter could materially affect our financial position and results of operations. CONTRACTUAL OBLIGATIONS AND COMMITMENTS The following chart summarizes all of the Company's material obligations and commitments to make future payments under contracts such as debt and lease agreements as of September 26, 2004 (in thousands): Fiscal Year Fiscal Years Fiscal Years After Fiscal Total . . 2005 2006 - 2007 2008 - 2009 Year 2009 - ----------------------------------- ------------ ------------- ------------- ------------- --------- Long-term debt. . . . . . . . . . . $ 7,140 $ 406 $ 911 $ 5,823 $ - Operating lease obligations . . . . 2,553 1,013 1,217 266 57 Capital lease obligations (1) . . . 31 10 21 - - ------------ ------------- ------------- ------------- --- Total contractual cash obligations. $ 9,724 $ 1,429 $ 2,149 $ 6,089 $57 ============ ============= ============= ============= === (1) Does not include amount representing interest. 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. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT 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 26, 2004 the Company has approximately $7 million of variable rate debt obligations outstanding with a weighted average interest rate of 3.03%. A hypothetical 10% change in the effective interest rate for these borrowings, assuming debt levels at September 26, 2004, would change interest expense by approximately $5,000 for the three months ended September 26, 2004. As discussed previously, the Company has entered into an interest rate swap designed to manage the interest rate risk relating to $7million of the variable rate debt. ITEM 4. CONTROLS AND PROCEDURES - ------------------------------------ a) Evaluation of disclosure controls and procedures. Based on their evaluation as of a date within 90 days of the filing date of this Quarterly Report on Form 10-Q, the Company's principal executive officer and principal financial officer have concluded that the Company's disclosure controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934 (the "Exchange Act")) are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. Our Chief Executive Officer and our Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report, and they have concluded that as of that date our disclosure controls and procedures were effective at ensuring that required information will be disclosed on a timely basis in our reports filed under the Exchange Act. b) Changes in internal controls. There were no significant changes to our internal controls or in other factors that could significantly affect our internal controls subsequent to the date of their evaluation by our Chief Executive Officer and our Chief Financial Officer. PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS - ---------------------------- On January 18, 2002, the Company was served with a lawsuit filed by Blakely-Witt & Associates, Inc. alleging that the Company sent or caused to be sent unsolicited facsimile advertisements. The Company has vigorously defended its position in this litigation. In July 2004 the court preliminarily approved a settlement agreement among all parties and certified the matter as a class action for settlement purposes only. Under the settlement agreement the Company would pay an amount that will not materially affect the Company's financial performance. At a hearing on September 13, 2004 the court entered its final order and judgment approving the settlement agreement and certifying the settlement class. Pursuant to the settlement agreement the Company paid $90,000 in full and final settlement of all actual and potential claims of the members and potential members of the certified settlement class. The final order dismissed with prejudice all pending and potential claims against the Company. On July 7, 2004, B. Keith Clark resigned as Senior Vice President-Corporate Development, Secretary and General Counsel of the Company. Mr. Clark has notified the Company that he has reserved his right to assert that the election of Ramon D. Phillips and Robert B. Page to the board of directors of the Company at the February 2004 annual meeting of shareholders constituted a "change of control" under his employment agreement and/or that he was entitled to terminate his contract for "good reason". Pursuant to the terms of the employment agreement, the Company has initiated an arbitration proceeding to resolve this dispute. The arbitration proceeding is in the preliminary stages and the Company is unable to predict the outcome of the proceeding at this time. In the event the Company is unsuccessful in this proceeding, the Company could be liable to Mr. Clark for up to $762,000. The employment agreements of each of Ronald W. Parker, Ward T. Olgreen and Shawn M. Preator contain similar provisions and the potential amounts payable to each of them are as follows: $5.4 million to Mr. Parker, $630,000 to Mr. Olgreen and $597,000 to Mr. Preator. The aggregate of these payments for which the Company would be obligated is approximately $7.4 million. The Company disagrees with Mr. Clark's claim that a "change of control" has occurred under his employment agreement or that he is entitled to terminate his contract for "good reason". The Board obtained a written legal opinion that the "change of control" provision was not triggered by the results of its February 2004 annual meeting. The Company plans to vigorously defend our position in the matter; however, we cannot assure that we will prevail in this matter and our defense could be costly and consume the time of our management. We are unable to predict the outcome of this matter, and no accrual has been made as of September 26, 2004. An adverse resolution of the matter could materially affect our financial position and results of operations. On October 5, 2004 the Company filed a lawsuit against the law firm Akin, Gump, Strauss, Hauer & Feld, and J. Kenneth Menges, Jr., one of the firm's partners. The Petition alleges that during the course of their representation of the Company on matters pertaining to board of director and executive duties, securities issues, and general corporate governance, the firm and Mr. Menges, as the firm's partner in charge of its engagement with the Company, breached certain fiduciary responsibilities to the Company by giving advice and taking action to further the personal interests of certain of the Company's executive officers to the detriment of the Company. Specifically, the Petition alleges that the firm and Mr. Menges assisted in the creation and implementation of so-called "golden parachute" agreements, which, in the opinion of the Company's current counsel, provided for potential severance payments to those executives in amounts that, if paid, could expose the Company to significant financial liability and that could have a material adverse effect on the Company's financial position. This matter is in its preliminary stages, and we are unable to predict the outcome at this time. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - --------------------------------------------------------------------- None ITEM 5. OTHER INFORMATION - ---------------------------- None ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K - ----------------------------------------------- (a) Exhibits: 3.1 Amended and Restated By-Laws as adopted by the Board of Directors on February 11, 2004 (filed as Item 5 on 8-K on February 11, 2004 and incorporated herein by reference). 3.2 Restated Articles of Incorporation as amended on January 30, 1999 (filed as Exhibit 3.1 to the Company's Annual Report on Form 10-K for the fiscal year ended June 27, 1999 and incorporated herein by reference). 31.1 Certification of Chief Executive Officer as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 31.2 Certification of Chief Financial Officer as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32.1 Certification of Chief Executive Officer as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of Chief Financial Officer as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (b) Form 8-K On September 29, 2004 the Company filed a report on Form 8-K, reporting a press release with respect to earnings for the fourth quarter ended June 26, 2004. On October 6, 2004 the Company filed a report on Form 8-K, reporting a press release with respect to a complaint filed against the law firm of Akin Gump Strauss Hauer & Feld, the company's former counsel, and J. Kenneth Menges, Jr., one of the firm's partners.

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 Chief Executive Officer By: /s/Shawn M. Preator --------------------- Shawn M. Preator Chief Financial Officer Dated: November 9, 2004

H:\CORPORATE\ARTICLES\Bylaws021104
                          AMENDED AND RESTATED BY-LAWS
                                       OF
                                 PIZZA INN, INC.

                         (AS AMENDED FEBRUARY 11, 2004)

                               ARTICLE I - OFFICE
                               ------------------


     The  principal  office of the Corporation shall be located in the County of
Dallas,  Texas.  The  Corporation  may  have  offices at such other places, both
within  and  without  the  State of Missouri, as the Board of Directors may from
time  to  time  designate.

                                ARTICLE II - SEAL
                                -----------------


     The  corporate  seal  shall  have  inscribed  thereon  the  name  of  the
Corporation.


                       ARTICLE III - SHAREHOLDERS' MEETING
                       -----------------------------------


     Section  1.  Place  of  Meeting.  All meetings of the shareholders shall be
     -------------------------------
held  at  such  location,  either  within  or  without the State of Missouri, as
designated,  from  time  to  time,  by  a  majority  of  the Board of Directors.


     Section  2.  Annual  Meeting.  The  annual  meeting  of  the  shareholders,
     ----------------------------
commencing  with  the  year  1992, shall be held on Wednesday of the second full
     -
calendar  week  of  December  of  each  year  at  10:00  a.m.,  or any other day
determined  by  the Board of Directors within sixty (60) calendar days before or
after  such date, when the shareholders shall conduct business as shall properly
come before the meeting.  It is expressly provided in Article IV hereof that the
Board  of Directors is divided into two classes, Class I Directors consisting of
four  (4) Directors who shall hold office for two (2) years from election at the
annual meeting of the shareholders in 1992, and Class II Directors consisting of
three  (3)  Directors  who  shall  hold  office  until  the  annual  meeting  of
shareholders in 1993.  Commencing with the annual meeting of shareholder in 1992
and  1993,  the  shareholders  shall  elect  members  to  Class  I and Class II,
respectively,  to  serve for their respective two (2) year terms and until their
successors  are  duly elected or chosen and qualify.  Vacancies occurring on the
Board  of Directors shall be filled in accordance with the provision hereinafter
set  forth  in  Section  3  of  Article  IV  hereof.


     Section  3.  Quorum.  The  holders  of  a  majority of the stock issued and
     -------------------
outstanding entitled to vote at any meeting, present in person or represented by
proxy,  shall  be requisite and shall constitute a quorum at all meetings of the
shareholders  for  the  transaction of business, except as otherwise provided by
express  provision  of  the  statutes, the Articles of Incorporation or by these
By-laws.


