UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

                                   ----------
                                    FORM 10-K

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

      For the fiscal year ended            December 31, 2003
                                ------------------------------------------------

                                       OR

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

      For the transition period from ___________  to ___________


                         Commission file number 0-11877
                                                -------


                                ELXSI CORPORATION
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             Delaware                                           77-0151523
---------------------------------                          -------------------
  (State or other jurisdiction                               (I.R.S. Employer
of incorporation or organization)                           Identification No.)


3600 Rio Vista Avenue, Suite A, Orlando FL                        32805
----------------------------------------------             -------------------
   (Address of principal executive offices)                     (Zip Code)


Registrant's telephone number, including area code:            (407) 849-1090
                                                           -------------------


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

      Title of each class             Name of each exchange on which registered
------------------------------       ------------------------------------------
             None                                    Not Applicable


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

   Common Stock, par value $0.001, and associated Common Stock Purchase Rights
   ---------------------------------------------------------------------------
                                (Title of class)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. [X] Yes  [ ] No

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

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2). [ ] Yes [X] No

The approximate aggregate market value of the voting stock held by
non-affiliates of the Registrant, based upon the closing price of the Common
Stock on June 30, 2003, as reported by The Nasdaq Stock Market was approximately
$8,461,000. On March 16, 2004, the Registrant had outstanding 4,012,197 shares
of Common Stock.

              DOCUMENTS OR PARTS THEREOF INCORPORATED BY REFERENCE

Portions of the Registrant's Form 10-K/A to be filed on or before April 29, 2004
are incorporated by reference into Part III of this report.

<PAGE>

This Annual Report on Form 10-K (this "10-K") includes forward-looking
statements, particularly in the "Management's Discussion and Analysis of
Financial Condition and Results of Operations" section (Item 7 herein).
Additional written or oral forward-looking statements may be made by or on
behalf of the Company from time to time, in filings with the Securities and
Exchange Commission, in press releases and other public announcements, or
otherwise. All such forward-looking statements are within the meaning of that
term in Section 27A of the Securities Act of 1933, as amended, and Section 21E
of the Securities Exchange Act of 1934, as amended. Such statements may include,
but not be limited to, projections of revenue, income, losses and cash flows,
plans for future capital and other expenditures, plans for future operations,
financing needs or plans, plans relating to products or services, estimates
concerning the effects of litigation or other disputes, as well as expectations
and assumptions relating to any or all of the foregoing, relating to the
Company, its subsidiaries and/or divisions.

Although the Company believes that its forward-looking statements are based on
expectations and assumptions that are reasonable, forward-looking statements are
inherently subject to risks and uncertainties, some of which can not be
predicted. Accordingly, no assurance can be given that such expectations or
assumptions will prove to have been correct, and future events and actual
results could differ materially from those described in or underlying the
forward-looking statements. Among the factors that could cause future events and
actual results to differ materially are: the demand for the Company's products
and services and other market acceptance risks; the presence in the Company's
markets of competitors with greater financial resources, and the impact of
competitive products and services and pricing; the loss of any significant
customers or group of customers; general economic and market conditions
nationally and (in the case of Bickford's) in New England; the ability of Cues
to develop new products; capacity and supply constraints or difficulties; the
emergence of future opportunities; the Company's ability to collect certain
related party notes receivable; changes in the value of certain investments
pledged to secure related party receivables; the Company's ability to meet
certain covenant requirements under its borrowing agreements; the ability of the
Company to utilize its deferred tax assets; the Company's ability to collect
outstanding accounts receivable; and the effects of the Company's accounting
policies.

More detail regarding these and other important factors that could cause actual
results to differ materially from such expectations, assumptions and
forward-looking statements ("Cautionary Statements") may be disclosed in this
10-K, other Securities and Exchange Commission filings and other public
announcements of the Company. All subsequent written and oral forward-looking
statements attributable to the Company, its subsidiaries or divisions or persons
acting on their behalf are expressly qualified in their entirety by the
Cautionary Statements.

The Company assumes no obligation to update its forward-looking statements or
advise of changes in the expectations, assumptions and factors on which they are
based.



                                        2
<PAGE>

                                     PART I

ITEM 1.  BUSINESS

GENERAL

ELXSI Corporation (together with its subsidiaries, the "Company") is a Delaware
corporation that operates principally through its two wholly-owned subsidiaries,
ELXSI, a California corporation ("ELXSI"), and Bickford's Family Restaurants,
Inc., a Delaware corporation ("BFRI"). Operations consist of two business
segments: restaurant operations and equipment manufacturing.

On July 1, 1991, ELXSI acquired 30 restaurants operating under the Bickford's or
Bickford's Family Fare ("Bickford's Restaurants") names and 12 restaurants
operating under the Howard Johnson's name from Marriott Family Restaurants, Inc.
These Bickford's restaurants were located in Massachusetts, Vermont, New
Hampshire, Rhode Island and Connecticut.

On December 30, 2000, EXLSI contributed and transferred to a newly-formed,
wholly owned subsidiary, Bickford's Holdings Company, Inc. ("BHC"), the
Bickford's Restaurants and substantially all of their related operations, assets
and liabilities. Immediately thereafter, the existing Bickford's Restaurants,
operations, assets and liabilities were contributed and transferred by BHC to
another newly-formed, wholly-owned subsidiary, BFRI. In January 2004, the
Company implemented a corporate restructuring of its subsidiaries as a result of
which: (1) ELXSI (New Hampshire), Inc., a Delaware corporation ("ELXSI NH"),
became a wholly-owned direct subsidiary of ELXSI; (2) Bickford's Restaurants,
LLC ("Bickford's LLC"), a Delaware limited liability company, became 99% owned
by ELXSI NH and 1% owned by ELXSI; and (3) BHC became a direct wholly-owned
subsidiary of Bickford's LLC. BFRI remained a wholly-owned direct subsidiary of
BHC.

During 2003, three Bickford's Restaurants were closed; one in Marlboro, MA was
sold and others in Stoughton, MA and Haverhill, MA terminated their leases. In
addition, one new restaurant opened in Brighton, MA under a Tavern concept and
three existing restaurants (Kingston and Framingham, MA and Mystic, CT) were
also converted to this Tavern concept. The Tavern concepts serve the Bickford's
breakfasts with more upscale quality menu selections for lunch and dinner. In
addition, the Bickford's corporate office building in Boston, MA was sold and
was leased back by the Company for a period of three years. As of December 31,
2003, the Company had 61 restaurants owned and operated by BFRI (hereinafter
referred to as the "Restaurants", "Restaurant Operations").

On October 30, 1992, ELXSI acquired Cues, Inc., of Orlando, Florida and its two
wholly-owned subsidiaries, Knopafex, Ltd., of Toronto, Canada, and Cues B.V., of
Maastricht, the Netherlands. The Cues business in the United States is owned and
operated as a division of ELXSI ("Cues US"). Cues US, Knopafex Ltd. and Cues
B.V. are hereinafter collectively referred to as "Cues" or the "Cues Division".
Cues is principally engaged in the manufacturing and servicing of video
inspection and rehabilitation equipment for wastewater and drainage systems
which we sell primarily to municipalities, service contractors and industrial
users.

                                        3
<PAGE>

FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

Reference is made to the information set forth in Note 13 (Segment Reporting) to
the Consolidated Financial Statements included herein, which information is
hereby incorporated by reference herein.

RESTAURANT OPERATIONS

Restaurant Operation sales were $66,370,000, $68,928,000 and $73,159,000 in
2003, 2002 and 2001, respectively, representing 67.3%, 69.7% and 69.4% of the
total net sales of the Company during 2003, 2002 and 2001, respectively.

The Restaurants, which are all located in New England, are generally
family-oriented facilities that offer full-service meals. Featuring a
breakfast-anytime menu that is available all day long as well as lunch and
dinner items, Bickford's appeals to customers who are interested in a high
quality, casual, low-to moderately priced meals. The Company has been successful
in marketing the breakfast menu concept to customers regardless of the time of
day, and has expanded lunch and dinner patronage by also offering improved
traditional lunch and dinner items. Most menu items are priced between $2.99 and
$15.99. The average guest check in 2003 was $7.77 compared to $7.01 and $6.60 in
2002 and 2001, respectively. With the recent introduction of a new lunch and
dinner menu, we intend to alter the consumer's perception of our Restaurants as
primarily a breakfast chain, so that they begin to recognize our Restaurants as
serving traditional lunch and dinner fare in addition to breakfasts. Breakfast
items and coffee accounted for approximately 66% of food sales in 2003 and
approximately 70% of food sales in each of 2002 and 2001. Coffee alone has
accounted for approximately 10% of sales in each of 2003, 2002 and 2001.

Beginning in 2002 and continuing into 2003, we enhanced our Restaurant's dinner
offerings to include a selection of exciting top quality dinner products
including high quality fresh (never frozen) seafood. Our seafood offerings now
include broiled and fried haddock and scallop dinners, jumbo shrimp cocktail,
fresh belly clams, lobster rolls and lobster casserole dinners along with a
homemade fresh clam chowder. Our breakfast menu is now featuring an already
popular new lobster omelet and lobster benedict dishes. Complementing these
items are high quality choice 12-ounce sirloin strip steaks and a totally fresh
approach on all vegetables served. In addition, we are undertaking a renewed
focus on all aspects of the Restaurant Operations. Operationally, we have chosen
to focus attention on improving the customer's experience in order to reverse
the continued negative customer count trend. A combination of food, service and
facility improvements is being heavily emphasized throughout the chain. Our goal
is to make the Bickford's Restaurants the best value, high quality lunch and
dinner destinations available in the New England market. By dramatically
repositioning our lunch and dinner offerings and generally improving our
execution during the daytime hours, we expect to attract a new level of
customers. Although it will take some time to implement and see results, we
expect that this strategy will have a positive impact on customer counts and
profits going forward.

During 2003, we also implemented a program of adding liquor licenses where
available, upgraded the decor of several of our restaurants, improved our lunch
and dinner menu offerings and implemented other upgrades. To complement these
changes, certain of these restaurants

                                        4
<PAGE>

have had a name change and are operating under a Tavern name variation or under
the name "Bickford's Grille".

Each Restaurant is open seven days a week. Most Restaurants are open from 7:00
a.m. to 11:00 p.m. during the week and later on weekends, with some open 24
hours on the weekends and others open 24 hours every day. Approximately 60% of
weekly sales volume has been generated Friday through Sunday in each of the past
three fiscal years.

While the Company believes that the Restaurants appeal to a wide variety of
customers, they primarily cater to families, and, to a lesser extent, senior
citizens, who tend to be attracted to the high-quality, moderately-priced meals.
Each Restaurant generally draws its customers from within a five-mile radius
and, consequently, repeat business is extremely important to the Restaurants'
success. The Company believes that repeat business accounts for a majority of
Restaurant sales.

Each of the Bickford's Restaurants generally consists of a free-standing
building that covers approximately 2,700 to 7,400 square feet. They are
typically located adjacent to major roads, highways and/or shopping malls and a
few are adjacent to or connected to hotels. Nearly all of the Restaurants
located in communities that permit smoking contain dining areas designated as
smoking and non-smoking. At December 31, 2003, 15 of the Restaurant buildings
were owned, while the remaining 46 Restaurants were either leased or owned
buildings on leased land.

Each Restaurant has a kitchen equipped with grill space and ovens for service of
baked foods. Seating capacity ranges from 90 to 257 people. Five of the
Bickford's Restaurants provide limited counter service.

Restaurant Expansion and Renovation

Capital expenditures during the years ended December 31, 2003, 2002 and 2001
were as follows:

                                          2003           2002           2001
                                       ----------     ----------     ----------
         Expansion                     $1,003,000     $  316,000     $  629,000
         Conversions                      975,000             --             --
         Renovation                       366,000        291,000        554,000
         Refurbishment & equipment
           replacements                 1,132,000      2,840,000      2,677,000
                                       ----------     ----------     ----------
                                       $3,476,000     $3,447,000     $3,860,000
                                       ==========     ==========     ==========

Earnings from operations funded the majority of the above capital expenditures.
The Company currently plans to spend approximately $2,500,000 for renovations,
refurbishments and equipment replacements during 2004. Management believes that
earnings from operations will be sufficient to fund this planned program in
addition to other funding requirements.

In addition, the Company expects that increased profitability of the Restaurants
will come mainly from gaining market share by continuing its programs to improve
food products and service, and through its programs of refurbishing existing
units, opening new units and, to a lesser extent, from price increases.

                                        5
<PAGE>

Sales at the same Bickford's Restaurants for comparable weeks decreased 1.9% in
2003 (55 restaurants), decreased 4.8% in 2002 (57 restaurants) and decreased
4.4% in 2001 (54 Restaurants) over the prior year's sales. Customer counts at
these same Restaurants decreased 10.9% in 2003, decreased 10.3% in 2002 and
decreased 9.3% in 2001 compared to the prior year's counts.

