SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-QSB

(Mark One)

[x]     Quarterly Report under Section 13 or 15 (d) of the Securities Exchange Act of 1934

For the quarterly period ended January 13, 2002.

OR

[  ]     Transition Report Pursuant to Section 13 Or 15 (D) of the Securities Exchange Act Of 1934

Commission file number 0-12701

For the transition period from _______________ to _____________

-----------------------------
CUCOS INC.

(Exact name of small business issuer as specified in its charter)

|LOUISIANA                                          | 72-0915435         
|-------------------------------------------------- | -------------------
|(State or other jurisdiction of                    | (IRS Employer      
|incorporation or organization)                     | Identification No.)
|                                                   |                    
|110 Veterans Blvd., Suite 222, Metairie, Louisiana | 70005              
|(Address of principal executive offices)           | (Zip Code)         

Issuer's telephone number, including area code--504-835-0306

Check whether the issuer: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Exchange Act during the post 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X]          No [  ]
State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date:  2,663,605 shares of common stock, no par value, as of February 10, 2002.  
Transitional Small Business Disclosure Format (check one):
Yes [   ]         No [ X ]

Part I--Financial Information

CUCOS INC.
BALANCE SHEET



|                                                                                                                                                                                     | Jan. 13, 2001
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | -------------
|                                                                                                                                                                                     | UNAUDITED    
|Assets                                                                                                                                                                               |              
|Current Assets                                                                                                                                                                       |              
|Cash                                                                                                                                                                                 | $  222,133   
|Receivables less allowance for doubtful accounts of $26,439                                                                                                                          | 70,391       
|Inventories                                                                                                                                                                          | 114,977      
|Prepaid Expenses                                                                                                                                                                     | 178,980      
|Other Current Assets                                                                                                                                                                 | 3,608        
|TOTAL CURRENT ASSETS                                                                                                                                                                 | 590,089      
|                                                                                                                                                                                     |              
|Property and Equipment                                                                                                                                                               |              
|Equipment                                                                                                                                                                            | 1,699,869    
|Leasehold Improvements                                                                                                                                                               | 2,863,130    
|                                                                                                                                                                                     | 4,562,999    
|Less Accumulated Depreciation and Amortization and Impairment Reserves                                                                                                               | 3,006,998    
|                                                                                                                                                                                     | 1,556,001    
|                                                                                                                                                                                     |              
|Deferred Costs Less Accumulated Amortization of $143,350                                                                                                                             | 178,824      
|Other Assets                                                                                                                                                                         | 214,646      
|TOTAL ASSETS                                                                                                                                                                         | $2,539,560   
|                                                                                                                                                                                     |              
|Liabilities and Shareholders' Equity                                                                                                                                                 |              
|Current Liabilities                                                                                                                                                                  |              
|Trade Accounts Payable                                                                                                                                                               | 1,242,891    
|Accrued Interest                                                                                                                                                                     | 790,828      
|Accrued Expenses                                                                                                                                                                     | 468,977      
|Current Portion of Long-Term Debt                                                                                                                                                    | 53,542       
|Current Portion of Debt in Default                                                                                                                                                   | 3,105,031    
|TOTAL CURRENT LIABILITIES                                                                                                                                                            | 5,661,269    
|                                                                                                                                                                                     |              
|Long-Term Debt, Less Current Portion                                                                                                                                                 | 326,142      
|Deferred Revenue                                                                                                                                                                     | 192,464      
|                                                                                                                                                                                     |              
|Net Capital Deficiency                                                                                                                                                               |              
|Convertible Preferred Stock, No Par Value - 1,000,000 
          Shares Authorized, 400,000 Issued and Outstanding,
          Stated at Liquidation Preference Value of $1 Per Share | 400,000      
|Common Stock, No Par Value - 20,000,000 Shares
          Authorized, 2,663,605 Shares Issued and Outstanding                                                                         | 5,264,649    
|Additional Paid-in Capital                                                                                                                                                           | 110,788      
|Retained Earnings (Deficit)                                                                                                                                                          | (9,415,752)  
|NET CAPITAL DEFICIENCY                                                                                                                                                               | (3,640,315)  
|TOTAL LIABILITIES AND NET CAPITAL DEFICIENCY                                                                                                                                         | $2,539,560   