     Section 4.  Voting.  At each meeting of the shareholders, every shareholder
     ------------------
entitled  to  vote  at  any  meeting  shall be entitled to vote in person, or by
proxy,  appointed by an instrument in writing subscribed by such shareholder, or
by  his  duly  authorized  attorney-in-fact, and he shall have one vote for each
share of stock registered in his name at the time of the closing of the transfer
books  for  said  meeting.  The  vote  of the holders of a majority of the stock
having voting power, present in person or represented by proxy, shall decide any
question  brought  before such meeting, unless the question is one upon which by
express  provision  of  the  statutes,  the  Articles  of Incorporation or these
By-laws,  a  different  vote  is required, in which case, such express provision
shall  govern  and  control  the  decision  of  such  questions.

Section 5. Cumulative Voting. In all elections for Directors, every ------------------------------- holder of voting shares shall have the right to vote, in person, or by proxy, or by his duly authorized attorney-in-fact, the number of shares owned by him for as many persons as there are Directors to be elected, or to cumulate said voting shares, and give one candidate as many votes as the number of Directors, multiplied by the number of his voting shares, shall equal or to distribute them on the same principle among any number of candidates as he shall see fit. Section 6. Notice of Meeting. Notice of any special or annual meeting -------------------------------- shall be served personally on each shareholder or shall be mailed to each shareholder at such address as appears on the stock book of the Corporation not less than ten (10) days nor more than sixty (60) days before such meeting. Service or mailing of such notice shall be made by the Secretary. In addition, such published notice shall be given as required by law. The notice of any special meeting shall state the purpose or purposes of the proposed meeting. Section 7. Special Meetings. Special meetings of the shareholders for any ---------------------------- purpose or purposes may be called by the Chief Executive Officer or by the Board of Directors, or by the Secretary at the request in writing by shareholders owning at least one-third (1/3) in amount of the entire capital stock of the Corporation issued and outstanding. Section 8. Waiver of Notice. Any shareholder may waive notice of any ------------------------------- meeting of the shareholders, by a writing signed by him, or by his duly authorized attorney-in-fact, either before or after the time of such meeting. A copy of such waiver shall be entered in the minutes, and shall be deemed to be the notice required by law or by these By-laws. Any shareholder present in person, represented by proxy or represented by his duly authorized attorney-in-fact, at any meeting of the shareholders, shall be deemed to have thereby waived notice of such meeting, except where a shareholder attends a meeting for the express purpose of objecting to the transaction of any business because the meeting is not lawfully called or convened. Section 9. Informal Action by Shareholders. Whenever the vote of ----------------------------------------------- shareholders at a meeting thereof is required or permitted to be taken in --- connection with any corporate action by any provisions of the statutes, the - Articles of Incorporation or these By-laws, the meeting, any notice thereof and vote of shareholders thereat may be dispensed with if all the shareholders who would have been entitled to vote upon the action, if such meeting were held, shall consent in writing to such corporate action being taken. Such consents shall have the same force and effect as a unanimous vote of the shareholders at a meeting duly held, and may be stated as such in any certificate or document filed under the statutes of Missouri. Such written consent shall be filed with the minutes of shareholders' meetings. Section 10. Shareholders Entitled to Vote. The Board of Directors may ---------------------------------------------- prescribe a period not exceeding sixty (60) days prior to any meeting of the shareholders during which no transfer of stock on the books of the Corporation may be made. The Board of Directors may fix a day not more than sixty (60) days prior to the holding of any meeting of the shareholders as the day as of which shareholders are entitled to notice of and to vote at such meeting. Section 11. Organization. The Chairman of the Board, and in his absence, -------------------------- the Chief Executive Officer, and in his absence, the President, and in the absence of the Chairman of the Board, the Chief Executive Officer, the President and all the Vice Presidents, a chairman pro tem chosen by the shareholders present, shall preside at such meeting of shareholders and shall act as chairman thereof. The Secretary, and in his absence the Assistant Secretary, a Secretary pro tem chosen by the shareholders present, shall act as secretary of all meetings of the shareholders. Section 12. Adjournment. If at any meeting of the shareholders, a quorum ------------------------- shall fail to attend at the time and place for which the meeting was called, or if the business of such meeting shall not be completed, the shareholders present in person, represented by proxy may, by a majority vote, adjourn the meeting from day to day or from time to time, not exceeding ninety (90) days from such adjournment without further notice until a quorum shall attend or the business thereof shall be completed. At any such adjourned meeting, any business may be transacted which might have been transacted at the meeting as originally called. Section 13. Business at Shareholders' Meeting. [Deleted] - --------------------------------------------------

ARTICLE IV - DIRECTORS - ------------------------- Section 1. Number and Election. The number of Directors of the ---------------------------------- Corporation to constitute the Board of Directors shall be seven (7). Each ----- Director shall hold office until such Director's successor has been elected and has qualified, or until such Director's death, retirement, disqualification, resignation or removal. Section 2. Classes, Election and Term. The Board of Directors shall be ----------------------------------------- and is divided into two (2) classes, designated Class I and Class II. Class I Directors shall consist of four (4) Directors who shall hold for office two (2) years from election at the annual meeting of the shareholders in 1992, and Class II shall consist of three (3) Directors who shall hold office until the annual meeting of shareholders in 1993. Commencing with the annual meeting of shareholders in 1992 and 1993, the shareholders shall elect members to Class I and Class II, respectively, to serve for their respective two (2) year terms and until their successors are duly elected or chosen and qualified. Vacancies occurring on the Board of Directors shall be filled in accordance with the provision hereinafter set forth in Section 3 of Article IV hereof. Section 3. Vacancies. Any vacancy on the Board of Directors arising from ---------------------- the death, resignation, retirement, disqualification, or removal from office of one or more Directors, may be filled by a majority of the Board of Directors then in office, although less than a quorum, or by a sole remaining Director. Any Director elected to fill a vacancy shall have the same remaining term as that of his or her predecessor. Section 4. Powers of the Board. The business of the Corporation shall be -------------------------------- managed by its Board of Directors, which may exercise all such powers of the Corporation, and do all such lawful acts and things as are not by statute, or by the Articles of Incorporation, or by these By-laws, directed or required to be exercised or done by the shareholders. Section 5. Removal of Directors. Except as otherwise expressly provided ---------------------------------- in the Articles of Incorporation, the shareholders shall have the power by a vote of the holders of a majority of the seventy-five percent (75%) shares then entitled to vote at an election of Directors at any meeting expressly called for that purpose, to remove any Director from office with or without cause. Such meeting shall be held at the registered office or principal business office of the Corporation in the State of Texas or at such other location within or without the States of Missouri or Texas, as directed, from time to time, by the Board of Directors. If less than the entire Board is to be removed, no one of the Directors may be removed if the votes cast against his removal would be sufficient to elect him, if then cumulatively voted at an election of the entire Board of Directors. Section 6. Nominations to Board of Directors. [Deleted] -------------------------------------------------- ARTICLE V - MEETINGS OF THE BOARD --------------------------------------- Section 1. Place of Meetings. Meetings of the Board of Directors of the ------------------------------- Corporation, both regular and special, may be held at any place either within or without the State of Missouri. Members of the Board of Directors or of any committee designated by the Board of Directors may participate in a meeting of the Board or committee by means of conference telephone or similar communications equipment, whereby all persons participating in the meeting can hear each other, and participation in a meeting in this manner shall constitute presence in person at the meeting. Section 2. Regular Meetings. Regular meetings of the Board of Directors may be - ---------------------------- held at such time and place as shall from time to time be determined by the Board. Section 3. Notice of Regular Meetings. After the time and place of ------------------------------------------ regular meetings shall have been determined, no notice of any regular meetings - need be given. Notice of any change in the place of holding any regular meeting, or any adjournment of a regular meeting, shall be given by mail, telegram, or telephone not less than forty-eight (48) hours before such meeting, to all Directors who were absent at the time such action was taken. Section 4. Special Meetings. Special meetings of the Board, for any ------------------------------ purpose, may be called by the Chairman of the Board on three (3) days' notice to each Director, either personally, by mail or by telegram. Upon like notice, the Secretary of the Corporation, upon the written request of a majority of the Directors, shall call a special meeting of the Board. Such request shall state the purpose or purposes of the proposed meeting. The officer calling the special meeting may designate the place for holding same. Section 5. Quorum. At all meetings of the Board, a majority of the ------------------- Directors entitled to vote shall constitute a quorum for the transaction of - business, and the act of a majority of the Directors so entitled to vote, present at any meeting at which there is a quorum, shall be the act of the Board of Directors, except where otherwise provided by statute, by the Articles of Incorporation or by these By-laws. If a quorum shall not be present at any meeting of the Board of Directors, the Directors entitled to vote present thereat may adjourn the meeting, from time to time, without notice other than announcement, at the meeting that the meeting is adjourned until a quorum shall be present. Section 6. Waiver of Notice. Any Director may waive notice of any meeting ---------------------------- of the Board by a writing signed by him, either before or after the time of such meeting. A copy of such waiver shall be entered in the minutes and shall be deemed to be the notice required by statute or by these By-laws. Any Director present in person, or by means of conference telephone or similar communications equipment, at any meeting of the Board, shall be deemed to have thereby waived notice of such meeting, except where a Director attends a meeting for the express purpose of objecting to the transaction of any business because the meeting is not lawfully called or convened. Section 7. Informal Meetings. Whenever the vote of Directors at a meeting ----------------------------- thereof is required or permitted to be taken in connection with any corporate action by any provisions of the statutes or of the Articles of Incorporation, the meeting, any notice thereof, and vote of Directors thereat, may be dispensed with if all the Directors who would have been entitled to vote upon the action, if such meeting were held, shall consent in writing to such corporate action being taken. Such written consent shall be filed with the minutes of the Board. Section 8. Organization. The Chairman of the Board, and in his absence, ------------------------- the Chief Executive Officer, and in his absence, the President, and in the absence of the Chairman of the Board, the Chief Executive Officer, the President and all the Vice Presidents, a chairman pro tem chosen by the Directors present, shall preside at each meeting of the Directors and shall act as Chairman thereof. The Secretary, and in his absence, the Assistant Secretary, and in his absence a secretary pro tem chosen by the Directors present, shall act as Secretary of all meetings of the Directors. Section 9. Minutes and Statements. The Board of Directors shall cause to ----------------------------------- be kept a complete record of their meetings and acts, and of the proceedings of the shareholders. ARTICLE VI - OFFICERS --------------------- Section 1. Officers. The officers of this Corporation shall be a Chairman -------------------- of the Board, any number of Vice Chairmen (who may be specifically designated with a descriptive title), a President, one or more Vice Presidents (any one of whom may be specifically designated or Senior Vice President, or some particular phrase descriptive of a portion of the Corporation's business), a Secretary, one or more assistant Secretaries, and a Treasurer, all of whom shall be chosen by the Board of Directors. Any person may hold two or more offices, except the offices of President and Secretary. Section 2. Subordinate Officers and Employees. The Board of Directors ------------------------------------------------- may appoint such other officers and agents, as it may deem necessary, who shall hold their offices for such terms, and shall exercise such powers and perform such duties, as shall be determined from time to time by the Board. Section 3. Compensation. The Board of Directors shall, from time to time, ------------------------ in its discretion, fix or alter the compensation of any officer or agent. Section 4. Tenure of Office and Removal. The officers of the Corporation ----------------------------------------- shall hold office until their successors are chosen and qualify. Any officer, elected or appointed by the Board of Directors may be removed at any time by the affirmative vote of the Board of Directors. Any vacancy occurring in any office of the Corporation shall be filled by the Board of Directors. Section 5. Chairman of the Board. The Chairman of the Board shall preside --------------------------------- at all meetings of the shareholders and the Directors. He shall perform such other duties and have such other powers as the Board of Directors may, from time to time, prescribe. Section 6. Vice Chairman. The Vice Chairman, if any, in such order as --------------------------- designated by the Board of Directors, shall, in the absence or disability of the Chairman, perform the duties and exercise the powers of the Chairman and shall perform such other duties and have such other powers as the Board of Directors or the Chairman may, from time to time, prescribe.