The Company takes an opportunistic approach to the expansion of the Restaurant
Operations. Management evaluates both purchase and lease opportunities, and, in
most instances, the Company favors opening new Restaurants utilizing leased
properties. The Company will generally open a new Restaurant only if it can
reasonably be expected to meet the Company's return on investment criteria,
which is generally an annual return on the investment of approximately 25% to
30%.

Restaurant Management and Supervision

Each Restaurant has a manager and one to three assistant managers, at least one
of whom must be on duty at all times during Restaurant hours. The managers are
responsible for hiring all personnel at the Restaurant level, managing the
payroll and employee hours and ordering necessary food and supplies. Bickford's
has seven district managers who between them cover all the Restaurants. The
district managers are responsible for the complete operation of the Restaurants
located in assigned geographical areas, including responsibility for sales,
profits and compliance with all operational policies and procedures. The
district managers, managers and assistant managers are all salaried personnel,
but are also compensated with performance incentives, which can provide a
significant portion of their total compensation. Bonuses paid under the program
are based principally upon monthly sales volume, attainment of certain cost
targets and restaurant profitability.

Sources and Availability of Materials

Food supplies are distributed by various Company-approved wholesalers and
purveyors, who deliver directly to each Restaurant based on the quoted cost of
individual food items. Essential supplies and raw materials are available from
several sources, and the Company is not dependent upon any one supplier for its
food supplies. These purchases from suppliers are generally done on a verbal
purchase order basis and without any long-term commitments or contracts; however
in 2002, the Company did enter a long-term arrangement with its juice and soda
supplier. The Company does not maintain or engage in any warehousing or
commissary operations.

Seasonality

The Restaurants generally experience slightly higher revenues in the summer
months.

Customers

The Restaurants are not dependent upon a single customer or group of customers,
although a large portion of each Restaurant's customers live within a five-mile
radius thereof and, accordingly, repeat customers are important to Bickford's
success.

                                        6
<PAGE>

Competition

The Restaurants are in direct competition with many local restaurants providing
family-oriented meals, some of which are owned, operated and/or franchised by
national and regional chains, and many of which are larger and have greater
financial resources than the Company. The restaurant business is highly
competitive with respect to price, service, location and food quality. The
Company believes that its attention to quality and service, along with its low-
to moderately-priced menu items, will continue to attract customers. In recent
years the Restaurants have faced increased competition from the expansion of
upscale casual dining chains. The Company believes that the freshness of its
food and its reasonable pricing compare favorably to these concepts.

Employees

At December 31, 2003, the Restaurants employed 2,400 persons, of which 1,910
were part-time hourly employees, 270 were full-time hourly employees and 220
were salaried personnel. This represents a decline from 2,550 persons employed
as of December 31, 2002. None of the Restaurant's employees are represented by a
union.

Trademarks and Service Marks

The Company has registered certain trademarks in the United States Patent and
Trademark office including "Bickford's"(R) and "Breakfast Anytime"(R) . The
Company believes that these and other related marks are of material importance
to the Restaurants's business. Our trademarks and service marks expire at
various times from 2004 to 2008 and we generally intend to renew trademarks and
service marks which expire.

Environmental Matters

The Restaurants are subject to various federal, state and local laws, rules and
regulations relating to the protection of the environment, which are considered
by management to be typical for companies operating in the restaurant industry.
Management believes that compliance therewith will have no material effect on
its capital expenditures, earnings or competitive position.

CUES DIVISION

The Cues Division sales were $32,291,000, $29,900,000 and $32,239,000 in 2003,
2002 and 2001, respectively, representing 32.7%, 30.3%, and 30.6% of the total
net sales of the Company during 2003, 2002 and 2001, respectively.

Cues manufactures systems utilizing closed circuit television and highly
specialized rehabilitation equipment to inspect and repair underground sewer
lines. The infiltration of groundwater into sewer pipelines through leaking
joints and pipe fractures burdens the capacity of sewage treatment plants by
increasing the volume of fluids being treated. Without a tightly maintained pipe
network a treatment plant may become overwhelmed, resulting in raw sewage
flowing into rivers, harbors, lakes or other bodies of water. The U.S.
Environmental Protection Agency through the Clean Water Act imposes severe fines
and penalties for such pollution. Leaking joints and pipe fractures can also
contribute to sewer line damage that can be repaired, in

                                        7
<PAGE>

severe cases, only by costly excavation. Cues mounts its systems in specially
designed trucks and vans, which are sold as mobile units. Cues also designs and
sells a range of portable systems that may be hand-carried or mounted on a
wheeled dolly for ease of transport for use in difficult to access locations. In
addition, Cues provides product servicing and replacement parts for its
customers. Cues's principal customers are municipalities and contractors engaged
in sewer inspection and repair. Cues is not directly engaged in the service
business of maintaining and repairing sewer lines, but rather, primarily focuses
on designing and manufacturing equipment for these uses.

Inspection and Rehabilitation Equipment

Cues's inspection and sealing equipment are integrated systems that provide the
capability of inspecting underground sewer lines via remote control television
cameras. The integrated systems have the capability of creating a permanent
record, on either videotape or electronic digital media, of pipe conditions,
recording distance, slope, defect severity and location using various sensing
instrumentation. In addition, the Company manufactures a line of grout
application equipment for detecting leaking joints through an air pressure
testing device and applying chemical sealant to repair small pipe fractures and
leaking joints.

Cues also manufactures and sells a line of remotely-operated robotic cutting
devices. These cutting devices reinstate or open lateral sewer lines, which are
smaller-diameter pipes leading from residences or businesses into the main sewer
pipes. The laterals become blocked during the in site process of relining the
walls of mainline pipes with various resin-based cured-in-place materials.

Cues's inspection, cutting and sealing systems are placed in sewer lines through
manholes. A television camera, positioned using either a motorized transporter
or pulled on a skid assembly, relays a television picture of the interior of the
sewer line via cable wire to a monitoring station in a mobile unit above ground.
The television inspection system employs a three-inch-diameter color camera that
can be remotely adjusted for close-up viewing of problem areas. By recording the
position of the camera as it moves through the sewer lines, Cues's inspection
and sealing equipment gives customers a permanent record of the condition of
their sewer lines. If the television camera inspection of a sewer line reveals a
leaking joint or pipe fracture, sealing equipment can be introduced and
positioned through use of the camera to make the repair. Once the sealing module
is positioned, inflatable packers seal off the line at either end of the damaged
area and a chemical sealant is applied that penetrates the leak or fracture as
well as the earth surrounding the pipe, hardening to seal the line. The sealing
module may also be used to determine the structural integrity of the joint by
applying air or water pressure against the walls of the joint. This pressure
test enables the customers to detect leaking joints that may not be easily
detected visually.

The sealing module manufactured by Cues is used to repair sewer lines where
infiltration or inflow of water occurs through leaking joints and pipe
fractures. Repairs can last 20 years or more, depending upon the structural
soundness of the sewer line or repaired joints. Cues's sealing equipment is not
designed to repair a severely damaged or collapsed pipe, which must be excavated
and replaced in the traditional manner or repaired by the use of other sewer
line repair technologies such as relining. However, Cues's Kangaroo (TM) cutting
system is used integrally in the structural, in-line methods of repairing
collapsed sewer lines. Cues has also developed a line

                                        8
<PAGE>

of equipment for use in the inspection, but not the repair, of underground water
wells, dams, industrial pipe, potable water lines and large-pipe storm drains.

During 2003, Cues designed and wrote GraniteXP(TM) software, a data collection
program that is the successor to the Cues's DataCap 4.0(TM) software program.
GraniteXP(TM) provides the ability to capture full-length compressed video
inspections in electronic storage media along with the ability to electronically
capture still frame picture images of pipe conditions. The images, along with
other inspection data such as site address, manhole information, defect
severity, slope inclination or gradient, distance and chemical sealing
information, are stored in a database format and may be transmitted via internet
or facsimile for remote review. The data can also be sorted, searched and
printed in reports that include pictures, graphs and text. The advantage of a
computer program over the traditional videotape is primarily time savings for
the city engineers, contractors and other users who are required to review
inspection reports and catalog pipe conditions. The GraniteXP(TM) software is
designed to operate in Windows2000 and WindowsXP operating systems. By having
in-house software engineers able to design and write computer code, management
believes that Cues has an advantage over competitors due to the resulting
ability of Cues to be more responsive to customer requests for customized
reports and features. The GraniteXP(TM) software is installed on shock mounted
computer hardware designed and built by Cues to be rugged for the mobile-unit
environment.

Product Servicing, Replacement Parts and Chemicals

Cues provides product servicing and repairs at its facilities in Orlando,
Florida; Montclair, California; Toronto, Canada; and Maastricht, the
Netherlands. In Orlando and Montclair, Cues also maintains an extensive
inventory of replacement parts for distribution and sale to customers. Cues
generally warrants that all parts, components and equipment that it manufactures
will be free from defects in material and workmanship under normal and intended
use for a period of twelve months from the date of shipment to the customer.
Major items of equipment such as vehicles and generators furnished to, but not
manufactured by, Cues, are covered under the warranty of the third-party
manufacturer of such equipment. Cues recorded warranty expense of approximately
$205,000, $144,000 and $346,000, during the years 2003, 2002 and 2001,
respectively. The decrease in warranty expense during 2002 resulted from a
settlement of approximately $168,000 received from a vendor related to a
specific product that caused excessive warranty in 1999.

Product Development

Cues has an ongoing program to improve its existing products and develop new
products. During the years ended December 31, 2003, 2002 and 2001, Cues expended
approximately $589,000, $387,000 and $266,000, respectively, for product
development, (excluding, in each case, the compensation and benefits expense of
engineering department personnel, which comprises a significant portion of
research and development efforts). Although Cues holds United States patents for
components of its products, management believes that the expiration or
invalidity of any or all of such patents will not have a material adverse effect
on its business. For 2004, Cues currently plans to spend approximately $500,000
(exclusive of such personnel expenses) for product development activities.

                                        9
<PAGE>

Source and Availability of Raw Materials

Cues manufactures certain components of its system and purchases others.
Purchased components include television camera modules, monitors, video
recorders, computer components, generators and vehicles, all of which are
available from a number of sources. These purchases from suppliers are done on a
purchase order basis and without any long-term commitments or contracts.

Cues has agreements with Orlando-area truck dealers to deliver truck bodies that
are used in the manufacture of its mobile units. Under these agreements, Cues
reimburses the dealers' floor plan financing costs for those vehicles held by
the dealer until delivery. Cues does not have any other commitments or contracts
with its truck dealers. Management believes that alternative sources for truck
chassis are available and that the loss of any of its current dealers would not
have a material adverse effect on Cues.

Marketing

Cues markets its products and services in the United States though 13 direct
salesmen. In certain geographic areas of the country Cues markets it products
and services through independent representatives which are non-exclusive (to
Cues), none of whom accounted for more than 5% of the Cues Division's revenues
in any of the last three years. The Company believes that the loss of any of
these salesman or representatives would not have a material adverse effect on
the Cues Division. Cues also employs technical service representatives located
in Orlando, Toronto and Maastricht.

Within North America, Cues's customers include municipalities and contractors
engaged in sewer line inspection and repair as well as privately-owned sewer
systems. No customer accounted for more than 5% of Cues's 2003, 2002 or 2001
sales. Cues participates in trade shows and uses trade magazine advertising in
the marketing of its products and services to North American customers. The Cues
name is well established within its industry, affording it and its products wide
recognition.

Outside North America, Cues markets its products on five continents, either
directly or through non-exclusive (to Cues) independent distributors, agents or
dealers, none of whom accounted for more than 5% of the Cues Division's revenue
in any of the last three years. During 2003, 2002 and 2001, export sales to
foreign countries represented approximately 11%, 10% and 10% of total Cues
sales, respectively. The vast majority of equipment sales to customers in
foreign countries are arranged under U.S. dollar-denominated letter of credit
arrangements and, therefore, currency and payment risks are minimized.

Competition

Competition for the types of product sold by Cues is based mostly on price,
features, service and reliability. Management believes that it competes
effectively in each of these respects. Management also believes that there are
five companies which produce and sell products that are competitive with those
produced by Cues. A significant portion of sales are generated through a bidding
process initiated by municipalities. This process is extremely price sensitive,
requiring Cues to meet or beat competitors' bids in order to secure sales.

                                       10
<PAGE>

Employees

At December 31, 2003, Cues had 170 full and part-time employees. This includes
six employees of Knopafex, Ltd. and four employees of Cues B.V. None of the Cues
Division employees are represented by a union.