See Notes to Financial Statements

Part I--Financial Information

CUCOS INC.
STATEMENTS OF OPERATIONS
UNAUDITED

|                                                                     | 12 Weeks      | 12 Weeks      | 28 Weeks      | 28 Weeks     
|-------------------------------------------------------------------- | ------------- | ------------- | ------------- | -------------
|                                                                     | Ended         | Ended         | Ended         | Ended        
|                                                                     | Jan. 13, 2002 | Jan. 14, 2001 | Jan. 13, 2002 | Jan. 14, 2001
|Restaurant Operations                                                |               |               |               |              
|Sales of Food and Beverages                                          | $2,818,348    | $3,176,305    | $6,891,552    | $7,735,104   
|Restaurant Expenses:                                                 |               |               |               |              
|Cost of Sales                                                        | 726,350       | 796,066       | 1,826,306     | 1,976,083    
|Restaurant Labor and Benefits                                        | 1,023,131     | 1,216,196     | 2,467,687     | 2,887,655    
|Other Operating Expenses                                             | 471,103       | 484,672       | 1,262,719     | 1,390,400    
|Occupancy Expenses                                                   | 326,648       | 359,423       | 772,974       | 866,280      
|Total Restaurant Expenses                                            | 2,547,222     | 2,856,357     | 6,329,586     | 7,120,418    
|Income from Restaurant Operations                                    | 271,126       | 319,948       | 561,966       | 614,686      
|                                                                     |               |               |               |              
|Royalties and Franchise Revenues, Net of Expenses of $751 and $1,394 | 24,341        | 23,647        | 59,180        | 57,840       
|Commissary and Other Income                                          | 8,055         | 5,940         | 16,248        | 12,655       
|                                                                     | 303,522       | 349,535       | 637,394       | 685,181      
|                                                                     |               |               |               |              
|Operations Supervision Expenses                                      | 79,807        | 120,198       | 202,881       | 289,673      
|Corporate Expenses                                                   | 185,028       | 243,440       | 448,350       | 508,736      
|Operating Income (Loss)                                              | 38,687        | (14,103)      | (13,837)      | (113,228)    
|                                                                     |               |               |               |              
|Interest Expense                                                     | 147,927       | 167,866       | 320,194       | 379,402      
|Loss Before Income Taxes                                             | (108,240)     | (181,969)     | (334,031)     | (492,630)    
|Income Taxes                                                         | 0             | 0             | 0             | 0            
|Net Loss                                                             | $(108,240)    | $(181,969)    | $(334,031)    | $(492,630)   
|                                                                     |               |               |               |              
|Weighted Average Shares of Common Stock -- Basic and Diluted         | 2,663,605     | 2,663,605     | 2,663,605     | 2,663,605    
|                                                                     |               |               |               |              
|Net Loss Per Share -
Basic and Diluted                               | (0.04)        | (0.07)        | (0.13)        | (0.18)       

See Notes to Financial Statements

Part I--Financial Information

CUCOS INC.
STATEMENTS OF CASH FLOWS
UNAUDITED

|                                                    | 28 Weeks      | 28 Weeks     
|--------------------------------------------------- | ------------- | -------------
|                                                    | Ended         | Ended        
|                                                    | Jan. 13, 2002 | Jan. 14, 2001
|                                                    |               |              
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | $  86,685     | $  (116,842) 
|                                                    |               |              
|INVESTING ACTIVITIES                                |               |              
|Purchase of Property and Equipment                  | (85,940)      | (95,947)     
|                                                    |               |              
|NET CASH USED IN INVESTING ACTIVITIES               | (85,940)      | (95,947)     
|                                                    |               |              
|FINANCING ACTIVITIES                                |               |              
|Proceeds from Borrowing                             | -             | 270,000      
|Principal Payments on Borrowings                    | (20,404)      | (37,111)     
|                                                    |               |              
|NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | (20,404)      | 232,889      
|                                                    |               |              
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS    | (19,659)      | 20,100       
|                                                    |               |              
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD    | 241,792       | 268,712      
|                                                    |               |              
|CASH AND CASH EQUIVALENTS AT END OF PERIOD          | $222,133      | $  288,812   
|                                                    |               |              
|NON CASH FINANCING AND INVESTING ACTIVITIES         | -             | -            