Section 7. Chief Executive Officer. The Chief Executive Officer shall be ------------------------------------ the ranking chief executive officer of the Company, shall have general supervision of the affairs of the Company and general control of all of its business and shall see that all orders and resolutions of the Board are carried into effect. The Chief Executive Officer may delegate all or any of his powers or duties to the president, if and to the extent deemed by the Chief Executive Officer to be desirable or appropriate. Section 8. President. The President shall be the chief operating officer ---------------------- of the Company and shall, subject to the supervision of the Chief Executive Officer and the Board, have general management and control of the day-to-day business operations of the Company. The President shall put into operation the business policies of the Company as determined by the Chief Executive Officer and the Board and as communicated to him by such officer and bodies. In the absence of the Chief Executive Officer or in the event of his inability or refusal to act, the President shall perform the duties and exercise the powers of the Chairman of the Board. Section 9. Vice Presidents. The Vice Presidents, in the order designated ---------------------------- by the Board of Directors, shall, in the absence or disability of the President, perform the duties and exercise the powers of the President and shall perform such other duties and have such other powers as the Board of Directors or the President may, from time to time, prescribe. Section 10. Secretary. The Secretary shall attend all meetings of the ----------------------- shareholders of the Corporation and of the Board of Directors, and shall record all of the proceedings of such meetings in minute books kept for that purpose. He shall keep in safe custody the corporate seal of the Corporation, and is authorized to affix the same to all instruments requiring the Corporation's seal. He shall have charge of the corporate records, and, except to the extent authority may be conferred upon any transfer agent or registrar duly appointed by the Board of Directors, he shall maintain the Corporation's books and stock ledgers, and such other books, records and papers as the Board of Directors may, from time to time, entrust to him. He shall give or cause to be given proper notice of all meetings of shareholders and Directors, as required by law and the By-laws, and shall, with the President, or a Vice President, sign the stock certificates of the Corporation, and shall perform such other duties as may, from time to time, be prescribed by the Board of Directors or the President. Section 11. Assistant Secretary. Each Assistant Secretary shall assist ---------------------------------- the Secretary in the performance of his duties, and may at any time, perform any of the duties of the Secretary; in case of the death, resignation, absence, or disability of the Secretary, the duties of the Secretary shall be performed by an Assistant Secretary, and each Assistant Secretary shall have such other powers and perform such other duties as, from time to time, may be assigned to him by the Board of Directors. Section 12. Treasurer. The Treasurer shall have the custody of the ----------------------- corporate funds and securities, and shall keep full and accurate accounts of - receipts and disbursements in books belonging to the Corporation, and shall deposit all monies and other valuable effects in the name and to the credit of the Corporation, in such depositories as may be designated by the Board of Directors. He shall deposit the funds of the Corporation in such depositories as may be designated by the Board of Directors. He shall disburse the funds of the Corporation, as may be ordered by the Board, taking proper vouchers for such disbursements, and shall render to the President and Directors at the regular meetings of the Board, or whenever they may require it, an account of all his transactions as Treasurer, and of the financial condition of the Corporation. ARTICLE VII - RESIGNATIONS ----------------------------- Any Director or officer may resign his office at any time, such resignation to be made in writing and to take effect from the time of its receipt by the Corporation, unless some time be fixed in the resignation, and then from that time. The acceptance of a resignation shall not be required to make it effective.

ARTICLE VIII - CERTIFICATES OF STOCK AND TRANSFERS -------------------------------------------------- Section 1. Form and Execution of Certificates. Each shareholder of the ------------------------------------------------- Corporation, whose stock has been paid for in full, shall be entitled to have a certificate or certificates certifying the number of shares of stock of the Corporation owned by him. The certificates of stock shall be numbered and registered as they are issued. They shall exhibit the holder's name and the number of shares, and shall be signed by the Chairman of the Board, the Chief Executive Officer, the President or the Vice President, and the Secretary or the Assistant Secretary, and have affixed to them the seal of the Corporation. Section 2. Restricted Stock. The Corporation shall, at all times, have ------------------------------ the authority and discretion to place a restrictive legend on those shares of stock which may not be transferred pursuant to the various federal, state and local securities laws, rules and regulations. Section 3. Transfer of Stock. Shares of nonrestricted stock may be -------------------------------- transferred by endorsement thereon of the signature of the proprietor, his - agent, attorney or legal representative, and such guaranties as may be required by the Transfer Agent and Registrar, and the delivery of the certificate; but such transfer shall not be valid against the Corporation until the same is so entered on the books of the Corporation and the old certificate is surrendered for cancellation. Section 4. Registered Shareholders. The Corporation shall be entitled to ------------------------------------ treat the registered holder of any share or shares of stock, whose name appears on its books as the owner or holder thereof, as the absolute owner of all legal and equitable interest therein, for all purposes and (except as may be otherwise provided by law) shall not be bound to recognize any equitable or other claim to or interest in such shares of stock on the part of any other person, regardless of whether or not it shall have actual or implied notice of such claim or interest. Section 5. Closing of Stock Transfer Books - Fixing Record Date. The Board --------------------------------------------------------------- of Directors shall have power to close the stock transfer books of the Corporation for a period not exceeding sixty (60) days preceding the date of any meeting of shareholders, or the date for payment of any dividend, or the date for the allotment of rights, or the date when any change, conversion, or exchange of capital stock shall go into effect; provided, however, that in lieu of closing the stock transfer books as aforesaid, the Board of Directors may fix, in advance, a date not exceeding sixty (60) days preceding the date of any meeting of shareholders, or the date of the payment of any dividend, or the date for the allotment of rights, or the date when any change, conversion, or exchange of capital stock shall go into effect, as a record date for the determination of the shareholders entitled to notice of, and to vote at any such meeting and any adjournment thereof, or entitled to receive payment of any such dividend, or to any such allotment of rights, or to exercise the rights in respect of any such change, conversion or exchange of capital stock, and in such case such shareholders, and only such shareholders who are shareholders of record on the date so fixed, shall be entitled to notice of, and to vote at such meeting and any adjournment thereof, or to receive payment of such dividend, or to receive such allotment of rights, or to exercise such rights, as the case may be, notwithstanding any transfer of any stock on the books of the Corporation after any such record date fixed as aforesaid. If the Board of Directors does not close the transfer books or set a record date for the determination of the shareholders entitled to notice of, and to vote at, a meeting of shareholders, only the shareholders who are shareholders of record at the close of business on the twentieth day preceding the date of the meeting shall be entitled to notice of, and to vote at, the meeting, and any adjournment of the meeting, except that, if prior to the meeting written waivers of notice of the meeting are signed and delivered to the Corporation by all of the shareholders of record at the time the meeting is convened, only the shareholders who are shareholders of record at the time the meeting is convened shall be entitled to vote at the meeting, and any adjournment of the meeting.