Environmental

The Cues Division is subject to various federal, state and local laws, rules and
regulations relating to the protection of the environment, which are considered
by management to be typical for companies operating in the underground pipe
inspection industry. Management believes that compliance therewith will have no
material effect on its capital expenditures, earnings or competitive position.

ITEM 2.  PROPERTIES

Bickford's Restaurants leases land and/or buildings at 46 of its 61 locations,
under lease agreements expiring on various dates (including extension options)
through 2036. The majority of these leases are "triple net", requiring BFRI to
pay taxes, maintenance, insurance and other occupancy expenses related to the
leased premises. The rental payments for a majority of the Restaurant locations
are based upon minimum annual rental payments plus a percentage of their
respective sales.

Below is a summary of the Restaurant properties as of December 31, 2003:

                                    Owned          Leased         Total
                                  ----------     ----------     ----------
         Massachusetts                    10             26             36
         Connecticut                       2              6              8
         Rhode Island                      1              6              7
         New Hampshire                     2              7              9
         Vermont                          --              1              1
                                  ----------     ----------     ----------
             Total                        15             46             61
                                  ----------     ----------     ----------

BFRI also leases a 4,000 square foot building in Boston, Massachusetts, which is
used for the Restaurant Operations management and administrative headquarters.
In addition, BFRI subleases one of its former restaurant locations in
Massachusetts. ELXSI owns a 48,000 square foot office and manufacturing facility
in Orlando, Florida, of which 36,000 square feet are currently being utilized by
its Cues Division for manufacturing, while the remaining 12,000 square feet are
being utilized for Cues and "Corporate" selling, general, and administrative
functions. The Cues Division's old facility, consisting of 26,000 square feet
also located in Orlando, Florida, is being partially used by Cues for
manufacturing and storage, while approximately 12,000 square feet are being
rented to a third party. In addition, Cues rents a 3,000 square foot facility in
Montclair, California for service and sales, Cues B.V. owns an office and
manufacturing facility in Maastricht, the Netherlands, and Knopafex, Ltd. rents
office and manufacturing space in Toronto, Canada.

                                       11
<PAGE>

In order to secure the Company's obligations under its senior bank credit
facility with Wells Fargo Foothill, Inc. ("WFF"), substantially all of the
Company's properties and assets have been pledged as collateral to WFF.

ITEM 3.  LEGAL PROCEEDINGS

On November 25, 2002, James P. Shine ("Shine"), a former officer of the
Restaurant Operations, filed a lawsuit in the Superior Court of the Commonwealth
of Massachusetts, Middlesex County (the `Court") against ELSCI and BFRI (the
"Shine Litigation") seeking certain payments under a letter agreement with ELXSI
dated December 11, 2001 entered into in connection with his exercise of phantom
stock option rights granted to him in 1991. Mr. Shine requested relief in the
form of damages, interest and costs and obtained a $580,000 prejudgment
attachment on three Restaurant properties owned by ELXSI in Middlesex County,
Massachusetts (the Prejudgment Attachment").

In June 2003, the parties entered into an agreement pursuant to which: (1) all
parties are allowing the Shine Litigation to proceed in ordinary fashion, with
good faith adherence to the rules of the Court, but deferring any final
adjudication until March 1, 2007 or such earlier date as required by the Court;
(2) ELXSI and BFRI are not required to repay any portion of the outstanding debt
owed to Mr. Shine until March 1, 2007; (3) until March 1, 2007 ELXSI and BFRI
are required to make quarterly payments of additional compensation to Mr. Shine
equal to an annual rate of 7% on the outstanding debt owed to Mr. Shine; (4) the
court has discharged the Prejudgment Attachment; and (4) Mr. Shine has secured
an attachment on the real property located in Kingston, MA owned by BFRI in the
amount of $785,000.

Other than the Shine Litigation, there are no material pending legal proceedings
(other than ordinary routine litigation incidental to the business) to which the
Company or any of its subsidiaries is a party or of which any of their
respective properties is the subject, nor are there any proceedings known by the
Company to be contemplated by governmental authorities against the Company or
any of its subsidiaries.


                                       12
<PAGE>

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

ELXSI Corporation held its Annual Meeting of Stockholders on November 21, 2003.
At the meeting, the stockholders:

o        approved the re-election of the Board of Directors of ELXSI
Corporation;

o        approved the Company's 2003 Incentive Stock Option Plan; and

o        ratified the appointment of Tedder, James, Worden and Associates, P.A.,
as the Company's independent accountants for fiscal year 2003.


With regard to the re-election of the Board of Directors, the voting was as
follows:

                                                                    Abstentions
                                                   Against/          and Broker
     Nominee                     For               Withheld           Non Votes
     -------                --------------      --------------    --------------
Farrokh H. Kavarana              3,349,539              64,077           598,581
Kevin P. Lynch                   3,349,999              63,617           598,581
Alexander M. Milley              3,349,819              63,797           598,581
Denis M. O'Donnell               3,350,099              63,517           598,581
Robert C. Shaw                   3,349,439              64,177           598,581

With regard to the resolution to approve the Company's 2003 Incentive Stock
Option Plan, holders of 2,338,705 shares of the Company's common stock voted for
the resolution to approve such Plan, while holders of 118,038 shares of common
stock voted against the resolution and holders of 3,326 shares of common stock
abstained from the vote.

Concerning the resolution to ratify the appointment of Tedder, James, Worden and
Associates, P.A. as the Company's independent accountants for fiscal year 2003,
holders of 3,352,240 shares of the Company's common stock voted to ratify such
appointment, while holders of 58,832 shares of common stock voted against the
resolution and holders of 2,544 shares of common stock abstained from the vote.


                                       13
<PAGE>

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
         ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

The Company's Common Stock is traded in the National Market System of The Nasdaq
Stock Market ("Nasdaq"), under the symbol ELXS. The following table sets forth
high and low closing sales prices for the fiscal quarters indicated, as reported
by Nasdaq.

                                     2003                      2002
                             ---------------------     ---------------------
                               High          Low         High          Low
                             --------     --------     --------     --------
         First Quarter       $   3.32     $   2.50     $  10.00     $   6.56
         Second Quarter          4.64         2.51        10.25         5.15
         Third Quarter           3.95         2.80         6.60         3.50
         Fourth Quarter          5.23         3.15         4.05         1.57

On March 16, 2004, the reported last sale price for the Company's Common Stock
was $3.76 per share. The above quotations reflect inter-dealer prices, without
retail mark-up, mark-down or commission and may not necessarily represent actual
transactions.

Holders

As of January 27, 2004, there were 211 holders of record of the Company's Common
Stock.

Dividend History

The Company has never paid a cash dividend and we do not plan to pay any cash
dividends in the foreseeable future. Our current policy is to retain all of our
earnings. In addition, the Company's current senior bank credit facility with
WFF prohibits the Company from declaring or paying cash dividends.

Recent Sales of Unregistered Securities

None

Stock Transfer Agent

The Company's stock transfer agent is Continental Stock Transfer & Trust Co., 2
Broadway, New York, New York 10004, (212) 509-4000.


                                       14
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

The data for fiscal years ended 1999 through 2003 are derived from audited
financial statements of the Company. Selected consolidated financial data should
be read in conjunction with Management's Discussion and Analysis of Financial
Condition and Results of Operations and the Consolidated Financial Statements
and the Notes thereto included elsewhere in this Form 10-K. Historical results
are not necessarily indicative of results to be expected in the future.
<TABLE>
<CAPTION>

                                                                     Year Ended December 31,
                                                 -------------------------------------------------------------
(Amounts in Thousands, Except Per Share Data)       2003         2002         2001         2000         1999
                                                 ---------    ---------    ---------    ---------    ---------
<S>                                              <C>          <C>          <C>          <C>          <C>
Net Sales                                        $  98,661    $  98,828    $ 105,398    $ 103,710    $ 104,143
Costs and Expenses:
  Cost of sales                                    (84,215)     (82,099)     (87,437)     (83,594)     (81,703)
  General and administrative                       (10,219)     (10,125)     (11,874)      (9,544)      (9,014)
  Depreciation and amortization                     (4,107)      (4,235)      (4,579)      (4,318)      (3,870)
  Gain (loss) on sales of property & buildings       1,041         (270)         (86)         (32)         (79)
  Interest income                                       31           22        1,272        1,500          801
  Interest expense                                  (1,573)      (1,550)      (1,844)      (1,303)        (832)
  Other income (expense)                               (66)         182          167         (240)        (214)
  (Provision) benefit for income taxes                 174       (1,149)      (7,507)       6,890       11,118
  Cumulative effect of accounting change                --       (3,172)          --           --           --
                                                 ---------    ---------    ---------    ---------    ---------

Net (loss) income                                $    (273)   $  (3,568)   $  (6,490)   $  13,069    $  20,350
                                                 =========    =========    =========    =========    =========
Net (loss) income per common share
  Basic                                          $    (.07)   $    (.89)   $   (1.61)   $    3.08    $    4.75
                                                 =========    =========    =========    =========    =========
  Diluted                                        $    (.07)   $    (.89)   $   (1.61)   $    2.75    $    4.25
                                                 =========    =========    =========    =========    =========
Weighted average number of common and
 common equivalent shares
  Basic                                              4,012        4,027        4,043        4,246        4,283
  Assumed conversion of options and warrants            --           --           --          512          508
                                                 ---------    ---------    ---------    ---------    ---------
  Diluted                                            4,012        4,027        4,043        4,758        4,791
                                                 =========    =========    =========    =========    =========

Dividends                                                0            0            0            0            0
                                                 =========    =========    =========    =========    =========
Other Data:
Working capital                                  $  10,332    $   2,808    $  (2,767)   $   6,863    $  20,733
Total assets                                        74,305       78,699       88,454      102,522       89,851
Capitalized leases and long term debt                9,617       13,877       20,473       13,253       12,903
Stockholders' equity                                51,911       51,958       55,359       75,179       63,877
</TABLE>


                                       15
<PAGE>

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

See Note 1 to the Consolidated Financial Statements for background on the
Company.

Both the Company's corporate functions and Cues Division have fiscal years
consisting of four calendar quarters ending on December 31. The Restaurant's
fiscal years consist of four 13-week quarters (and, accordingly, one 52-week
period) ending on the last Saturday in December; this requires that every six or
seven years the Restaurant's add an extra week at the end of the fourth quarter
and fiscal year.

RESULTS OF OPERATIONS

YEAR ENDED DECEMBER 31, 2003

The Company's revenues and expenses resulted from the operation of the
Restaurant Operations and Cues Division and the Company's corporate expenses
("Corporate").

Restaurant Operations. The Restaurants had sales of $66,370,000, cost of sales
of $61,489,000, selling, general and administrative expenses of $2,369,000,
depreciation and amortization expense of $3,672,000 and gains on sales of
property and buildings of $1,041,000, resulting in an operating loss of
$119,000. In addition, the Restaurants had $68,000 of interest expense resulting
in a loss before taxes of $187,000.

Cues Division. Cues had sales of $32,291,000, cost of sales of $22,726,000,
selling, general and administrative expenses of $6,642,000 and depreciation and
amortization expense of $435,000, which yielded an operating income of
$2,488,000. In addition, Cues had $90,000 of interest expense, $1,000 of
interest income and $65,000 of other expense, resulting in income before taxes
of $2,334,000.

Corporate. Corporate general and administrative expenses were $1,208,000. The
major components of these expenses were legal expenses, audit and tax compliance
expenses, shareholder services and bank fees. During 2003, the Company did not
record any expense or pay any fees to Cadmus Corporation ("Cadmus") under a
management agreement (see Note 7 to the Consolidated Financial Statements).

During 2003 and 2002, the Company did not make any principal payments to any of
the four persons currently or formerly employed by the Restaurant Operations in
connection with their phantom stock options, which they had exercised in full on
July 2, 2001 (see Note 12 to the Consolidated Financial Statements). Under an
agreed upon deferred payment schedule, these persons were to receive $3,638,000
in the aggregate of which not less than three-quarters of the balance was due to
be paid by October 1, 2002 and the balance on October 1, 2003. The Company pays
additional compensation to these persons equal to 7% per annum on their
principal balances. Accordingly, during 2003 and 2002, the Company recorded
interest expense

                                       16
<PAGE>

of $256,000 and $258,000, respectively. In June 2003, the Company reached a
definitive agreement with one of the participants, who sued the Company for non
payment. The agreement has resulted in the participant receiving a second
position lien on the Kingston, MA restaurant in the amount of $785,000 and the
restructuring of his principal payments so that none are due until 2007. See
Item 3. "Legal Proceedings" above. In January 2004, the three other participants
signed reaffirmation of subordination agreements dated March 2003, which
acknowledges that payments of principal due in connection with their phantom
option will continue to be subordinate to the Company's senior creditor Wells
Fargo Foothill, Inc. ("WFF"). In addition, payments of additional compensation
to these participants can continue provided there are no defaults under the
credit agreement with WFF.