See Notes to Financial Statements

CUCOS INC.
NOTES TO FINANCIAL STATEMENTS  (UNAUDITED)
1.     The Company:  Cucos Inc. (the "Company") owns and franchises Mexican restaurants under the name "Cucos".  At January 13, 2002, ten Company-owned restaurants and four franchised restaurants were in operation.  At the end of the Comparable Quarter, there were twelve company-owned and four franchised restaurants in operation.  Two company-owned restaurants closed during the second half of Fiscal 2001.   
2.     Fiscal Year:  The Company uses a 52/53 week year for financial reporting purposes with the Company's fiscal year ending on the Sunday closest to June 30 of each year.  Fiscal 2002 will end on June 30, 2002, and consists of one sixteen-week quarter that ended October 21, 2001, and three twelve-week quarters ending January 13, 2002, and April 7, 2002, and June 30, 2002.  Fiscal years 2001 and 2002 are both 52 week years.
3.     The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principals.  It is suggested that these financial statements be read in conjunction with the Company's Annual Report for the fiscal year ended July 1, 2001.  In the opinion of management, these financial statements contain all normal recurring adjustments necessary to fairly present the financial results for the sixteen weeks ended October 21, 2001.  Operating results for the period shown are not necessarily indicative of the operating results expected for the full fiscal year ending June 30, 2002.  
4.     Per share amounts are based on the weighted average number of shares of common stock and dilutive common stock equivalents outstanding.  
5.     Because of the Company's recurring losses from operations, its net capital deficiency, and its default on its credit facility, there is substantial doubt about the Company's ability to continue as a going concern.  The Company has taken steps to refocus its operations, reverse sales declines and increase restaurant profitability.  However, considering, among other things, the Company's historical operating losses and the current lack of commitments from third parties to provide short-term or long-term financial resources, there can be no assurance that this action will have the expected effect on the Company's results of operations and its cash flows in fiscal 2002.

|ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION
|------- | -------------------------------------------------------------------------------------

RESULTS OF OPERATIONS

Sales of Food and Beverage for the twelve weeks ended January 13, 2002 (the "Current Quarter") decreased $357,957 (11.2%) to $2,818,348 from $3,176,305 for the twelve weeks ended January 14, 2001 (the "Comparable Quarter").  The decrease in sales is primarily the result of two fewer restaurants in operation during the Current Quarter versus the Comparable Quarter.  The restaurants in Pascagoula, Mississippi, and Birmingham, Alabama, were closed in the second half of Fiscal 2001.  In addition, the restaurant in Ruston, Louisiana, experienced a 24% decline in sales due to operational problems with previous management in the restaurant, competitive intrusion, and a decline in advertising media.  It is possible that additional declines in sales in Ruston or other individual restaurants could result in the closing of such restaurants and charges for impairment of property and equipment under Statement of Financial Accounting Standards No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of(SFAS 121).

Sales of Food and Beverages for the twenty eight weeks ended January 13, 2002 (the "Current First Half") decreased $843,552 (10.9%) to $6,891,552 from $7,735,104.  The decrease is primarily due to ten restaurants in operation during the Current First Half compared to twelve in operation during the Comparable First Half.  Restaurants in operation during both Halves ("Comparable Restaurants") experienced a 5% decrease in guest counts or 2% of sales.

Restaurant Expenses in the Current Quarter decreased $309,135 (10.8%) to $2,547,222 from $2,856,357 in the Comparable Quarter.  The closed restaurants accounted for $292,976 of the decrease.  Comparable Restaurants' expenses declined approximately 1%.

During the Current First Half, restaurant expenses declined $790,832 (11.1%) to $6,329,586 from $7,120,418 during the Comparable First Half.  Expenses for Comparable Restaurants open throughout both halves decreased $69,395 (10.7%) to $6,315,427 during the Current First Half from $6,384,822 in the Comparable First Half.

A summary of the components of restaurant expenses are:



|Description                   | Current Quarter | Comparable Quarter
|----------------------------- | --------------- | ------------------
|                              |                 |                   
|Cost of Sales                 | 25.77%          | 25.06%            
|Restaurant Labor and Benefits | 36.30           | 38.30             
|Other Operating Expenses      | 16.72           | 15.26             
|Occupancy Costs               | 11.59           | 11.32             
|Total Restaurant Expenses     | 90.38%          | 89.93%            

Operations Supervision Expenses declined $40,391 (33.6%) to $79,807 in the Current Quarter compared to $120,198 in the Comparable Quarter.  The decrease is primarily the result of a reduction in supervisory personnel.

Operations Supervision Expenses declined $86,792 (30%) to $202,881 in the Current First Half compared to $289,673 in the Comparable First Half.  The decrease is primarily a reduction in the labor and benefit costs of supervisory personnel.