Section 6. Lost Certificates. The Board of Directors may direct a new ------------------------------- certificate or certificates to be issued in place of any certificate or certificates theretofore issued by the Corporation alleged to have been lost or destroyed, upon the making of an affidavit of that fact by the person claiming the certificate of stock to be lost or destroyed and the Board may adopt and approve a Comprehensive Bond offered by the Transfer Agent and Registrar. When authorizing such issue of a new certificate or certificates, the Board of Directors or the Transfer Agent and Registrant may, in its discretion and as a condition precedent to the issuance thereof, require the owner of such lost or destroyed certificate or certificates or his legal representative, to advertise the same in such manner as it shall require, and/or to give the Corporation a bond in such sum as it may direct as indemnity against any claim that may be made against the Corporation with respect to the certificate alleged to have been lost or destroyed. ARTICLE IX - DEALINGS WITH COMPANIES IN --------------------------------------- WHICH DIRECTORS MAY HAVE AN INTEREST ------------------------------------ Inasmuch as the Directors of this Corporation are or may be persons of diversified business interests, and are likely to be connected with other corporations with which from time to time this Corporation may have business dealings, no contract or other transaction between this Corporation and any other corporation shall be affected by the fact that Directors of this Corporation are interested in, or are directors or officers of such other corporation. ARTICLE X - MISCELLANEOUS PROVISIONS ------------------------------------ Section 1. Fiscal Year. The fiscal year of the Corporation shall be ------------------------- determined by the Board of Directors. Section 2. Inspection of Books. The Directors shall determine, from time -------------------------------- to time, whether, and if allowed, when and under what conditions and regulations, the accounts and books of the Corporation (except such as may by statute be specifically open to inspection) or any of them, shall be open to inspection of the shareholders, and shareholders' rights, in this respect, are and shall be restricted and limited accordingly. Section 3. Checks and Notes. All checks and drafts on the Corporation's ------------------------------ bank accounts, and all bills of exchange and promissory notes, and all acceptances, obligations and other instruments for the payment of money, shall be signed by such officer or officers, or agent or agents, as shall be thereunto duly authorized, from time to time, by the Board of Directors; provided, that checks drawn on the Corporation's payroll, dividend and special accounts, may bear the facsimile signatures, affixed thereto by a mechanical devise, of such officers or agents as the Board of Directors may authorize. Section 4. Dividends. The Board of Directors shall declare such ---------------------- dividends, as they in their discretion see fit, whenever the condition of the ---- Corporation, in their opinion, shall warrant the same. The Board may declare dividends in cash, in property or in capital stock.

Section 5. Notices. Whenever, under the provisions of these By-laws, -------------------- notice is required to be given to any Director, officer or shareholder, it shall not be construed to mean personal notice, but such notice may be given in writing by depositing the same in the post office or letter box, in a postage paid sealed wrapper addressed to such shareholder, officer or Director at such address as appears on the records of the Corporation, and such notice shall be deemed to be given at the time when the same shall be thus mailed. Section 6. Plan of Reorganization. The term "Plan of Reorganization" ------------------------------------- shall mean the Debtors' Second Amended Joint Plan of Reorganization, together with any modifications thereto as may be filed by the debtors and debtors-in-possession, in the United States Bankruptcy Court for the Northern District of Texas, Dallas Division, in the following Chapter 11 reorganization cases: In Re: Pizza Inn, Inc. f/k/a PZ Acquico, Inc., Debtor, Case No. 389-35942-HCA-11; In Re: Memphis Pizza Inns, Inc., Debtor, Case No. 389-35944-HCA-11; and In Re: Pantera's Corporation, Debtor, Case No. 389-35943-HCA-11, as approved by the Bankruptcy Court. ARTICLE XI - INDEMNIFICATION OF OFFICERS AND DIRECTORS ------------------------------------------------------ AGAINST LIABILITIES AND EXPENSE IN ACTIONS ------------------------------------------ 1. Indemnification with Respect to Third Party Actions. The --------------------------------------------------------- Corporation shall indemnify any person who was or is a party, or is threatened to be made a party to any threatened, pending or completed action, suit or proceedings, whether civil, criminal, administrative or investigative (other than an action by or in the right of this Corporation) by reason of the fact that he is or was a director, officer, employee or agent of this Corporation, or is or was serving at the request of this Corporation as a director, officer, employee, partner, trustee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys' fees), judgments, fines, taxes and amounts paid in settlement, actually and reasonably incurred by him in connection with such action, suit or proceeding, if he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of this Corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful. The termination of any action, suit or proceeding by judgment, order, settlement, conviction, or upon a plea of nolo contendere or its ---------------- equivalent, shall not, of itself, create a presumption that the person did not act in good faith and in a manner which he reasonably believed to be in or not opposed to the best interests of this Corporation, and, with respect to any criminal action or proceeding, that he had reasonable cause to believe that his conduct was unlawful.

2. Indemnification with Respect to Actions by or in the Right of the -------------------------------------------------------------------- Corporation. This Corporation shall indemnify any person who was or is a party, --------- or is threatened to be made a party to any threatened, pending or completed action, suit by or in the right of this Corporation to procure a judgment in its favor by reason of the fact that he is or was a director, officer, employee or agent of this Corporation, or is or was serving at the request of this Corporation as a director, officer, employee, partner, trustee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys' fees) actually and reasonably incurred by him in connection with the defense or settlement of such action or suit, if he acted in good faith and in a manner he reasonably believed to be in or not opposed to the best interests of this Corporation, except that no indemnification shall be made in respect of any claim, issue or matter if such person shall have been adjudged to be liable for negligence or misconduct in the performance of his duty to the Corporation, unless and only to the extent that the court in which such action or suit was brought, shall determine upon application that, despite the adjudication of liability, but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the court shall deem proper. Any indemnification under this Article XI (unless ordered by a court) shall be made by this Corporation only as authorized in the specific instance upon a determination that indemnification of the director, officer, employee, partner, trustee or agent is proper in the circumstances because he has met the applicable standard of conduct set forth in this Article XI. Such determination shall be made (1) by the Board of Directors by a majority vote of a quorum consisting of Directors who were not parties to such action, suit or proceeding, or (2) if such quorum is not obtainable, or, even if obtainable, a quorum of disinterested Directors so directs, by independent legal counsel in a written opinion, or (3) by the shareholders. To the extent that a director, officer, employee or agent of the Corporation has been successful on the merits or otherwise in defense of any action, suit, or proceeding referred to in this Article XI, or in defense of any claim, issue or matter therein, he shall be indemnified against expenses (including attorneys' fees), actually and reasonably incurred by him, in connection with the action, suit, or proceeding. 3. Payment of Expenses in Advance of Disposition of Action. Expenses --------------------------------------------------------- incurred in defending any actual or threatened civil or criminal action, suit, or proceeding may be paid by this Corporation in advance of the final disposition of such action, suit, or proceeding, as authorized by the Board of Directors in the specific instance upon receipt of an undertaking by or on behalf of the director, officer, employee, partner, trustee or agent to repay such amount, unless it shall be ultimately determined that he is entitled to be indemnified by the Corporation as authorized in this Article XI. 4. Indemnification Provided in this Article Non-Exclusive. The ----------------------------------------------------------- indemnification provided in this Article XI shall not be deemed exclusive of any other rights to which those seeking indemnification may be entitled under any By-law, agreement, vote of shareholders or disinterested Directors or otherwise, both as to action in his official capacity while holding such office, and shall continue as to a person who has ceased to be a director, officer, employee, partner, trustee or agent and shall inure to the benefit of the heirs, executors and administrator of such a person. 5. Definition of "Corporation". For the purposes of this Article XI, ----------------------------- references to this "Corporation" include all constituent corporations absorbed in a consolidation or merger, as well as the resulting or surviving corporation so that any person who is or was a director, officer, employee, partner, trustee or agent of such a constituent corporation as a director, officer, employee, partner, trustee or agent of another enterprise shall stand in the same position under the provision of this Article XI with respect to the resulting surviving corporation in the same capacity. 6. Saving Clause. In the event any provision of this Article XI shall -------------- be held invalid by any court of competent jurisdiction, such holding shall not invalidate any other provisions of this Article XI and any other provisions of this Article XI shall be construed as if such invalid provisions had not been contained in this Article XI. ARTICLE XII - AMENDMENTS --------------------------- Subject to any and all restrictions imposed, or prohibitions provided by the General and Business Corporation Law of Missouri, these By-laws may be altered, amended, suspended, or repealed and new By-laws may be adopted, from time to time, by a majority vote of the Board of Directors.