Corporate interest income was $30,000, which excludes all interest accrued
during 2003 on loans to related parties (see Note 7 to the Consolidated
Financial Statements). Interest accrued on these loans during 2003 was
$1,227,000, but the Company received no payments thereon and suffered a
deterioration in the value of the securities pledged as security thereof.
Corporate interest expense was $1,415,000, consisting primarily of the interest
charges on senior bank debt. The Company's senior bank debt lender is WFF; Note
8 to Consolidated Financial Statements of the Company includes information
regarding the terms of the senior bank debt.

During 2003, the Company recorded a consolidated tax benefit of $174,000,
consisting of a current tax expense of $609,000 and deferred tax benefit of
$783,000.

Management periodically evaluates its future earnings likely to be realized
during the remaining life of its net operating loss and tax credit carryforwards
and the resulting anticipated level of realization of these tax loss
carryforwards in determining the amount of the deferred tax asset to record.
Taking into account reasonable and prudent tax planning strategies and future
income projections, the net deferred tax asset of $16,688,000 represents the
amount of net operating loss and tax credit carryforwards that management
believes more likely than not will be realized over their remaining lives. The
remaining valuation allowance is necessary due to the magnitude of these net
operating loss carryforwards and the uncertainty of future income estimates.
Failure to achieve forecasted taxable income would affect the ultimate
realization of the net deferred tax assets.

The Company's ability to utilize its net operating loss and tax credit
carryforwards may be impaired or reduced under certain other circumstances.
Events which may affect these carryforwards include, but are not limited to,
cumulative stock ownership changes of 50% or more over any three-year period, as
defined under the Internal Revenue Code (IRC). Management recognizes that it is
limited in its ability to prevent such cumulative changes in ownership from
occurring. If a change of ownership for tax purposes were to occur -- and no
assurance can be given that one will not occur -- factors such as the number of
common shares issued and outstanding, the market price of such shares, and short
term treasury rates would be used to determine the amount of the tax loss and
credit carryforwards that can be utilized each year under current tax laws.

                                       17
<PAGE>

Earnings Per Share. The 2003 basic and diluted loss per share was $.07. The 2003
weighted average number of shares outstanding for the basic and diluted earnings
per share was 4,012,000. The average stock price during 2003 was $3.35 and the
market price at December 31, 2003 was $4.48.

YEAR ENDED DECEMBER 31, 2002

The Company's revenues and expenses resulted from the operation of the
Restaurant Operations and Cues Division and the Company's Corporate expenses.

Restaurant Operations. The Restaurants had sales of $68,928,000, cost of sales
of $60,301,000, selling, general and administrative expenses of $2,467,000 and
depreciation and amortization expense of $3,723,000, which yielded operating
income of $2,437,000. In addition, the Restaurants had $139,000 of interest
expense, related primarily to mortgage loans and capital leases, and other
expense of $124,000, resulting in income before taxes of $2,174,000.

Cues Division. Cues had sales of $29,900,000, cost of sales of $21,798,000,
selling, general and administrative expenses of $6,710,000 and depreciation and
amortization expense of $512,000, which yielded an operating income of $880,000.
In addition, Cues had $79,000 of interest expense, $12,000 of interest income
and $5,000 of other income, resulting in income before taxes of $818,000.

Corporate. Corporate general and administrative expenses were $948,000. The
major components of these expenses were legal expenses, audit and tax compliance
expenses, shareholder services and bank fees. During 2002, the Company did not
record any expense or pay any fees to Cadmus under a management agreement (see
Note 7 to the Consolidated Financial Statements).

Corporate interest income was $10,000, which excludes all interest accrued
during 2002 on loans to related parties (see Note 7 to the Consolidated
Financial Statements). Interest accrued on these loans during 2002 was
$1,158,000, but the Company received no payments thereon and suffered a
deterioration in the value of the securities pledged as security thereof.
Corporate interest expense was $1,332,000, consisting primarily of the interest
charges on senior bank debt. The Company's senior bank debt lender in 2002 was
Bank of America ("BofA"). See Note 8 to the Consolidated Financial Statements.

During 2002, the Company recorded a consolidated tax expense of $1,149,000,
consisting of a current tax expense of $253,000 and deferred tax expense of
$896,000.

Earnings Per Share. The 2002 basic and diluted loss per share was $0.89. The
2002 weighted average number of shares outstanding for the basic and diluted
earnings per share was 4,027,000. The average stock price during 2002 was $5.87
and the market price at December 31, 2002 was $2.55.

                                       18
<PAGE>

YEAR ENDED DECEMBER 31, 2001

The Company's revenues and expenses resulted from the operation of the
Restaurant Operations and Cues Division and the Company's Corporate expenses.

Restaurant Operations. The Restaurants had sales of $73,159,000, cost of sales
of $63,818,000, selling, general and administrative expenses of $2,499,000 and
depreciation and amortization expense of $3,920,000, which yielded operating
income of $2,922,000. In addition, the Restaurants had $177,000 of interest
expense, related primarily to mortgage loans and capital leases, and other
income of $9,000, resulting in income before taxes of $2,754,000.

Cues Division. Cues had sales of $32,239,000, cost of sales of $23,619,000,
selling, general and administrative expenses of $8,056,000 and depreciation and
amortization expense of $659,000, which yielded an operating loss of $95,000. In
addition, Cues had $121,000 of interest expense, $71,000 of interest income and
$72,000 of other income, resulting in a loss before taxes of $73,000.

Corporate. Corporate general and administrative expenses were $1,319,000. The
major components of these expenses were $721,000 in management fees paid to
Cadmus under a management agreement (see Note 7 to the Consolidated Financial
Statements), legal expenses, audit expenses, and stockholder services and
financial reporting expenses.

Under the terms of the Cadmus management agreement, Cadmus provides ELXSI with
advice and services with respect to its business and financial management and
long-range planning. Specific examples of services historically rendered to the
Company under this management agreement include: (a) furnishing the services of
certain executive officers and other employees of Cadmus; (b) ongoing evaluation
of division management; (c) preparing and reviewing division operating budgets
and plans; (d) evaluating new restaurant locations and menu changes; (e)
identifying, and assisting in the divestiture of, under-performing assets; (f)
evaluating financing options and negotiating with lenders; (g) assisting in the
compliance with securities laws and other public reporting requirements; (h)
communicating with stockholders; (i) negotiating and arranging insurance
programs; (j) monitoring tax compliance; (k) evaluating and approving capital
spending; (l) cash management services; (m) preparing market research; (n)
developing and improving management reporting systems; and (o) identifying and
evaluating acquisition candidates and investment opportunities. It is through
the Cadmus management agreement that the Company is provided the non-director
services of Mr. Milley (except in his capacity as President of Cues, for which
he is directly compensated by ELXSI), the Company's Chairman of the Board,
President and Chief Executive Officer.

Corporate interest income was $1,201,000, consisting primarily of interest on
loans to related parties (see Note 7 to the Consolidated Financial Statements).
Corporate interest expense was $1,546,000, consisting primarily of the interest
charges on senior bank debt. The Company's senior bank debt lender in 2001 was
BofA. See Note 8 to the Company's Consolidated Financial Statements.

                                       19
<PAGE>

During 2001, the Company recorded a consolidated tax expense of $7,507,000,
consisting of a current tax benefit of $497,000 and deferred tax expense of
$8,004,000.

Earnings Per Share. The 2001 basic and diluted loss per share was $1.61. The
2001 weighted average number of shares outstanding for the basic and diluted
earnings per share was 4,043,000. The average stock price during 2001 was $8.44
and the market price at December 31, 2001 was $7.62.

COMPARISON OF 2003 RESULTS TO 2002 RESULTS

Sales during 2003 decreased $167,000, or 0.2%, gross profit decreased by
$2,283,000, or 13.6%, selling, general and administrative expense increased by
$94,000, or 0.9%, and depreciation and amortization decreased by $128,000, or
3.0%, gains on the sales of property and buildings increased $1,311,000,
resulting in a decrease in operating income of $938,000, or 44.7%, in each case
as compared to 2002. Interest expense decreased by $23,000, or 1.5%, interest
income increased by $9,000, or 40.9%, and other expense increased by $248,000,
or 136.3%. As a result, pre-tax income decreased $1,200,000, or 159.4%, in 2003
compared to 2002. In 2003, the Company recorded an income tax benefit of
$174,000 compared to income tax expense of $1,149,000 in 2002. The result of
these changes was a decrease in the net loss before the cumulative effect of an
accounting change of $123,000 in 2003 compared to 2002.

Restaurants Operations. Restaurants sales decreased by $2,558,000, or 3.7%, in
2003 compared to 2002. Same store sales decreased $1,142,000, or 1.9%, in 2003
compared to 2002. Also contributing to the 2003 sales decrease were lost sales
of $2,373,000 due to three closed Restaurants partially offset by an increase in
sales at new and non-comparable Restaurants of $957,000. The same store
Restaurant sales decrease was mainly the result of a decrease in customer counts
of 10.9%, which was partially offset by menu price increases. The decrease in
customer counts was primarily due to new competition and the continuing effect
of the depressed New England economy. Management is continuing to focus on
improving sales at all Restaurants through attention to customer service, food
quality, new menu items and Restaurant refurbishments.

Restaurants gross profit decreased by $3,746,000, or 43.4%, and gross profit as
a percentage of sales decreased 5.2% in 2003 compared to 2002. Food costs
increased 3.7% from 22.5% of sales in 2002 to 26.2% of sales in 2003 primarily
as a result of changes to the menu to include higher priced lunch and dinner
selections. Labor costs as a percentage of sales decreased by 0.7%, from 40.6%
in 2002 to 39.9% in 2003 as a result of a decline in labor hours and benefit
costs partially offset by an increase in the average hourly wage rate and a
decrease in productivity due to the decline in customers. Variable costs
increased 2.1% from 12.7% of sales in 2002 to 14.8% of sales in 2003, while
fixed costs increased 0.2% as a percentage of sales due to the effects of the
decline in customers and sales discussed above.

Restaurants selling, general and administrative expense decreased by $98,000, or
4.0%, during 2003 compared to 2002 primarily due to decreases in wages, benefits
and bonus expenses and reductions in training costs.

                                       20
<PAGE>

Restaurants depreciation and amortization expense decreased by $51,000, or 1.4%,
during 2003 as compared to 2002.

During 2003, the Company recorded gains on sales of buildings and properties of
$1,041,000 compared to losses on disposal of $270,000 in 2002. The 2003 gain
resulted primarily from the sale of the Bickford's corporate office building,
which is being leased back for a period of 3 years.

As a result of the above, Restaurant operating income decreased by $2,286,000,
or 105.5%, in 2003 compared to 2002.

Cues Division. Cues's sales increased by $2,391,000, or 8.0%, in 2003 compared
to 2002. As a result of this sales increase and a 2.5% increase in Cues's gross
profit percentage in 2003 compared to 2002, gross profit increased by
$1,463,000, or 18.1%. The increase in the gross profit percentage was primarily
the result of the effect of new products and features and improvements in sales
effectiveness. Despite the gross profit improvement as a result of the above
items, competitive pricing pressures continued in 2003.

Selling, general and administrative expenses decreased by $68,000, or 1.0%, and
depreciation and amortization expense decreased by $77,000, or 15.0%. The
decrease in selling, general and administrative expenses was primarily related
to a decrease in international selling expense due to a reduction in headcount
partially offset by an increase in domestic sales expenses where we added an
employee. In addition, general and administrative expense decreased in 2003
compared to 2002 primarily due to a reduction in bad debt expense. Warranty
expense increased $60,000 mainly as a result of paying a settlement related to
product sold in previous years. As a result of the above, operating income
increased $1,608,000, or 182.7%, in 2003 compared to 2002.

Corporate. Corporate's general and administrative expenses increased by
$260,000, or 27.4%, during 2003 compared to 2002, mainly due to an increase in
bank fees. Interest expense increased by $83,000, or 6.2%, in 2003 compared to
2002 as a result of higher borrowing rates. Interest income increased by
$20,000, or 200%, in 2003 compared to 2002.