Corporate Expenses declined $58,412 (24%) to $185,028 in the Current Quarter compared to $243,440 in the Comparable Quarter.  The decrease is attributed to a reduction in personnel and decreased expenses related to the settlement of a lawsuit incurred in the Comparable Quarter.

Corporate Expenses declined $60,386 (11.9%) to $448,350 in the Current First Half compared to $508,736 in the Comparable First Half.  The reduction is primarily attributed to personnel reductions and decreased expenses associated with the lawsuit discussed above.

Interest Expenses decreased $20,939 (12.5%) to $146,927 in the Current Quarter compared to $167,866 in the Comparable Quarter.  Interest Expense decreased $59,208 (15.6%) to $320,194 in the Current First Half compared to $379,402 in the Comparable First Half.  This decrease reflects reduced interest expense associated with the Company's major lender based on declining interest per the amortization schedules.

LIQUIDITY AND CAPITAL RESOURCES
During the Current First Half, the Company's operating activities provided $86,685 in cash, versus cash used of $116,842 during the Comparable First Half.  During the Comparable First Half, the Company, pursuant to a forbearance agreement, remitted $240,000 to its commercial lender.  
Net cash used by investing activities was $85,940 in the Current First Half compared to cash used of $95,947 during the Comparable First Half for purchases of property and equipment.  Such purchases occurred throughout several of the Company's restaurants and related to normal replacements and leasehold improvements.  
Net cash used by financing activities was $20,404 during the Current First Half compared to cash provided of $232,889 during the Comparable First Half.  During the Comparable First Half, the Company signed a line of credit agreement with Jacksonville Restaurant Acquisition Corp. ("JRAC") for a maximum of five million dollars.  $270,000 was drawn down from the line during the Comparable Quarter.  Payments on long term debt was $20,404 during the Current First Half and $37,111 during the Comparable First Half.    
The Company considers earnings before interest, taxes, depreciation and amortization (EBITDA) to be a relevant indicator of liquidity.  EBITDA is not a measure defined by accounting principles generally accepted in the United States, however.  The amounts presented below may not be comparable to similarly titled measures reported by other companies.  EBITDA increased to $204,501 for Current First Half compared to $124,193 during the Comparable First Half.

|                                                        | EBITDA                  
|------------------------------------------------------- | ------------------------
|                                                        | Twenty Eight Weeks Ended
|                                                        | Jan. 13, 2002           
|                                                        |                         
|Net Loss                                                | $(334,031)              
|                                                        |                         
|Add:                                                    |                         
|Depreciation and amortization of property and equipment | 218,338                 
|Interest                                                | 320,194                 
|                                                        |                         
|EBITDA                                                  | $204,501                

The Company has been in default under its credit facility with AMRESCO, its principal commercial lender, since October 17, 1999.  In May 1999, the Company and AMRESCO entered into a forbearance agreement whereby the commercial lender agreed to defer the Company's requirement to make required principal and interest payments for May - July 1999 until April 2001, and to defer required principal payments for August - October 1999 until April 2001. The Company was unable to make the required payments beginning October 1, 1999.  On October 17, 1999, the company received notice from AMRESCO that under the terms of the credit facility, the entire principal amount outstanding, $3,105,031, was immediately due, and AMRESCO could take possession of the assets pledged as collateral.  On September 29, 2000, AMRESCO agreed pursuant to a forbearance agreement, to not exercise its right to the collateral until October 31, 2000.  Since October 31, 2000, AMRESCO has extended month to month forbearance agreements with the stipulation that the Company pay required interest payments each month, and the Company either refinances its debt, merge, or sell the Company. The Company was not able to pay the required interest payments beginning in October 2001 and continuing through February 2002.  
On February 15, 2002, Earth Petroleum (Earth), an affiliate of JRAC, entered into an agreement with AMRESCO
to purchase for $2,927,500 from AMRESCO the debt owed by the Company (the
"AMRESCO Debt").  The purchase price of the AMRESCO Debt is to be paid as follows: $40,000 due and paid on February 15, 2002, $25,000 due
and paid on February 26, 2002, $500,000 due March 8, 2002, and the remainder on March 22, 2002. If Earth
does not make the payments due March 8 or March 22, 2002, it may extend the final payment date for the balance of the purchase price through April 30, 2002 for an additional payment of $50,000. Earth may prepay at any time without penalty. In the event Earth does not complete purchase of the debt from AMRESCO, amounts paid will not be credited against the debt. Further, in the event Earth does not complete purchase of the debt from AMRESCO, the Company will
be expected to surrender to a receiver to be selected by AMRESCO all the
Company's assets that serve as collateral for the AMRESCO Debt.  Such
assets constitute all or substantially all of the assets of the Company. 
The receiver would then be expected to sell those assets to the highest bidder in a commercially reasonably manner. In the event of such a sale, Cucos and Earth would have the right of first refusal to match the highest bidder prior to closing of such a sale, provided that Cucos or Earth would remit payment in a lump sum of cash.