                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                                 PIZZA INN, INC.
                        (as amended on JANUARY 30, 1999)
     The  undersigned  being the President and Secretary of Pizza Inn, Inc. (the
"Corporation")  do hereby certify that the following RESTATEMENT OF THE ARTICLES
OF  INCORPORATION  OF  PIZZA INN, INC. (the "RESTATED ARTICLES") were adopted by
the unanimous consent of the Board of Directors of the Corporation on August 31,
1990, and the following RESTATED ARTICLES correctly set forth without change the
corresponding  provisions of the Articles of Incorporation of the Corporation as
theretofore  amended, and the following RESTATED ARTICLES supercede the original
Articles  of  Incorporation  of the Corporation and all amendments thereto.  The
incorporator  of  the  Corporation  was  Roy  Breeling, 5074 South 107th Street,
Omaha,  Nebraska  68127.
                             ARTICLE I
     The  name  of  this  Corporation  shall  be  PIZZA  INN,  INC.
                             ARTICLE II
     The  period  of  the  Corporation's  duration  is  perpetual.
                             ARTICLE III
3.1 The  purposes  for  which  this Corporation is organized are the following:
 (1)  To acquire, lease,  own, hold, manage, conduct and/or otherwise operate a
fast  food  service facility  and/or facilities, including, but not limited to,
food  vending facilities, and/or other connection therewith to conduct, perform
and/or  otherwise  operate  services  and  facilities  ancillary  thereto.
 (2)  To acquire, and  pay  for  in cash, stock or bonds of this Corporation or
otherwise,  the good  will,  rights,  assets  and property, and to undertake or
assume  the whole  or any part of the obligations or liabilities of any person,
firm,  association  or  corporation.
 (3)  To acquire, hold, use, sell, assign, mortgage, lease and grant licenses
and franchises in respect of, letters patent of the United States or any foreign
country,  patent  rights,  licenses and privileges, inventions, improvements and
processes,  copyrights,  trademarks  and  trade  names, relating to or useful in
connection  with  any  business  of  this  Corporation.
 (4) To  acquire  by  purchase,  subscription or otherwise and to receive, hold,
own,  guarantee, sell, assign, exchange, transfer, mortgage, pledge or otherwise
dispose of or deal in and with any of the shares of the capital stock, or voting
trust  certificates  in  respect  of  the  shares  of  the capital stock, scrip,
warrants,  rights,  bonds,  debentures,  notes,  trust  receipts,  and  other
securities,  obligations,  choses  in  action  and  evidences of indebtedness or
interest  issued  or  created  by  any  corporations,  joint  stock  companies,
syndicates, associations, firms, trusts or persons, public or private, or by the
government  of the United States of America, or by any foreign government, or by
any  state,  territory, province, municipality or other political subdivision or
by  any governmental agency and as owner thereof to possess and exercise all the
rights,  power  sand  privileges  of  ownership,  including the right to execute
consents  and  vote thereon, and to do any and all acts and things, necessary or
advisable  for  the  preservation,  protection,  improvement  and  enhancement
invention  value  thereof.
 (5) To  borrow  or raise moneys for any of the purposes of the Corporation, and
from  time  to  time without limit as to amount, to draw, make, accept, endorse,
execute  and issue promissory notes, drafts, bills of exchange, warrants, bonds,
debentures  and  other negotiable or non-negotiable instruments and evidences of
indebtedness,  and  to  secure  the  payment  of any thereof and of the interest
thereon  by  mortgage  upon  or pledge, conveyance or assignment in trust of the
whole  or any part of the property of the corporation, whether at the time owned
or  thereafter  acquired, and to sell, pledge or otherwise dispose of such bonds
or  other  obligations  of  the  Corporation  and  for  its  corporate purposes.
 (6) To  purchase,  receive,  take by grant, gift, devise, bequest or otherwise,
lease,  or otherwise acquire, own, hold, improve, employ, use and otherwise deal
in  and  with  real  or  personal  property,  or  any interest therein, wherever
situated,  and  to  sell, convey, lease, exchange, transfer or otherwise dispose
of,  or mortgage or pledge, all or any of the Corporation's property and assets,
or  any  interest  therein,  wherever  situated.
 (7) To  purchase,  receive or otherwise acquire, hold, own, pledge, transfer or
otherwise dispose of its own shares, provided that it shall not purchase, either
directly  or  indirectly,  its  own shares when its net assets are less than its
stated  capital  or when, by so doing, its net assets would be reduced below its
stated  capital.
 (8) To  aid  either  by  loans  or  by  guarantee of securities or in any other
manner, any corporation, domestic or foreign, any shares of stock, or any bonds,
debentures,  evidences  of  indebtedness or other securities whereof are held by
this  Corporation  or  in  which  it shall have any interest, and to do any acts
designed  to protect, preserve, improve, or enhance the value of any property at
any  time  held or controlled by this Corporation or in which it at the time may
be  interest.
 (9) To  do  any  or  all of the things hereinabove enumerated alone for its own
account,  or  for  the  account  of  others,  or  as the agent for others, or in
association  with  others  or by or through others, and to enter into all lawful
contracts  and  undertakings  in  respect  thereof.
 (10) To have  one  or  more  offices,  to  conduct  its  business, carry on its
operations  and promote its objects within and without the State of Missouri, in
other  states,  the  District  of  Columbia,  the  territories,  colonies  and
dependencies  of  the  United  States,  in foreign countries and anywhere in the
World,  without  restriction  as  to place, manner or amount, but subject to the
laws  applicable thereto; and to do any or all of the things herein set forth to
the  same  extent  as  a natural person might or could do and in any part of the
world,  either  alone  or  in  company  with  others.
 (11) In general, to carry on any other business in connection with each and all
of  the foregoing or incidental thereto, and to carry on, transact and engage in
any  and  every  lawful business or other lawful thing calculated to be of gain,
profit  or  benefit  to  the Corporation as fully and freely as a natural person
might  do,  to the extent and in the manner, and anywhere within and without the
State  of  Missouri,  as  it  may  from  time to time determine; and to have and
exercise each and all of the powers and privileges, either direct or incidental,
which  are given and provided by or are available under the laws of the State of
Missouri  in  respect  of general and business corporations organized for profit
thereunder;  provided,  however,  that  the  Corporation shall not engage in any
activity  for  which a Corporation may not be formed under the laws of the State
of  Missouri.
     None  of the purposes and powers specified in any of the paragraphs of this
ARTICLE  III  shall  be  in  any  way  limited  or restricted by reference to or
inference  from  the  terms  of any other paragraph, and the purposes and powers
specified  in  each  of  the paragraphs of this ARTICLE III shall be regarded as
independent  purposes  and  powers.  The  enumeration  of  specific purposes and
powers  in this ARTICLE III shall not be construed to restrict in any manner the
general purposes and powers of this Corporation, nor shall the expression of one
thing  be  deemed  to  exclude  another,  although  it  be  of like nature.  The
enumeration  of  purposes  or powers herein shall not be deemed to exclude or in
any  way  limit  by  inference any purposes or powers which this Corporation has
power  to  exercise, whether expressly by the laws of the State of Missouri, nor
hereafter  in  effect,  or  implied by any reasonable construction of such laws.
                               ARTICLE IV
 4.1  The total  number  and  designation  of  shares  of capital stock that the
Corporation shall have the authority to issue is Twenty-Six Million (26,000,000)
     shares of Common Stock, with the par value of one cent ($.01) per share and
Five  Million  (5,000,000)  shares of Preferred Stock, with the par value of one
dollar  ($1.00)  per  share.
 4.2 Each holder of Common Stock shall be entitled to cast one (1) vote for each
share  of  Common  Stock  issued  and outstanding in his or her name.  No Common
Stock  shall be issued without voting rights.  Except as hereinafter provided in
Section  5.7,  Preferred  Stock  shall  be non-voting unless converted to Common
Stock.