COMPARISON OF 2002 RESULTS TO 2001 RESULTS

Sales during 2002 decreased $6,570,000, or 6.2%, gross profit decreased by
$1,232,000, or 6.9%, selling, general and administrative expense decreased by
$1,749,000, or 14.7%, and depreciation and amortization decreased by $344,000,
or 7.5%, resulting in an increase in operating income of $861,000, or 57.1%, in
each case as compared to 2001. Interest expense decreased by $294,000, or 15.9%,
interest income decreased by $1,250,000, or 98.3%, and other expense increased
by $169,000, or 208.6%. As a result, pre-tax income decreased $264,000, or 26.0%
in 2002 compared to 2001. In 2002, the Company recorded income tax expense of
$1,149,000 compared to income tax expense of $7,507,000 in 2001. The result of
these changes was a decrease in the net loss before the cumulative effect of an
accounting change of $6,094,000 in 2002 compared to 2001.

                                       21
<PAGE>

Restaurants Operations. Restaurants sales decreased by $4,231,000, or 5.8%, in
2002 compared to 2001. Same store sales decreased $3,206,000, or 4.8%, in 2002
compared to 2001. Also contributing to the 2002 sales decrease were lost sales
of $1,313,000 due to four closed Restaurants partially offset by an increase in
sales at new and non-comparable Restaurants of $288,000. The same store
Restaurant sales decrease was mainly the result of a decrease in customer counts
of 10.3%, which was partially offset by menu price increases. The decrease in
customer counts was primarily due to new competition and the continuing effect
of the depressed New England economy. Management is continuing to focus on
improving sales at all Restaurants through attention to customer service, food
quality, new menu items and Restaurant refurbishments.

Restaurants gross profit decreased by $714,000, or 7.6%, and gross profit as a
percentage of sales decreased .3% in 2002 compared to 2001. Food costs decreased
1.3% from 23.8% of sales in 2001 to 22.5% of sales in 2002 primarily as a result
of selectively changing food products and vendors resulting in lower costs while
maintaining quality. Labor costs as a percentage of sales increased by 0.5%,
from 40.1% in 2001 to 40.6% in 2002, due to competitive economic pressures
causing higher average rates of pay for employees, increased staffing during
peak business periods in order to enhance customer service, inefficiencies
caused by the customer declines and higher worker's compensation insurance
costs. Variable costs were approximately flat as a percentage of sales, while
fixed costs increased 1.2% as a percentage of sales due primarily to higher
liability and property insurance costs and the effect of the decline in
customers.

Restaurants selling, general and administrative expense decreased by $32,000, or
1.3%, during 2002 compared to 2001 primarily due to decreases in labor costs.

Restaurants depreciation and amortization expense decreased by $197,000, or
5.0%, during 2002 as compared to 2001 due to less capital additions in 2002 than
in prior years and prior year assets becoming fully depreciated.

As a result of the above, Restaurant operating income decreased by $485,000, or
16.6%, in 2002 compared to 2001.

Cues Division. Cues's sales decreased by $2,339,000, or 7.3%, in 2002 compared
to 2001. As a result of this sales decrease partially offset by a 0.4% increase
in Cues's gross profit percentage in 2002 compared to 2001, gross profit
decreased by $518,000, or 6.0%. The increase in the gross profit percentage was
primarily the result of reductions in health insurance expense in 2002 and the
inclusion in 2001 of a $514,000 charge to reduce the inventory carrying value to
its estimated market value as a result of closing the Moscow Russia office.
Despite the gross profit improvement as a result of the above items, reduction
in selling prices as a result of competitive pricing pressures in municipal bid
and contractor quotes situations continued in 2002.

Selling, general and administrative expenses decreased by $1,346,000, or 16.7%,
and depreciation and amortization expense decreased by $147,000, or 22.3%. The
decrease in

                                       22
<PAGE>

selling, general and administrative expenses was primarily related to a decrease
in international selling expense of $997,000 as a result of the decision in
December 2001 to close the Russian operations, which was opened in April 2001.
In addition, selling expense decreased in 2002 compared to 2001 due to a
reduction in sales volume, which in turn reduced commissions and travel
expenses, and a reduction in salaries and health insurance expenses. Warranty
expense decreased as a result of receiving a final settlement from a vendor
related to product sold and warranted in previous years. As a result of the
above, operating income increased $975,000, or 1026%, in 2002 compared to 2001.

Corporate. Corporate's general and administrative expenses decreased by
$371,000, or 28.1%, during 2002 compared to 2001, mainly due to the
discontinuance of the Cadmus management fee in 2002. This decrease, however, was
partially offset by an increase in professional fees and bank fees. Interest
expense decreased by $214,000, or 13.8%, in 2002 compared to 2001 as a result of
a lower average debt balance partially offset by higher borrowing rates.
Interest income decreased by $1,191,000, or 99.2%, in 2002 compared to 2001,
mainly due to a decrease in the amount of related party note receivable interest
income recorded in 2002.

INFLATION

Inflation and changing prices have not had a material impact on the Company's
results of operations during any of the last three fiscal years.

LIQUIDITY AND CAPITAL RESOURCES

Available Resources. The Company's consolidated unrestricted cash positions at
December 31, 2003 and 2002 was $733,000 and $777,000, respectively. The
Company's borrowing availability under its bank line of credit at December 31,
2003 and 2002 was $2,279,000 and $2,533,000, respectively. The Company has a
cash management system whereby cash generated by operations is used to
immediately reduce bank debt. The reduction of outstanding debt provides the
Company with a reduction in interest expense greater than the interest income
that the cash could safely earn from alternative investments. Working capital
needs, when they arise, are met by borrowings.

During 2003, the Company had cash flow from operations of $5,608,000. The cash
flow from operations and, the proceeds from the sale of property, building and
equipment of $2,384,000 funded the purchase of property, plant and equipment of
$3,665,000, the payment of net borrowings under the Bank line of credit and term
loan of $1,876,000, principal payments of other debt totaling $2,326,000, the
payments of deferred financing fees of $111,000 and the payment of capital lease
obligations of $58,000. During 2003, current assets decreased by $1,759,000,
primarily due to a decrease in Cues accounts receivable and inventory partially
offset by an increase in deferred tax assets. Current liabilities decreased
$9,283,000 in 2003 compared to 2002 primarily as a result of reducing bank debt
and reclassifying a portion of the remaining bank debt to long-term liabilities
at December 31, 2003.

                                       23
<PAGE>

Under the terms of its line of credit and term loan agreement with WFF, the
Company is required to meet certain covenants, including financial covenants
consisting of minimum earnings before interest, taxes, depreciation and
amortization ("EBITDA") for Bickford's and the Company. In addition, the Company
can not exceed a maximum leverage ratio and capital expenditure limits. The
maximum outstanding debt is also limited by multiples of consolidated EBITDA
under borrowing base calculations. As of January 31, 2004, the borrowing base
calculation resulted in a maximum debt of $15.0 million. The Company had $1.1
million available under the WFF Agreement at January 31, 2004.

Future Needs for and Sources of Capital. Management believes that cash generated
by operations plus cash available under the line of credit will be sufficient to
fund future operations, including interest and principal payments on bank debt.

Disclosure of Contractual Obligations. The Company has certain contractual
obligations as of December 31, 2003, which are listed in the table below (in
thousands):
<TABLE>
<CAPTION>

                                                 Less than         1-3            3-5         More than
   Contractual Obligations          Total          1 year         years          years         5 years
   -----------------------        ----------     ----------     ----------     ----------     ----------
<S>                               <C>            <C>            <C>            <C>            <C>
Long-term debt obligations        $    9,043     $    4,009     $    5,004     $       18     $       12
Capital lease obligations                574             51             76             41            406
Operating lease obligations           23,255          3,246          6,077          5,033          8,899
Purchase obligations                   8,600          4,159          1,870          1,870            701
Other long-term liabilities
  reflected on the registrant's
  balance sheet under GAAP             3,638             --             --          3,638             --
                                  ----------     ----------     ----------     ----------     ----------
Total                             $   45,110     $   11,465     $   13,027     $   10,600     $   10,018
                                  ----------     ----------     ----------     ----------     ----------
</TABLE>

Critical Accounting Policies and Estimates. The Company's significant accounting
policies are more fully described in Note 1 to the Consolidated Financial
Statements. Certain of the Company's accounting policies require the application
of significant judgment by management in selecting the appropriate assumptions
for calculating financial estimates. As with all judgments, they are subject to
an inherent degree of uncertainty. These judgments are based on our historical
experience, current economic trends in the industry, information provided by
customers and vendors and information available from other outside sources, as
appropriate. The Company's significant accounting policies and estimates are:

Allowance for Doubtful Accounts. The Company evaluates the collectibility of
accounts receivable based on numerous factors, including past transaction
history with particular customers and their creditworthiness. Initially, the
Company estimates an allowance for doubtful accounts as a percentage of net
sales based on historical bad debt experience. This estimate is adjusted when
the Company becomes aware of a specific customer's inability to meet its
financial obligations, or as a result of changes in the overall aging of
accounts receivable. While the Company has a large customer base that is
geographically dispersed, a slowdown in the markets in which the Company
operates may result in higher than expected uncollectible

                                       24
<PAGE>

accounts, and therefore the need to revise the estimate for bad debts.
Generally, Cues has experienced relatively low bad debt expense partially
because customers depend on the Company to provide parts and labor to repair and
service equipment, which gives them a strong incentive to pay past due balances.
The allowance for doubtful accounts totaled $217,000 and $374,000 at December
31, 2003 and 2002, respectively. The decrease resulted primarily due to the
write off of an uncollectible receivable during 2003 and the improvement in the
aging of outstanding receivables.

Inventories. The Company evaluates its inventory balances at the end of each
quarter to ensure that they are carried at the lower of cost or market. This
evaluation includes a review for obsolete inventory and an analysis of slow
moving and potential excess inventory items. Events which could affect the
amount of reserves for obsolete or slow moving inventory include a decrease in
demand for Cues's products due to economic conditions, innovations or new
technologies introduced by Cues or its competitors, price decreases by
competitors on specific products or systems, and any discontinuance by a vendor
of a component part required in production requiring a re-design of a Cues
product. At December 31, 2003 and 2002, the reserve for obsolete and slow moving
inventory was $1,998,000 and $1,893,000, respectively.

Deferred Tax Assets. The Company's net deferred tax assets include substantial
amounts of net operating loss and tax credit carryforwards, totaling $14,409,000
and $12,634,000 at December 31, 2003 and 2002, respectively. The carrying value
of the Company's net deferred tax assets assumes that the Company will be able
to generate sufficient future taxable income based on estimates and assumptions.
If these estimates and assumptions change in the future, the Company may be
required to record additional valuation allowances against its deferred tax
assets, which would result in increased income tax expense. The Company
continually reviews the adequacy of the valuation allowance and recognizes
deferred tax asset benefits only as reassessment indicates that it is more
likely than not that the benefits will be realized. Failure to achieve
forecasted taxable income would affect the ultimate realization of the net
deferred tax assets.

The utilization of the Company's net operating loss and tax credit carryforwards
may be impaired or reduced under certain circumstances. Events which may affect
the Company's ability to utilize these carryforwards include, but are not
limited to, future profitability, cumulative stock ownership changes of 50% or
more over a given three-year period, as defined by Internal Revenue Code (IRC),
and the timing of the utilization of the tax benefit carryforwards. Such changes
in ownership would significantly restrict the Company's ability to utilize loss
and credit carryforwards in accordance with the IRC.

Related Party Notes Receivable. The Company is owed substantial amounts under
related party promissory notes receivable (see Note 7 to the Consolidated
Financial Statements). These notes have been reflected in the equity section of
the balance sheet as a contra-equity account at December 31, 2003 and 2002.
Alexander M. Milley and certain companies he controls have guaranteed payment of
these notes. In addition, Mr. Milley and these companies have pledged certain
assets, including shares of Company Common Stock, under pledge and security
agreements. A permanent decline in the value of the Company's stock or other
assets pledged as

                                       25
<PAGE>

collateral or a default in the payment of the principal and interest by these
related parties would have a negative effect on the Company's operating results
and potentially its ability to repay its outstanding debt.

Impairment of Long-Lived Assets. The Company's long lived-assets include
$1,756,000 and $1,785,000 of goodwill and trademarks at December 31, 2003 and
2002, respectively. In assessing the recoverability of the Company's intangible
assets, the Company must make assumptions regarding estimated future cash flows
and other factors to determine the fair value of the respective assets. If these
estimates or their related assumptions change in the future, the Company may be
required to record impairment charges for these assets not previously recorded.
The Company adopted Statement of Financial Accounting Standards No. 142,
"Goodwill and Other Intangible Assets," ("FAS 142") in 2002. As a result of the
adoption of FAS 142 during the year ended December 31, 2002, the Company
recorded a loss for the cumulative effect of an accounting change related to the
goodwill impairment at the Cues Division in the amount of $3,172,000. The
Company did not record any impairment losses related to goodwill and or
trademarks in the Restaurant Operations Division during 2003 or 2002.