There can be no assurance that Earth will be able to complete its obligations under the February 15, 2002 agreement with AMRESCO. On September 29, 2000, the Company entered into a ten year Line of Credit Agreement (the "Credit Agreement") with JRAC, the Company's majority shareholder.  Under the terms of the Credit Agreement, JRAC may lend the Company up to $5 million for working capital, payment of outstanding indebtedness, refurbishing units, establishing new units, and future acquisitions.  The loan is secured by substantially all of the assets of the Company.  Advances will accrue interest at an annual rate equal to three percentage points above the prime-lending rate of Wells Fargo Bank.  JRAC will receive an origination fee of two percent of the amount of each cash advance. The Company has the right to prepay in whole or part at any time any indebtedness outstanding under the Credit Agreement.  
During fiscal 2001, JRAC advanced a total of $320,000 to the Company.  Further advances under this line of credit are subject to the ability of JRAC to fund such advances.  The Company believes that JRAC currently lacks such ability.  Under the terms of the Credit Agreement, the Company was scheduled to begin monthly principal and interest payments on January 1, 2001, but has not done so.  JRAC has not, at this time, placed the Company in default or initiated collection proceedings against the Company. 
FORWARD-LOOKING STATEMENTS  
Forward-looking statements regarding management's  present plans or expectations for new unit openings, remodels, other capital expenditures, the financing thereof, and disposition of impaired units, involve risks and uncertainties relative to return expectations and related allocation of resources, and changing economic or competitive conditions, as well as the negotiation of agreements with third parties, which could cause actual results to differ from present plans or expectations, and such differences could be material.  Similarly, forward-looking statements regarding management's  present expectations for operating results involve risk and uncertainties relative to these and other factors, such as advertising effectiveness and the ability to achieve cost reductions, which also would cause actual results to differ from present plans.  Such differences could be material.  Management does not expect to update such forward-looking statements continually as conditions change, and readers should consider that such statements speak only as to the date hereof.

Part II - Other Information
ITEM 1.     LEGAL PROCEEDINGS.
None, except as previously reported.  
ITEM 2.     CHANGES IN SECURITIES.
None.    
ITEM 3.     DEFAULTS UPON SENIOR SECURITIES.
The Company has a credit facility with a commercial lending institution. This credit facility consists of a term loan to be repaid in monthly payments through December 2007, and is secured by the restaurant operating properties. 
The Company has been in default under its credit facility with its principal commercial lender since October 17, 1999.  In May 1999, the Company and its commercial lender entered into a forbearance agreement whereby the commercial lender agreed to defer the Company's requirement to make required principal and interest payments for May - July 1999 until April 2001, and to defer required principal payments for August - October 1999 until April 2001. The Company was unable to make the required payments beginning October 1, 1999.  On October 17, 1999, the company received notice from its lender that under the terms of the credit facility, the entire principal amount outstanding, $3,105,031, was immediately due, and the lender could take possession of the assets pledged as collateral.  On September 29, 2000, the commercial lender agreed pursuant to a forbearance agreement, to not exercise its right to the collateral until October 31, 2000.  Since October 31, 2000, the commercial lender has extended month to month forbearance agreements with the stipulation that the Company pay required interest payments each month, and the Company either refinances its debt, merge, or sell the Company.  The Company was not able to pay the required interest payment in October, 2001.  There can be no assurance that the commercial lender will continue to forbear from attempting to enforce rights against its collateral.  If the commercial lender were to attempt to enforce such rights, the Company could be required to cease operations or to operate only under the protection of the United States Bankruptcy Courts.  
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.
         None
b.      Reports on Form 8-K.
         None.



CUCOS INC.
SIGNATURE

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.

|                         |  | CUCOS INC.                    
|------------------------ |  | ------------------------------
|                         |  | (Registrant)                  
|                         |  |                               
|                         |  |                               
|                         |  |                               
|Date:  February 26, 2002 |  | By: /s/ James W. Osborn       
|                         |  | James W. Osborn, President and
|                         |  | Chief Executive Officer