                           [Sections 4.3-4.17 deleted]
                                ARTICLE V
 5.1  The distinctive  designation  of  the series of Preferred Stock authorized
hereby  shall  be  "10%  Non-Voting Cumulative Convertible Preferred Stock" (the
"Preferred Stock").  The number of authorized shares of Preferred Stock shall be
     5,000,000.  Shares of Preferred Stock which have been issued and reacquired
in  any  manner,  including shares purchased or redeemed, shall (upon compliance
with  any applicable provisions of the General Corporation Law of Missouri) have
the status of authorized and unissued shares.  The Preferred Stock shall only be
issued  prior  to August 1, 1992 in lieu of payment of interest on the Term Loan
pursuant  to the Amended and Restated Credit Agreement.  Any reallocation of the
respective  interests  of  Lloyds  Bank Plc and Kleinwort Benson Limited between
themselves with respect to ownership of the Preferred Stock shall not be subject
to  the  provisions  of Section 4.10.  Except as hereinafter provided in Section
5.7,  the  Preferred  Stock  shall  be  non-voting;  provided, however, that the
Preferred  Stock  may  be  converted into voting Common Stock as hereinafter set
forth  in  Section  5.5  hereof.
 5.2 The  holders  of  shares  of  Preferred Stock shall be entitled to receive,
when,  as  and  if  declared  by  the  Board  of Directors, out of funds legally
available  therefor,  dividends  at  the  annual rate of ten percent ($0.10) per
share,  and  no  more.  Such  dividend  shall be cumulative and shall be payable
within  110  days after the end of the Corporation's fiscal year commencing with
the  first  fiscal  year  ended  subsequent  to  the  issuance  of any shares of
Preferred  Stock  and  within  110  days  of  the  end of each fiscal year ended
thereafter  (each of such dates being a "dividend payment date") with respect to
each  fiscal  year  of  the Corporation ending subsequent to the issuance of any
shares of Preferred Stock, to stockholders of record on the respective date, not
exceeding  50  days  preceding such dividend payment date, as shall be fixed for
this  purpose by the Board of Directors in advance of payment of each particular
dividend.  In  the event that Preferred Stock has been outstanding for less than
a full fiscal year or the Corporation shall have changed its fiscal year, as the
case  may be, such dividend shall accrue at the annual rate of 10% only for such
period  of  time as such Preferred Stock shall have been issued and outstanding.
All  dividends  paid with respect to shares of Preferred Stock shall be paid pro
rata  to  the holders entitled thereto.  Dividends on such Preferred Stock shall
be  fully  cumulative  and shall accrue (whether or not earned or declared) from
and  after  their respective issuance date.  Holders of Preferred Stock will not
be  entitled  to  any  dividends, whether payable in cash, property or stock, in
excess  of  full  cumulative  dividends.  No interest or sum of money in lieu of
interest  shall  be  payable  in  respect  of  any accumulated unpaid dividends.
 5.3 (a)     In  the  event  of  any  voluntary  or  involuntary  liquidation,
dissolution  or  winding  up of the affairs of the Corporation, then, before any
distribution  or  payment  shall  be  made  to  the holders of Common Stock, the
holders  of  shares  of Preferred Stock then outstanding shall be entitled to be
paid  out  of  the  assets  of the Corporation available for distribution to its
shareholders  an amount in cash equal to $1.00 for each share of Preferred Stock
outstanding  (which  amount  is  hereinafter  referred  to  as  the "liquidation
preference"),  together  with  an amount in cash equal to all accrued and unpaid
dividends  thereon to the date fixed for liquidation, dissolution or winding up.
Except  as  provided in the preceding sentence, holders of Preferred Stock shall
not  be entitled to any distribution in the event of liquidation, dissolution or
winding  up of the affairs of the Corporation.  If the assets of the Corporation
are  not  sufficient  to  pay  in  full  the liquidation payments payable to the
holders  of  outstanding  shares of the Preferred Stock, then the holders of all
such shares shall share ratably in any distribution of assets in accordance with
the  amount  which would be payable on such distribution if the amounts to which
the  holders  of outstanding shares of Preferred Stock are entitled were paid in
full.
 (b) For  the  purposes  of  this  Section  5.3,  neither  the  voluntary  sale,
conveyance, exchange or transfer (for cash, shares of stock, securities or other
consideration)  of  all  or  substantially  all of the property or assets of the
Corporation  nor  the  consolidation or merger of the Corporation with any other
corporation  shall  be  deemed  to  be  a  voluntary or involuntary liquidation,
dissolution  or  winding  up  of  the  Corporation,  unless such voluntary sale,
conveyance,  exchange, transfer, consolidation, or merger shall be in connection
with  a  plan  of  liquidation,  dissolution  or  winding up of the Corporation.
 5.4 (a)     Subject  to  subsection  (b) of this Section 5.4, to the extent the
Corporation  shall  have  funds  legally  available  for  such  redemption,  the
Corporation, at the option of the Board of Directors, may redeem, in whole or in
     part, the shares of Preferred Stock at the time outstanding, at any time or
from  time  to time, upon notice given as hereinafter specified, at a redemption
price  of $1.00 per share, together with accrued and unpaid dividends thereon to
the  redemption  date.
   (b) Notwithstanding the foregoing provisions of Section 5.4(a) hereof, unless
the full cumulative dividends on all outstanding shares of preferred Stock shall
have  been paid or contemporaneously are declared and paid for all past dividend
periods,  none  of  the  shares of preferred Stock shall be redeemed pursuant to
Section  5.4(a)  hereof  unless  all  outstanding  shares of Preferred Stock are
simultaneously  redeemed.
(c)On or prior to 100 days after the end of each fiscal year of the Corporation,
commencing  with  the  fiscal year ending in 1991, to the extent the Corporation
shall  have  funds  legally  available  therefor, the Corporation shall apply an
amount  equal  to  Excess  Cash  Flow as of the end of the immediately preceding
fiscal  year of the Corporation to mandatory redemption, in whole or in part, of
the  shares  of  Preferred  Stock  at the time outstanding, upon notice given as
hereinafter  specified,  at a redemption price of $1.00 per share, together with
accrued  and  unpaid dividends thereon to the redemption date.  If any shares of
Preferred  Stock  shall  be  outstanding  on  August  1, 1995, to the extent the
Corporation shall have funds legally available for such payment, the Corporation
shall  redeem all outstanding shares of Preferred Stock at a redemption price of
$1.00  per  share,  together  with  accrued  and unpaid dividends thereon to the
redemption  date.
     (d) If the Corporation shall fail to discharge its obligation to redeem any
outstanding shares of Preferred Stock pursuant to Section 5.4(c) hereof (the
"Mandatory Redemption Obligation"), the Mandatory Redemption Obligation shall be
discharged as soon as the Corporation is able to discharge much Mandatory
Redemption Obligation. If and so long as the Mandatory Redemption Obligation
with respect to the Preferred Stock shall not be fully discharged, the
Corporation shall not declare or pay any dividend or make any distribution on,
or, directly or indirectly, purchase, redeem or satisfy any mandatory
redemption, sinking and/or other similar obligations in respect of Common Stock
(other than as a result of a reclassification of Common Stock, or the exchange
or conversion of one class or series of Common Stock for or into another class
or series of Common Stock, or other than through the use of the proceeds of a
substantially contemporaneous sale of the Common Stock) or any warrants, rights
or options exercisable for or convertible into any of the Common Stock.
     (e) In the event that fewer than all the outstanding shares of Preferred
Stock are to be redeemed, the number of shares to be redeemed shall be
determined by the Board of Directors and the shares shall be redeemed on a pro
rata basis among holders of Preferred Stock.
   (f) In the event that the Corporation shall redeem shares of Preferred Stock,
notice of every redemption of shares of Preferred Stock shall be mailed by first
 class mail, postage prepaid, and mailed not less than 30 days nor more than 60
days prior to the redemption date addressed to the holders of record of the
shares to be redeemed at their respective last addresses as they shall appear on
the  books  of  the  Corporation;  provided,  however, that failure to give such
notice  or  any  defect  therein  or in the mailing thereof shall not affect the
validity of the procedure for the redemption of any shares of Preferred Stock to
be  redeemed  except as to any holder to whom the Corporation has failed to give
such  notice  or except as to any holder to whom notice was defective. Each such
notice  shall  state:  (i)  the  redemption  date;  (ii) the number of shares of
Preferred  Stock  to  be  redeemed and, if less than all the shares held by such
holder  are  to be redeemed, the number of such shares to be redeemed; (iii) the
redemption  price;  (iv)  the place or places where certificates for such shares
are  to  be  surrendered  for  payment  of  the  redemption  price; and (v) that
dividends  on  the shares to be redeemed will cease to accrue on such redemption
date.
(g)  Notice  having  been mailed as aforesaid and provided that on or before the
redemption date specified in such notice all funds necessary for such redemption
shall  have been set aside by the Corporation, separate and apart from its other
funds,  in trust for the pro rata benefit of the holders of the shares so called
for redemption, so as to be and to continue to be available therefor, then, from
and  after  the  redemption  date  dividends on the shares of Preferred Stock so
called  for redemption shall cease to accrue, and said shares shall no longer be
deemed  to  be  outstanding and shall not have the status of shares of Preferred
Stock,  and all rights of the holders thereof as shareholders of the Corporation
(except  the  right to receive from the Corporation the redemption price and any
accrued  and  unpaid  dividends)  shall cease. Upon surrender in accordance with
said notice of the certificates for any shares so redeemed (properly endorsed or
assigned for transfer, if the Board of Directors shall so require and the notice
shall  so  state),  such  shares  shall  be  redeemed  by the Corporation at the
redemption price aforesaid. In case fewer than all the shares represented by any
such certificate are redeemed, a new certificate or certificates shall be issued
representing  the  unredeemed  shares  without  cost  to  the  holder  thereof.
(5.5)  Upon the occurrence of a default resulting from the Corporation's failure
to  make  a scheduled payment of principal or accrued interest on the Term Loan,
the  Revolving  Credit Loan or the Asset Paydown Loan (as such loans are defined
in the Plan) and the continuance of such default for 90 calendar days, the Agent
for the Banks (as defined in the Plan) will be entitled to convert all shares of
Preferred  Stock  into  shares  of  Common  Stock equal to 51% of the issued and
outstanding  shares of Common Stock on a fully diluted basis; provided, however,
that  the  Agent will only be entitled to consummate the foregoing conversion if
at  the  time  of default the Agent is holding shares of Preferred Stock with an
aggregate  par  value equal to or greater than $250,000.00; and provided further
that  in  the  event  the  Corporation  has  reduced  the  outstanding principal
indebtedness  on  such  loans  to  an aggregate of $15,000,000.00, the Preferred
Stock  will  be  converted  into  a lesser percentage of Common Stock on a fully
diluted basis as defined by the following formula: (par value of Preferred Stock
held  by  the  Agent  on  the date of exercise of conversion, divided by the par
value  of  the  maximum  amount of Preferred Stock previously issued) times 51%.
5.6  No holder of shares of stock authorized or issued pursuant to ARTICLE IV or
this  ARTICLE V shall have any preferential or preemptive rights of subscription
to  any  shares  of  capital  stock of this Corporation, either now or hereafter
authorized,  or  to  any  obligations  convertible  into  capital  stock of this
Corporation,  issued  or  sold,  nor  any rights of subscription to any thereof,
other than such rights, if any, as are hereinabove stated in this Article V with
respect  to  the  Preferred  Stock.
5.7  The holders of the Common Stock shall have the exclusive right to vote upon
all  questions  presented for shareholder vote, and the holders of the Preferred
Stock  shall  have  no  right to vote upon any such question except as otherwise
expressly  provided  by  Missouri law, these Articles of Incorporation or by any
other law, rule or regulation to which the Corporation is or may become subject.
5.8  The Corporation reserves the right to alter, amend, or repeal any provision
contained  in  its  Articles  of  Incorporation  in  the manner now or hereafter
prescribed  by  the  statutes  of  Missouri, and all rights and powers conferred
herein  are  granted  subject  to  this  reservation;  and,  in  particular, the
Corporation  reserves  the  right  and  privilege  to  amend  its  Articles  of
Incorporation  from  time to time so as to authorize other or additional classes
of shares (including preferential shares), to increase or decrease the number of
shares  of any class now or hereafter authorized, to establish, limit or deny to
stockholders  of  any class the right to purchase or subscribe for any shares of
stock  of  the  Corporation of any class, whether now or hereafter authorized or
whether  issued for cash, property or services or as a dividend or otherwise, or
to  purchase  or  subscribe  for  any  obligations, bonds, notes, debentures, or
securities  or  stock  convertible  into  shares  of stock of the Corporation or
carrying  or  evidencing any right to purchase shares of stock of any class, and
to  vary  the  preferences,  priorities,  special  powers,  qualifications,
limitations,  restrictions  and  the  special  or  relative  rights  or  other
characteristics  in respect to the shares of each class, and to accept and avail
itself  of  or  subject  itself  to,  the provisions of any statutes of Missouri
hereafter  enacted  pertaining to general and business corporations, to exercise
all  the  rights,  powers  and  privileges conferred upon corporations organized
thereunder or accepting the provisions thereof and to assume the obligations and
duties  imposed  therein, upon the affirmative vote of the holders of a majority
of  the  shares  of  each  class  whose  separate  vote  is  required  thereon.