Product Warranties. Our warranty reserve is established based on our best
estimate of the amounts necessary to settle future and existing claims on
products sold as of the balance sheet date. While we believe that our warranty
reserve is adequate and that the judgment applied is appropriate, such amounts
estimated to be due and payable could differ materially from what will actually
transpire in the future.

Recent Accounting Pronouncements

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities", ("FIN 46"). FIN 46 clarifies the application of Accounting Research
Bulletin No. 51, "Consolidated Financial Statements," to certain entities in
which equity investors do not have the characteristics of a controlling
financial interest or do not have sufficient equity at risk for the entity to
finance its activities without additional subordinated financial support from
other parties. FIN 46 applies immediately to variable interest entities
("VIE's") created after January 31, 2003, and to variable interest entities in
which an enterprise obtains an interest after that date. It applies in the first
fiscal year or interim period beginning after June 15, 2003, to variable
interest entities in which an enterprise holds a variable interest that it
acquired before February 1, 2003.

The Company has not identified any VIE's for which it is the primary beneficiary
or has significant involvement.

In December 2003, the FASB issued FIN No. 46 (revised December 2003),
"Consolidation of Variable Interest Entities" ("FIN 46-R") to address certain
FIN 46 implementation issues. The effective dates and impact of FIN 46 and FIN
46-R are as follows:


         (i) For special purpose entities (SPE's) created prior to February 1,
2003, the Company must apply either the provisions of FIN 46 or early adopt the
provisions of FIN 46-R at the end of the first interim or annual reporting
period ending after December 15, 2003.

                                       26
<PAGE>

         (ii) For non-SPE's created prior to February 1, 2003, the Company is
required to adopt FIN 46-R at the end of the first interim or annual reporting
period ending after March 15, 2004.

         (iii) For all entities, regardless of whether a SPE, that were created
subsequent to January 31, 2003, the provisions of FIN 46 were applicable for
variable interests in entities obtained after January 31, 2003. The Company is
required to adopt FIN 46-R at the end of the first interim or annual reporting
period ending after March 31, 2004.

The adoption of the provisions applicable to SPE's and all other variable
interests obtained after January 31, 2003 did not have a material impact on the
Company's consolidated financial statements. The Company is currently evaluating
the impact of adopting FIN 46-R applicable to non-SPE's created prior to
February 1, 2003, but does not expect a material impact.

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

The Company is exposed to market risk from changes in interest rates on borrowed
funds, which could affect its results of operations and financial condition. At
December 31, 2003, the Company had approximately $9.0 million in variable,
market-rate based debt outstanding. The market risk is considered minimal (based
upon a 10% increase or decrease in interest rates from their December 31, 2003
levels).

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Consolidated Financial Statements of the Company for each of the fiscal
years in the three-year period ended December 31, 2003, together with the report
thereon of Tedder, James, Worden & Associates, P.A. dated March 4, 2004 are
included in this report commencing on page F-1 and are listed under Part IV,
Item 15 in this Report.

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

On July 24, 2002, the Company changed its independent accountant to Tedder,
James, Worden and Associates, P.A. The Company's Form 8-K dated July 24, 2002
and filed with the Commission on July 30, 2002 discusses this action.

ITEM 9A. CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures that are designed to ensure that
information required to be disclosed in our Securities Exchange Act reports is
recorded, processed, summarized and reported within the time periods specified
in the SEC's rules and forms, and that such information is accumulated and
communicated to our management, including our Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions regarding required
disclosure. In designing and evaluating the disclosure controls and procedures,
management recognized that any controls and procedures, no matter how well

                                       27
<PAGE>

designed and operated, can provide only reasonable assurance of achieving the
desired control objectives, as ours are designed to do, and management
necessarily was required to apply its judgment in evaluating the cost-benefit
relationship of possible controls and procedures. As of December 31, 2003, we
carried out an evaluation, under the supervision and with the participation of
our management, including our Chief Executive Officer and Chief Financial
Officer, of the effectiveness of the design and operation of our disclosure
controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934. Based upon that evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and
procedures are effective in enabling us to record, process, summarize and report
information required to be included in our periodic SEC filings within the
required time period. There have been no changes in our internal control over
financial reporting that occurred during the period covered by this report that
have materially affected, or are reasonably likely to materially affect, our
internal control over financial reporting.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Effective February 12, 2004, Robert C. Shaw resigned his position as a director
and officer of ELXSI Corporation and subsidiaries. The balance of information
required under this item will be filed within 120 days after December 31, 2003.

ITEM 11. EXECUTIVE COMPENSATION

The information required under this item will be filed within 120 days after
December 31, 2003.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
         RELATED STOCKHOLDERS MATTERS

The information required under this item will be filed within 120 days after
December 31, 2003.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required under this item will be filed within 120 days after
December 31, 2003.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required under this item will be filed within 120 days after
December 31, 2003.

                                       28
<PAGE>

                                    PART IV

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

(a) Documents filed as part of this report:

Index to Consolidated Financial Statements
------------------------------------------

                                                                        Page
1.  Financial Statements                                              Number(s)
                                                                     ----------
       Independent Auditor's Report for the years ended
         December 31, 2003, 2002 and 2001                               F-1
       Consolidated Balance Sheets at December 31, 2003 and 2002     F-2 to F-3
       Consolidated Statements of Operations and Comprehensive
         Loss for the three years ended December 31, 2003            F-4 to F-5
       Consolidated Statements of Stockholders' Equity for the
         three years ended December 31, 2003                            F-6
       Consolidated Statements of Cash Flows for the three years
         ended December 31, 2003                                     F-7 to F-8
       Notes to Consolidated Financial Statements                    F-9 to F-32


2.  Financial Statement Schedules                                       Page
                                                                        ----
       Independent Auditor's Report on Financial Statement Schedule
         for years ended December 31, 2003, 2002 and 2001.              S-1

       Schedule
        Number       Description                                        Page
        ------       -----------                                        ----

          II         Valuation and Qualifying Accounts and Reserves     S-2

All other schedules are omitted because they are not applicable or not required,
or because the required information is included in the Consolidated Financial
Statements or Notes thereto.

                                       29
<PAGE>

3.  Exhibits

Exhibit
Number     Description
------     -----------

2.1        Agreement and Plan of Merger by and among ELXSI Corporation (the
           "Company"), ELXSI, Cadmus Corporation ("Cadmus") and Holdingcues,
           Inc. dated as of October 16, 1992, including form of Series C
           Warrant. (Incorporated herein by reference to Exhibit 2.7 to the
           Company's Current Report on Form 8-K filed November 13, 1992 (File No
           000-11877)).

2.2        Family Restaurant Sale and Purchase Agreement, between Marriott
           Family Restaurants, Inc. ("Marriott") and the Company dated February
           28, 1991. (Incorporated herein by reference to Exhibit 2.1 to the
           Company's Current Report on Form 8-K, dated July 16, 1991 (File No.
           000-11877)).

2.3        Side Letter to the Family Restaurant Sale and Purchase Agreement
           between Marriott and the Company dated February 28, 1991.
           (Incorporated herein by reference to Exhibit 2.2 to the Company's
           Current Report on Form 8-K, dated July 16, 1991 (File No.
           000-11877)).

2.4        Assignment and Guaranty of Family Restaurants Sale and Purchase
           Agreement and Side Letter, between the Company, Marriott and ELXSI
           dated June 29, 1991. (Incorporated herein by reference to Exhibit 2.3
           to the Company's Current Report on Form 8-K, dated July 16, 1991
           (File No. 000-11877)).

2.5        Closing Side Letter Agreement Regarding Family Restaurants Sale and
           Purchase Agreement between ELXSI and Marriott dated July 1,
           1991.(Incorporated herein by reference to Exhibit 2.4 to the
           Company's Current Report on Form 8-K, dated July 16, 1991 (File No.
           000-11877)).

2.6        Real Estate Closing Side Letter Agreement Regarding Family
           Restaurants Sale and Purchase Agreement between ELXSI and Marriott
           dated July 1, 1991. (Incorporated herein by reference to Exhibit 2.5
           to the Company's Current Report on Form 8-K, dated July 16, 1991
           (File No. 000-11877)).

2.7        Agreement Concerning Massachusetts and Connecticut Liquor Licenses
           between ELXSI and Marriott dated July 1, 1991. (Incorporated herein
           by reference to Exhibit 2.6 to the Company's Current Report on Form
           8-K, dated July 16, 1991 (File No. 000-11877)).

2.8        Contribution Agreement, dated as of December 29, 2000, by and among
           ELXSI, Bickford's Holdings Company, Inc. and Bickford's Family
           Restaurants, Inc., including forms of intercompany notes issued to
           ELXSI and Certificate of Designations for preferred stock issued to
           ELXSI. (Incorporated herein by reference to Exhibit 2.8 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2001 (File No. 000-11877)).

3.1        Restated Certificate of Incorporation of the Company, as
           amended.(Incorporated herein by reference to Exhibit 3.1 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 1989 (File No. 000-11877)).

3.2        Certificate of Amendment of Restated Certificate of Incorporation of
           the Company dated May 27, 1992. (Incorporated herein by reference to
           Exhibit 3.2 to the Company's Annual Report on Form 10-K for the
           fiscal year ended December 31, 1994 (File No. 000-11877)).

3.3        Certificate of Amendment of Restated Certificate of Incorporation of
           the Company dated May 19, 1998. (Incorporated herein by reference to
           Exhibit 3.3 to the Company's Current Report on Form 8-K, dated March
           19, 1999 (File no. 000-11877)).

                                       30
<PAGE>

3.4        Certificate of Amendment of Restated Certificate of Incorporation of
           the Company dated June 9, 1999. (Incorporated herein by reference to
           Exhibit 4.4 to the Company's Form S-8 Registration Statement filed
           March 27, 2000 (Registration No. 333-33300)).

3.5        Bylaws of the Company. (Incorporated herein by reference to Exhibit
           3.3 to the Company's Current Report on Form 8-K dated June 24, 1997
           and filed on June 26, 1997 (File No. 000-11877)).

4.1        Series A Warrant No. A-7 to purchase 50,000 shares of Common Stock
           issued to Eliot Kirkland L.L.C. ("EKLLC"). (Incorporated herein by
           reference to Exhibit 4.1 to the Company's Annual Report on Form 10-K
           for the fiscal year ended December 31, 1996 (File No. 000-11877)).

4.2        Form of Third Allonge and Amendment to Series A Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant. (Incorporated
           herein by reference to Exhibit 4.3 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2000 (File No.
           000-11877)).

4.3        Form of Fourth Allonge and Amendment to Series A Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant (Incorporated
           herein by reference to Exhibit 4.3 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2002 (File No.
           000-11877)).

4.4        Series A Warrant No. A-6 to purchase 150,500 shares of Common Stock
           issued to the Alexander M. Milley Irrevocable Trust I U/A dated May
           9, 1994. (Incorporated herein by reference to Exhibit 4.2 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 1994 (File No. 000-11877)).

4.5        Form of Third Allonge and Amendment to Series A Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant. (Incorporated
           herein by reference to Exhibit 4.6 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2000 (File No.
           000-11877)

4.6        Form of Fourth Allonge and Amendment to Series A Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant. (Incorporated
           herein by reference to Exhibit 4.6 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2002 (File No.
           000-11877)).

4.7        Series C Warrant No. C-3 to purchase 68,762 shares of Common Stock
           issued to EKLLC. (Incorporated herein by reference to Exhibit 4.6 to
           the Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 1996 (File No. 000-11877)).

4.8        Form of Third Allonge and Amendment to Series C Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant. (Incorporated
           herein by reference to Exhibit 4.9 of the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2000 (File No.
           000-11877)).

4.9        Form of Fourth Allonge and Amendment to Series C Warrants of ELXSI
           Corporation, with respect to the foregoing Warrant. (Incorporated
           herein by reference to Exhibit 4.9 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2002 (File No.
           000-11877)).

4.10       Amended and Restated Registration Rights Agreement dated as of
           January 23, 1990 among the Company, Milley & Company ("M&C") and
           Continental Illinois Equity Corporation. (Incorporated herein by
           reference to Exhibit 4.7 to the Company's Annual Report on Form 10-K
           for the fiscal year ended December 31, 1989 (File No. 000-11877)).

4.11       Exercise of Option and Assignment of Registration Rights executed by
           ELX Limited Partnership ("ELX") and The Airlie Group, L.P. ("Airlie")
           dated November 30, 1994. (Incorporated herein by reference to Exhibit
           4.6 to the Company's Annual Report on Form 10-K for the fiscal year
           ended December 31, 1994 (File No. 000-11877)).

4.12       Amended and Restated Loan and Security Agreement, dated as of April
           22, 2002 between ELXSI, Bickford's Holdings Company, Inc., Bickford's
           Family Restaurants, Inc. and Bank of America, N.A. (Incorporated

                                       31
<PAGE>

           herein by reference to Exhibit 4.15 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31, 2001 (File No.
           000-11877)).

4.13       First Amendment to Amended and Restated Loan and Security Agreement
           dated as of August 5, 2002 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Bank of
           America, N.A. (Incorporated herein by reference to Exhibit 4.13 to
           the Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2002 (File No. 000-11877)).

4.14       Second Amendment to Amended and Restated Loan and Security Agreement
           dated as of December 30, 2002 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Bank of
           America, N.A. (Incorporated herein by reference to Exhibit 4.14 to
           the Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2002 (File No. 000-11877)).

4.15       Third Amendment to Amended and Restated Loan and Security Agreement
           dated as of January 31, 2003 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Bank of
           America, N.A. (Incorporated herein by reference to Exhibit 4.15 to
           the Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2002 (File No. 000-11877)).

4.16       Fourth Amendment to Amended and Restated Loan Agreement dated as of
           March 31, 2003 between ELXSI, Bickford's Holdings Company, Inc.,
           Bickford's Family Restaurants, Inc. and Bank of America, N.A.
           (Incorporated herein by reference to Exhibit 4.1 to the Company's
           Quarterly Report on Form 10-Q for the quarter ended June 30, 2003
           (File No. 000-11877)).

4.17       Fifth Amendment to Amended and Restated Loan Agreement dated as of
           June 30, 2003 between ELXSI, Bickford's Holdings Company, Inc.,
           Bickford's Family Restaurants, Inc. and Wells Fargo Foothill, Inc.
           (Incorporated herein by reference to Exhibit 4.2 to the Company's
           Quarterly Report on Form 10-Q for the quarter ended June 30, 2003
           (File No. 000-11877)).

4.18       Sixth Amendment to Amended and Restated Loan and Security Agreement
           dated as of August 29, 2003 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Wells Fargo
           Foothill, Inc. (Incorporated herein by reference to Exhibit 4.1 to
           the Company's Quarterly Report on Form 10-Q for the quarter ended
           September 30, 2003 (File No. 000-11877)).

4.19       Amended and Restated Seventh Amendment to Amended and Restated Loan
           and Security Agreement dated as of September 30, 2003 between ELXSI,
           Bickford's Holdings Company, Inc., Bickford's Family Restaurants,
           Inc. and Wells Fargo Foothill, Inc. (Incorporated herein by reference
           to Exhibit 4.2 to the Company's Quarterly Report on Form 10-Q for the
           quarter ended September 30, 2003 (File No. 000-11877)).

4.20       Eighth Amendment to Amended and Restated Loan and Security Agreement
           dated as of December 1, 2003 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Wells Fargo
           Foothill, Inc. (Filed herewith).

4.21       Ninth Amendment to Amended and Restated Loan and Security Agreement
           dated as of January 15, 2004 between ELXSI, Bickford's Holdings
           Company, Inc., Bickford's Family Restaurants, Inc. and Wells Fargo
           Foothill, Inc. (Filed herewith).

4.22       Amended and Restated Loan and Security Agreement dated as of January
           30, 2004 between ELXSI, ELXSI (New Hampshire), Inc., Bickford's
           Restaurants, LLC, Bickford's Holdings Company, Inc., Bickford's
           Family Restaurants, Inc. and Wells Fargo Foothill, Inc. (Filed
           herewith).

4.23       Trust Indenture, dated as of September 24, 1997, between the Orange
           County Industrial Development Authority and Sun Trust Bank, Central
           Florida, National Association, as Trustee. (Incorporated herein by
           reference to Exhibit 4.19 to the Company's Quarterly Report on Form
           10-Q for the quarter ended September 30, 1997 (File No. 000-11877)).

                                       32
<PAGE>

4.24       Loan Agreement, dated as of September 24, 1997, between ELXSI and the
           Orange County Industrial Development Authority. (Incorporated herein
           by reference to Exhibit 4.20 to the Company's Quarterly Report on
           Form 10-Q for the quarter ended September 30, 1997 (File No.
           000-11877)).

4.25       Mortgage and Security Agreement, dated as of September 24, 1997,
           between ELXSI and the Orange County Industrial Development Authority.
           (Incorporated herein by reference to Exhibit 4.21 to the Company's
           Quarterly Report on Form 10-Q for quarter ended September 30, 1997
           (File No. 000-11877)).

4.26       Bond Purchase Agreement, dated as of September 24, 1997, by and among
           the Orange County Industrial Development Authority, ELXSI and Bank of
           America National Trust and Savings Association. (Incorporated herein
           by reference to Exhibit 4.22 to the Company's Quarterly Report on
           Form 10-Q for the quarter ended September 30, 1997 (File No.
           000-11877)).

4.27       Guaranty Agreement, dated as of September 24, 1997, by and between
           ELXSI Corporation and Bank of America National Trust and Savings
           Association. (Incorporated herein by reference to Exhibit 4.23 to the
           Company's Quarterly Report on Form 10-Q for the quarter ended
           September 30, 1997 (File No. 000-11877)).

4.28       Security Agreement, dated as of September 24, 1997, between ELXSI and
           the Orange County Industrial Development Authority. (Incorporated
           herein by reference to Exhibit 4.24 to the Company's Quarterly Report
           on Form 10-Q for the quarter ended September 30, 1997 (File No.
           000-11877)).

4.29       Rights Agreement, dated as of June 4, 1997, between the Company and
           Continental Stock Transfer & Trust Company, as Rights
           Agent.(Incorporated herein by reference to Exhibit 4.17 to the
           Company's Form 8-A Registration Statement, dated June 10, 1997 (File
           No. 000-11877)).

4.30       Rights Agreement Amendment, dated as of March 16, 1999, between the
           Company and Continental Stock Transfer & Trust Company, as Rights
           Agent. (Incorporated herein by reference to Exhibit 2 to the
           Registrant's Form 8-A/A Registration Statement (Post-Effective
           Amendment No. 1) dated March 19, 1999 (File No. 000-11877)).

4.31       Standstill Agreement, dated as of March 16, 1999, among the Company,
           Alexander M. Milley and the "Kellogg Person" party thereto.
           (Incorporated herein by reference to Exhibit 3 of the Registrant's
           Form 8-A/A Registration Statement (Post-effective Amendment No. 1)
           dated March 19, 1999 (File No. 000-11877)).

10.1       The Company's 1993 Incentive Stock Option Plan (Incorporated herein
           by reference to Exhibit 10.3 to the Company's Annual Report on Form
           10-K for the fiscal year ended December 31, 1994 (File No.
           000-11877)).*

10.2       The Company's 1995 Incentive Stock Option Plan. (Incorporated herein
           by reference to Exhibit 4.1 to the Company's Form S-8 Registration
           Statement filed November 14, 1995 (Registration No. 333-64205)).*

10.3       The Company's 1996 Incentive Stock Option Plan. (Incorporated herein
           by reference to Exhibit 4.1 to the Company's Form S-8 Registration
           Statement filed December 2, 1996 (Registration No. 333-17131)).*

10.4       The Company's 1997 Incentive Stock Option Plan. (Incorporated herein
           by reference to Exhibit 4.1 to the Company's Form S-8 Registration
           Statement filed January 30, 1998 (Registration No. 333-45381)).*

10.5       The Company's 1998 Incentive Stock Option Plan. (Incorporated herein
           by reference to the Annex A to the Company's Proxy Statement included
           in its Schedule 14A filed with the Commission on April 17, 1998 (File
           No. 000-11877)).*

10.6       The Company's 1999 Incentive Stock Option Plan. (Incorporated herein
           by reference to the Annex A to the Company's Proxy Statement included
           in its Schedule 14A filed with the Commission on April 23, 1999 (File
           No. 000-11877)).*

                                       33
<PAGE>

10.7       The Company's 2000 Incentive Stock Option Plan. (Incorporated herein
           by reference to Annex A to the Company's Proxy Statement included in
           its Schedule 14A filed with the Commission on April 20, 2000 (File
           No. 000-11877)).*

10.8       The Company's 2001 Incentive Stock Option Plan. (Incorporated herein
           by reference to the Annex B to the Company's Proxy Statement included
           in its Schedule 14A filed with the Commission on April 17, 2001 (File
           No. 000-11877)).*

10.9       The Company's 2002 Incentive Stock Option Plan. (Incorporated herein
           by reference to the Annex A to the Company's Proxy Statement included
           in its Schedule 14A filed with the Commission on October 21, 2002
           (File No. 000-11877)).*

10.10      The Company's 2003 Incentive Stock Option Plan. (Incorporated herein
           by reference to the Annex B to the Company's Proxy Statement included
           in its Schedule 14A filed with the Commission on October 22, 2003
           (File No. 000-11877)).*

10.11      The ELXSI 1991 Phantom Stock Option Plan for the management of the
           Bickford's Division. (Incorporated herein by reference to Exhibit
           10.4 to the Company's Annual Report on Form 10-K for the fiscal year
           ended December 31, 1994 (File No. 000-11877)).*

10.12      Amendment No. 1 to the ELXSI 1991 Phantom Stock Option Plan for the
           management of the Bickford's Division. (Incorporated herein by
           reference to Exhibit 10.5 to the Company's Annual Report on Form 10-K
           for the fiscal year ended December 31, 1994 (File No. 000-11877)).*

10.13      Letter agreement dated November 30, 2001 between ELXSI and the
           management of the Bickford's Division holding rights under the ELXSI
           1991 Phantom Stock Option Plan setting forth the amounts and timing
           of payments thereunder as a result of the exercise of rights
           thereunder. (Incorporated herein by reference to Exhibit 10.13 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2001 (File No. 000-11877)).*

10.14      Letter Agreement dated March 28, 2003 between ELXSI and Lawrence J.
           Pszenny setting forth certain amounts and timing of payments under
           the ELXSI 1991 Phantom Stock Option Plan as a result of the exercise
           of rights thereunder. (Filed herewith.)*

10.15      Letter Agreement dated March 28, 2003 between ELXSI and Robert T.
           Germaine setting forth certain amounts and timing of payments under
           the ELXSI 1991 Phantom Stock Option Plan as a result of the exercise
           of rights thereunder. (Filed herewith.)*

10.16      Letter Agreement dated March 28, 2003 between ELXSI and Daniel E.
           Bloodwell setting forth certain amounts and timing of payments under
           the ELXSI 1991 Phantom Stock Option Plan as a result of the exercise
           of rights thereunder. (Filed herewith.)*

10.17      Agreement between ELXSI, Bickford's Family Restaurants, Inc. and
           James P. Shine setting forth certain amounts and timing of payments
           under the ELXSI 1991 Phantom Stock Option Plan as a result of the
           exercise of rights thereunder. (Filed herewith.)

10.18      Management Agreement between Winchester National, Inc. (d/b/a M&C)
           and the Company dated September 25, 1989. (Incorporated herein by
           reference to Exhibit 10.21 to the Company's Annual Report on Form
           10-K for the fiscal year ended December 31, 1991 (File No.
           000-11877)).

10.19      Assignment of Management Agreement dated June 28, 1991 among the
           Company, Winchester National, Inc., ELXSI and Milley Management
           Incorporated ("MMI"). (Incorporated herein by reference to Exhibit
           10.16 to the Company's Annual Report on Form 10-K for the fiscal year
           ended December 31, 1994 (File No. 000-11877)).

                                       34
<PAGE>

10.20      Management Agreement Extension dated September 25, 1992 between ELXSI
           and MMI. (Incorporated herein by reference to Exhibit 10.17 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 1994 (File No. 000-11877)).

10.21      Assignment to Cadmus ("Cadmus"), dated January 1, 1994, of MMI's
           rights under the extended Management Agreement dated September 25,
           1992, as amended, between ELXSI and MMI. (Incorporated herein by
           reference to Exhibit 10.18 to the Company's Annual Report on Form
           10-K for the fiscal year ended December 31, 1994 (File No.
           000-11877)).

10.22      Form of Extension No. 2 to Management Agreement, dated as of June 30,
           1997, between ELXSI and Cadmus. (Incorporated herein by reference to
           Exhibit 10.33 to the Company's Current Report on Form 8-K filed with
           the Commission on July 9, 1997 (File No. 000-11877)).

10.23      Amended and Restated Promissory Note of ELX payable to the Company
           dated as of December 31, 2001 in the amount of $1,606,278.
           (Incorporated herein by reference to Exhibit 10.26 to the Company's
           Annual Report on Form 10-K for the fiscal year ended December 31,
           2001 (File No. 000-11877)).

10.24      Amended and Restated Promissory Note of ELX payable to the Company
           dated as of December 31, 2001 in the amount of $1,362,489.
           (Incorporated herein by reference to Exhibit 10.29 to the Company's
           Annual Report on Form 10-K for the fiscal year ended December 31,
           2001 (File No. 000-11877)).