                                      ARTICLE VI

     In  the  absence  of  fraud,  no  contract or other transaction between the
Corporation  and  any  other  person, corporation, firm, syndicate, association,
partnership,  or  joint  venture  shall  be  wholly  or partially invalidated or
otherwise  affected  by  reason of the fact that one or more of the directors of
the  Corporation  are  or  are  to  become  Directors  or officers of such other
corporation,  firm,  syndicate or association, or members of such partnership or
joint  venture,  or  are pecuniarily or otherwise interested in such contractual
transaction,  provided,  that  the  fact  such  director  or  directors  of  the
Corporation  are  so  situated  or  so interested or both, shall be disclosed or
shall  have  been  known  to  the  Board  of  Directors of the Corporation.  Any
director  or  directors  of the Corporation who is also a director or officer of
such  other  corporation,  firm,  syndicate  or association, or a member of such
partnership,  or  joint  venture, or pecuniarily or otherwise interested in such
contract  or  transaction,  may  be  counted  for the purpose of determining the
existence  of  a  quorum  at  any  meeting  of  the  Board  of  Directors of the
Corporation  which  shall  authorize any such contract or transaction and in the
absence  of  fraud,  and  as long as he acts in god faith, any such director may
vote there at to authorize any such contract or transaction, with like force and
effect  as if he were not a director or officer of such other corporation, firm,
syndicate,  or association, or a member of such partnership or joint venture, or
pecuniarily  or  otherwise  interested  in  such  contract or transaction; it is
expressly  provided,  however, that the Board of Directors may not authorize the
contract  or  transaction  without  the  affirmative  vote  of a majority of the
disinterested directors, even though the disinterested directors constitute less
than  a  quorum.

                                      ARTICLE VII

     The street address of the registered office of the Corporation is 906 Olive
Street,  St.  Louis,  Missouri  63101,  and the initial registered agent at such
address  is  CT  Corporation  System.

                                      ARTICLE VIII

8.1  The  business  and affairs of the Corporation shall be managed by, or under
the  direction  of, a Board of Directors.  The number of directors to constitute
the  Board  of  Directors  is  seven  (7).
8.2  The  directors  shall  be  divided into two (2) classes with respect to the
time  for  which  they  severally  hold office, designated Class I and Class II.
Class  I shall be composed of four (4) directors who shall hold office until the
1994  Annual  meeting and until their respective successors shall be elected and
shall  qualify.  Class  II shall be composed of three (3) directors (the initial
members of this class being designated in the Plan), who shall hold office until
the  annual  meeting  of  the  shareholders  in  1993 and until their respective
successors  shall  be elected and shall qualify.  Upon expiration of the initial
terms  of the office of directors as classified above, their successors shall be
elected  for  a  term  expiring  at  the  annual  meeting  of  the Corporation's
shareholders  held in the second year following the year of their election.  Any
director elected to fill any vacancy on the Board of Directors shall hold office
for  the  remainder  of  the  full  term of the class of directors in which such
vacancy  occurs.
8.3  Any  vacancy on the Board of Directors arising from the death, resignation,
retirement, disqualification or removal from office of one or more directors may
be  filled by a majority of the Board of Directors then in office, although less
than  a  quorum,  or  by a sole remaining director.  At any time until August 1,
1995, the shareholders shall have the power by vote of the holders of 75% of the
shares  of  stock then entitled to vote at any meeting expressly called for that
purpose,  to  remove  any  director from office with or without cause; provided,
however,  that notwithstanding the foregoing, during the initial terms of office
of  the Class I and Class II Directors, no director shall be removed from office
except  for  cause,  cause being defined solely as fraud, physical disability or
mental  incapacity.  Any  director elected to fill a vacancy shall have the same
remaining  term  as  that  of  his  or  her  predecessor.
8.4  The  method  of  nomination and conduct of the election of directors at the
annual  meeting  of  shareholders  shall  be  prescribed  in  the  By-Laws.
8.5  Notwithstanding  any  other  provision  of these Articles of Incorporation,
until  August  1,  1995, no amendment, alteration or repeal of this Article VIII
shall  be  effective  unless  approved  by the holders of shares of stock of the
Corporation  representing  at least 75% of the votes entitled to be cast thereon
at  a  meeting  of  the  shareholders  duly  called  for  consideration  of such
amendment.

                                      ARTICLE IX

     The  private  property  of  the  stockholders  shall  not be subject to the
payment  of  the  corporate  debts  of  the  Corporation.

                                      ARTICLE X

     10.1     The  Corporation  shall  have  and  exercise all powers and rights
conferred  upon  corporations  by  the  General  and Business Corporation Law of
Missouri  and any enlargement of such powers conferred by subsequent legislative
acts;  and,  in  addition  thereto,  the Corporation shall have and exercise all
powers and rights, not otherwise denied corporations by the General and Business
Corporation  Law  of Missouri, as are necessary, suitable, proper, convenient or
expedient  to  the  attainment  of  the purposes set forth in Article III above.
     10.2     Except  as  may  be otherwise specifically provided by statute, or
the Articles of Incorporation or the By-laws of the Corporation, as from time to
time amended, all powers of management, direction and control of the Corporation
shall  be,  and  hereby  are,  vested  in  the  Board  of  Directors.
10.3     The  By-laws  of  the  Corporation  may  from  time to time be altered,
amended, suspended or repealed, or new By-laws may be adopted by a majority vote
of  the  Board  of  Directors,  subject  to any and all restrictions imposed, or
prohibitions  provided, by the General and Business Corporation Law of Missouri.
10.4     The  Board  of  Directors  may  designate an Executive Committee in the
manner  and  subject  to  the  limitations  set  forth  in  the  By-laws  of the
Corporation.
10.5     The  directors  shall have power to hold their meetings and to keep the
books  (except  any books required to be kept in the State of Missouri, pursuant
to  the  laws  thereof)  at  any  place within or without the State of Missouri.

                                      ARTICLE XI

11.1 The  Corporation  may  agree  to  the  terms  and conditions upon which any
director  or  officer  accepts  his  office or position and in its By-laws or by
contract may agree to indemnify and protect each and all of such persons and any
     person  who,  at  the  request  of  the Corporation served as a director or
officer of another Corporation in which this Corporation owned stock against all
costs  and expenses reasonably incurred by any or all of them, and all liability
imposed  or  threatened  to  be imposed upon any or all of them, by reason of or
arising  out  of their or any of them being or having been a director or officer
of  this  Corporation  or  of  such  other  corporation;  but any such By-law or
contractual  provision  shall  not  be exclusive of any other right or rights of
any  such director or officer to be indemnified and protected against such costs
and  liabilities  which  he  may  otherwise  possess.
11.2 The  Corporation  shall  indemnify  any  person who was or is a party or is
threatened  to  be  made a party to any threatened, pending or completed action,
suit  or  proceedings,  whether civil, criminal, administrative or investigative
(other  than  an action by or in the right of this Corporation) by reason of the
fact  that  he  is  or  was  a  director,  officer,  employee  or  agent of this
Corporation,  or  is  or  was  serving  at  the request of this Corporation as a
director,  officer,  employee, partner, trustee or agent of another corporation,
partnership,  joint  venture,  trust  or  other  enterprise,  against  expenses
(including  attorneys'  fees),  judgments,  fines,  taxes  and  amounts  paid in
settlement  actually  and  reasonably  incurred  by  him in connection with such
action,  suit  or  proceeding  if  he  acted  in  good  faith and in a manner he
reasonably  believed  to  be  in  or  not  opposed to the best interests of this
Corporation,  and,  with  respect  to  any criminal action or proceeding, had no
reasonable  cause  to  believe his conduct was unlawful.  The termination of any
action, suit or proceeding by judgment, order, settlement, conviction, or upon a
plea  of  nolo  contendere  or  its  equivalent,  shall not, of itself, create a
          ----------------
presumption  that  the person did not act in good faith and in a manner which he
reasonably  believed  to  be  in  or  not  opposed to the best interests of this
Corporation, and, with respect to any criminal action or proceeding, that he had
reasonable  cause  to  believe  that  his  conduct  was  unlawful.
11.3 This  Corporation  shall  indemnify  any person who was or is a party or is
threatened  to  be  made a party to any threatened, pending or completed action,
suit  by  or in the right of this Corporation to procure a judgment in its favor
by  reason  of the fact that he is or was a director, officer, employee or agent
of  this Corporation, or is or was serving at the request of this Corporation as
a director, officer, employee, partner, trustee or agent of another corporation,
partnership,  joint  venture,  trust  or  other  enterprise  against  expenses
(including  attorneys'  fees)  and  amounts  paid  in  settlement  actually  and
reasonably  incurred by him in connection with the defense or settlement of such
action  or suit if he acted in good faith and in a manner he reasonably believed
to be in or not opposed to the best interests of this Corporation except that no
indemnification  shall  be  made  in respect of any claim, issue or matter as to
which  such  person  shall  have  been  adjudged  to be liable for negligence or
misconduct  in the performance of his duty to the Corporation unless and only to
the  extent  that  the  Court  in  which  such  action or suit was brought shall
determine  upon  application  that, despite the adjudication of liability but in
view  of all the circumstances of the case, such person is fairly and reasonably
entitled  to  indemnify for such expenses which the Court shall deem proper. Any
indemnification  under this Article XI (unless ordered by a Court) shall be made
by  this  Corporation  only  as  authorized  in  the  specific  instance  upon a
determination  that indemnification of the director, officer, employee, partner,
trustee  or  agent  is  proper  in  the  circumstances  because  he  has met the
applicable standard of conduct set forth in this Article XI.  Such determination
shall  be  made  (1)  by  the  Board of Directors by a majority vote of a quorum
consisting of Directors who were not parties to such action, suit or proceeding,
or  (2)  if  such  quorum is not obtainable, or, even if obtainable, a quorum of
disinterested  Directors  so  directs, by independent legal counsel in a written
opinion,  or  (3)  by the shareholders.  To the extent that a director, officer,
employee  or  agent  of  the  Corporation  has  been successful on the merits or
otherwise  in  defense  of  any  action, suit, or proceeding referred to in this
Article  XI,  or  in  defense of any claim, issue or matter therein, he shall be
indemnified against expenses, including attorneys' fees, actually and reasonably
incurred  by  him  in  connection  with  the  action,  suit,  or  proceeding.
11.4 Expenses  incurred  in defending any actual or threatened civil or criminal
action,  suit  or  proceeding  may be paid by this Corporation in advance of the
final  disposition of such action, suit or proceeding as authorized by the Board
of  Directors  in  the specific instance upon receipt of an undertaking by or on
behalf  of  the  director, officer, employee, partner, trustee or agent to repay
such  amount  unless it shall be ultimately determined that he is entitled to be
indemnified  by  the  Corporation  as  authorized  in  this  Article  XI.
11.5 The  indemnification  provided  by  this  Article  XI  shall  not be deemed
exclusive  of  any  other  rights  to which those seeking indemnification may be
entitled  under  any  By-law,  agreement,  vote of shareholders or disinterested
Directors  or  otherwise,  both  as to action in his official capacity and as to
action in another capacity while holding such office, and shall continue as to a
person  who  has caused to be a director, officer, employee, partner, trustee or
agent  and shall inure to the benefit of the heirs, executors and administrators
of  such  a  person.
11.6 For  the  purposes  of  this  Article  XI, references to this "Corporation"
include  all  constituent  corporations absorbed in a consolidation or merger as
well  as the resulting or surviving corporation so that any person who is or was
a  director,  officer, employee, partner, trustee or agent of such a constituent
corporation  as  a  director,  officer,  employee,  partner, trustee or agent of
another enterprise shall stand in the same position under the provisions of this
Article  XI  with  respect  to  the  resulting surviving corporation in the same
capacity.
11.7 In  the event any provision of this Article XI shall be held invalid by any
court  of  competent  jurisdiction,  such holding shall not invalidate any other
provisions  of this Article XI and any other provisions of this Article XI shall
be  construed  as  if  such  invalid  provisions  had not been contained in this
Article  XI.

IN WITNESS WHEREOF, the undersigned, C Jeffrey Rogers, President, has executed this instrument and its Assistant Secretary has affixed its corporate seal hereto and attested said seal as of the 17th day of March, 1999. (seal) PIZZA INN, INC. ATTEST: By: /s/ B. Keith Clark /s/ C. Jeffrey Rogers B. Keith Clark C. Jeffrey Rogers Secretary President THE STATE OF TEXAS ) ) COUNTY OF DALLAS ) I _____________________, Notary Public, do hereby certify that on this 17th day of March, 1999, personally appeared before me C. Jeffrey Rogers, who, being by me first duly sworn, declared that he is the President of Pizza Inn, Inc. that he signed the foregoing document as President of the Corporation, and that the statements therein contained are true. ___________________________ Notary Public, State of My Commission Expires: ________________________ _________________________________ Printed Name of Notary Public

EXHIBIT  31.1
- -------------

EXHIBIT  31.1
                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
           PURSUANT TO SECTION 3.22 OF THE SARBANES-OXLEY ACT OF 2002

I,  Ronald  W. Parker, President and Chief Executive Officer of Pizza Inn, Inc.,
certify  that:

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

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

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

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

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

b.     Designed  such  internal control over financial reporting, or caused such
internal  control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and  the preparation of financial statements for external purposes in accordance
with  generally  accepted  accounting  principles;

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

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

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

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

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


Date:  November  8,  2004          By: /s/ Ronald W. Parker


                                     Ronald  W.  Parker
                                     President  and  Chief  Executive  Officer
                                    (Principal  Executive  Officer)
                                     Director






EXHIBIT  31.2
- -------------
EXHIBIT  31.2

                  CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
           PURSUANT TO SECTION 3.22 OF THE SARBANES-OXLEY ACT OF 2002

I,  Shawn  M. Preator, Chief Financial Officer (Principal Accounting Officer) of
Pizza  Inn,  Inc.,  certify  that:

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

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

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

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

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

b.     Designed  such  internal control over financial reporting, or caused such
internal  control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting
and  the preparation of financial statements for external purposes in accordance
with  generally  accepted  accounting  principles;

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

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

1.     The  registrant's other certifying officer and I have disclosed, based on
our  most recent evaluation of internal control over financial reporting, to the
registrant's  auditors  and  the  audit  committee  of the registrant's board of
directors:

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

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


November  8,  2004
                                By: /s/ Shawn M. Preator
                                        Shawn  M.  Preator
                                        Chief  Financial  Officer
                                        Principal  Accounting  Officer




EXHIBIT  32.1


           CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED
            PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
This  certification  is intended to accompany the Quarterly Report of Pizza Inn,
Inc.  (the  "Company")  on Form 10-Q for the period ended September 26, 2004, as
filed  with  the  Securities  and  Exchange  Commission  on the date hereof (the
"Report"), and is given solely for the purpose of satisfying the requirements of
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act  of  2002.  The  undersigned,  in  my  capacity  as  set forth below, hereby
certifies  that:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934;  and

2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


        November 8, 2004               /s/ Ronald W. Parker
                                           Ronald W. Parker
                                           President and Chief Executive Officer





Exhibit  32.2

EXHIBIT  32.2


           CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED
            PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
This  certification  is intended to accompany the Quarterly Report of Pizza Inn,
Inc.  (the  "Company")  on Form 10-Q for the period ended September 26, 2004, as
filed  with  the  Securities  and  Exchange  Commission  on the date hereof (the
"Report"), and is given solely for the purpose of satisfying the requirements of
18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act  of  2002.  The  undersigned,  in  my  capacity  as  set forth below, hereby
certifies  that:

1.     The Report fully complies with the requirements of section 13(a) or 15(d)
of  the  Securities  Exchange  Act  of  1934;  and

2.     The  information contained in the Report fairly presents, in all material
respects,  the  financial  condition  and  results of operations of the Company.


    November 8, 2004                                        /s/ Shawn M. Preator
                                                                Shawn M. Preator
                                                         Chief Financial Officer