10.25      Form of Employment Agreement, dated as of June 30, 1997, between
           ELXSI and Alexander M. Milley. (Incorporated herein by reference to
           Exhibit 10.34 to the Company's Form 8-K Current Report filed with the
           Commission on July 9, 1997 (File No. 000-11877)).

10.26      Amendment No. 1 to the above Employment Agreement, dated as of May
           27, 1999. (Incorporated herein by reference to Exhibit 10.28 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2000 (File No. 000-11877)).

10.27      Form of Employment Agreement, dated as of June 30, 1997, between
           ELXSI and David M. Doolittle. (Incorporated herein by reference to
           Exhibit 10.39 of the Company's Annual Report on Form 10-K for the
           fiscal year ended December 31, 1999 (File No. 000-11877)).

10.28      Amendment No. 1 to the above Employment Agreement, dated as of May
           27, 1999. (Incorporated herein by reference to Exhibit 10.30 to the
           Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2000 (File No. 000-11877)).

10.29      Amended and Restated Secured Promissory Note of Cadmus payable to
           ELXSI dated as of December 31, 2001 in the amount of $2,000,000.
           (Incorporated herein by reference to Exhibit 10.36 to the Company's
           Annual Report on Form 10-K for the fiscal year ended December 31,
           2001 (File No. 000-11877)).

10.30      Amended and Restated Promissory Note of Cadmus payable to ELXSI dated
           as of December 31, 2001 in the amount of $7,003,364. (Incorporated
           herein by reference to Exhibit 10.38 to the Company's Annual Report
           on Form 10-K for the fiscal year ended December 31, 2001 (File No.
           000-11877)).

10.31      Form of guaranty instrument executed by Alexander M. Milley in
           relation to the above two notes. (Incorporated herein by reference to
           Exhibit 10.34 to the Company's Annual Report on Form 10-K for the
           fiscal year ended December 31, 2000 (File No. 000-11877)).

10.32      Form of Pledge and Security Agreement, dated as of December 31, 2001,
           executed by ELX to secure the above-referenced amended and restated
           promissory notes of ELX and Cadmus. (Incorporated herein by reference
           to Exhibit 10.40 to the Company's Annual Report on Form 10-K for the
           fiscal year ended December 31, 2001 (File No. 000-11877)).

                                       35
<PAGE>

10.33      Form of Pledge and Security Agreement, dated as of December 31, 2001,
           executed by Cadmus to secure the above-referenced amended and
           restated promissory notes of ELX and Cadmus. (Incorporated herein by
           reference to Exhibit 10.41 to the Company's Annual Report on Form
           10-K for the fiscal year ended December 31, 2001 (File No.
           000-11877)).

10.34      Form of Pledge and Security Agreement, dated as of December 31, 2001,
           executed by Alexander M. Milley, MMI and Winchester National, Inc. to
           secure the above-referenced amended and restated promissory notes of
           ELX and Cadmus. (Incorporated herein by reference to Exhibit 10.42 to
           the Company's Annual Report on Form 10-K for the fiscal year ended
           December 31, 2001 (File No. 000-11877)).

14.1       Code of Ethics for Senior Financial Officers. (Filed herewith.)

16.1       Letter from PricewaterhouseCoopers LLP to the Commission dated July
           24, 2002. (Incorporated herein by reference to Exhibit 16.1 to the
           Company's Current Report on Form 8-K dated July 24, 2002 and filed
           with the Commission on July 30, 2002 (File No. 000-11877)).

21.1       Subsidiaries of the Company. (Filed herewith).

23.1       Consent of Tedder, James, Worden and Associates, P.A. (Filed
           herewith).

31.1       Certification of Alexander M. Milley Pursuant to Item 601(b)(31) of
           Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-
           Oxley Act of 2002. (Filed herewith).

31.2       Certification of David M. Doolittle Pursuant to Item 601(b)(31) of
           Regulation S-K, as adopted pursuant to Section 302 of the
           Sarbanes-Oxley Act of 2002. (Filed herewith).

32.1       Certification of Alexander M. Milley pursuant to Item 601(b)(32) of
           Regulation S-K, as adopted pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002. (Filed herewith).

32.2       Certification of David M. Doolittle pursuant to Item 601(b)(32) of
           Regulation S-K, as adopted pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002. (Filed herewith).


(b) Reports on From 8-K

All Company did not file any Current Report on Form 8-K during the last quarter
for the period covered by this report.


                                       36
<PAGE>

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                       ELXSI CORPORATION

                                       BY: /s/ ALEXANDER M. MILLEY
                                           -------------------------------------
                                           Alexander M. Milley
                                           Chairman of the Board, President and
                                           Chief Executive Officer

Dated:   March 22, 2004

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

        Signature                                Title                               Date
------------------------------       ------------------------------------       --------------
<S>                                  <C>                                        <C>
/s/ ALEXANDER M. MILLEY              Chairman of the Board,                     March 22, 2004
------------------------------       President and Chief Executive
     Alexander M. Milley             Officer (Principal Executive Officer)


/s/ DAVID M. DOOLITTLE               Vice President, Treasurer                  March 22, 2004
------------------------------       and Secretary (Chief
     David M. Doolittle              Accounting Officer and
                                     Principal Financial Officer)


/s/ KEVIN P. LYNCH                   Director and Vice President                March 22, 2004
------------------------------
     Kevin P. Lynch

/s/ FARROKH K. KAVARANA              Director                                   March 22, 2004
------------------------------
     Farrokh K. Kavarana

/s/ DENIS M. O'DONNELL               Director                                   March 22, 2004
------------------------------
     Denis M. O'Donnell
</TABLE>

                                       37
<PAGE>

                          Independent Auditor's Report
                          ----------------------------


To the Board of Directors and Stockholders of
   ELXSI Corporation:

We have audited the accompanying consolidated balance sheets of ELXSI
Corporation and Subsidiaries (the "Company") as of December 31, 2003 and 2002,
and the related consolidated statements of operations and comprehensive loss,
stockholders' equity, and cash flows for each of the three years in the period
ended December 31, 2003. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of ELXSI Corporation
and Subsidiaries as of December 31, 2003 and 2002, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 2003, in conformity with accounting principles generally accepted
in the United States of America.

As discussed in Note 2 to the consolidated financial statement, the Company
changed its method of accounting for goodwill and other intangible assets as of
January 1, 2002 as required by the provisions of Statement of Financial
Accounting Standards No. 142, Goodwill and Other Intangible Assets.

/s/ TEDDER, JAMES, WORDEN & ASSOCIATES, P.A.

Orlando, Florida
March 4, 2004


                                       F-1
<PAGE>

                                                 ELXSI CORPORATION

                                            CONSOLIDATED BALANCE SHEETS

                                              (Dollars in Thousands)

                                   A S S E T S

                                                  December 31,     December 31,
                                                      2003             2002
                                                  ------------     ------------

Current assets:

  Cash and cash equivalents                       $        733     $        777

  Accounts receivable, less allowance for
   doubtful accounts of $217 and $374 in 2003
   and 2002, respectively                                3,330            4,699

  Inventories                                           12,845           14,616

  Prepaid expenses and other current assets                859            1,094

  Deferred tax asset                                     5,764            4,104
                                                  ------------     ------------

      Total current assets                              23,531           25,290

Property, buildings and equipment, net                  30,537           32,294

Intangible assets, net                                   1,757            1,785

Deferred tax asset - noncurrent                         10,924           10,799

Deferred charge (Note 6)                                 7,072            8,074

Other                                                      484              457
                                                  ------------     ------------

     Total assets                                 $     74,305     $     78,699
                                                  ============     ============

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-2
<PAGE>

                                ELXSI CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in Thousands)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                 December 31,    December 31,
                                                     2003             2002
                                                 ------------    ------------
Current liabilities:
  Accounts payable                               $      3,276    $      2,734
  Accrued expenses                                      5,863           6,492
  Capital lease obligations - current                      51              54
  Current portion of long-term debt                     4,009          13,202
                                                 ------------    ------------

      Total current liabilities                        13,199          22,482

Capital lease obligations - non current                   523             578
Long-term debt                                          5,034              43
Other non current liabilities                           3,638           3,638
                                                 ------------    ------------

  Total liabilities                                    22,394          26,741
                                                 ------------    ------------

Commitments and contingencies (Note 10)

Stockholders' equity:
  Preferred Stock, Series A Non-voting
   Convertible, par value $0.002 per share
     Authorized--5,000,000 shares
     Issued and outstanding--none                          --              --
  Common Stock, par value $0.001 per share
     Authorized--60,000,000 shares
     Issued and outstanding--4,012,197
     at December 31, 2003 and 2002                          4               4
  Additional paid-in-capital                          221,194         221,194
  Notes receivable - related parties                  (11,972)        (11,972)
  Accumulated deficit                                (157,255)       (156,982)
  Accumulated other comprehensive income                  (60)           (286)
                                                 ------------    ------------

      Total stockholders' equity                       51,911          51,958
                                                 ------------    ------------

  Total liabilities and stockholders' equity     $     74,305    $     78,699
                                                 ============    ============

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-3
<PAGE>
<TABLE>
<CAPTION>

                                ELXSI CORPORATION
          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                  (Amounts in Thousands, Except Per Share Data)


                                                           Year Ended December 31,
                                                 --------------------------------------------
                                                     2003            2002            2001
                                                 ------------    ------------    ------------
<S>                                              <C>             <C>             <C>
Net sales                                        $     98,661    $     98,828    $    105,398

Costs and expenses:
  Cost of sales                                        84,215          82,099          87,437
  Selling, general and administrative                  10,219          10,125          11,874
  Depreciation and amortization                         4,107           4,235           4,579
                                                 ------------    ------------    ------------
                                                       98,541          96,459         103,890
                                                 ------------    ------------    ------------

Gain (loss) on sales of property and buildings          1,041            (270)            (86)
                                                 ------------    ------------    ------------

Operating income                                        1,161           2,099           1,422

Other income (expense):
  Interest income                                          31              22           1,272
  Interest expense                                     (1,573)         (1,550)         (1,844)
  Other income (expense)                                  (66)            182             167
                                                 ------------    ------------    ------------

(Loss) income before income taxes                        (447)            753           1,017

Benefit (provision) for income taxes                      174          (1,149)         (7,507)
                                                 ------------    ------------    ------------

Net loss before cumulative effect of
 accounting change                                       (273)           (396)         (6,490)

Cumulative effect of accounting change
 for SFAS No. 142                                          --          (3,172)             --
                                                 ------------    ------------    ------------

Net loss                                                 (273)         (3,568)         (6,490)

Other comprehensive income (loss), net of tax:
  Foreign currency translation adjustment                 226             124            (102)
  Adjustment for cash flow hedge                           --              95             (95)
                                                 ------------    ------------    ------------

Comprehensive loss                               $        (47)   $     (3,349)   $     (6,687)
                                                 ============    ============    ============
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-4
<PAGE>
<TABLE>
<CAPTION>

                                ELXSI CORPORATION
          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                  (Amounts in Thousands, Except Per Share Data)


                                                           Year Ended December 31,
                                                 --------------------------------------------
                                                     2003            2002            2001
                                                 ------------    ------------    ------------
<S>                                              <C>             <C>             <C>
Basic and diluted net income (loss) per
 common share:
 Before accounting change                        $       (.07)   $       (.10)   $      (1.61)
 Cumulative effect of accounting change                    --            (.79)             --
                                                 ------------    ------------    ------------
                                                 $       (.07)   $       (.89)   $      (1.61)
                                                 ============    ============    ============

Weighted average number of common
 and common equivalent shares:
  Basic                                                 4,012           4,027           4,043
                                                 ============    ============    ============
  Diluted (Note 12)                                     4,012           4,027           4,043
                                                 ============    ============    ============
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-5
<PAGE>
<TABLE>
<CAPTION>

                                ELXSI CORPORATION
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                             (Dollars in Thousands)

                                                                                                         Accumulated
                                           Common Stock         Additional     Related        Accum-        Other
                                     ------------------------    Paid-In-       Party         ulated    Comprehensive
                                       Shares        Dollars      Capital       Notes         Deficit    Income (Loss)
                                     ----------    ----------   ----------    ----------    ----------    ----------

<S>                                   <C>          <C>          <C>           <C>           <C>           <C>
Balance at December 31, 2000          4,134,375    $        4   $  222,407    $       --    $ (146,924)   $     (308)

Foreign currency translation
 adjustment, net of tax                      --            --           --            --            --          (102)
Adjustment to recognize fair value
 of cash flow hedge, net of tax              --            --           --            --            --           (95)
Purchase and retirement of
 Common Stock                          (108,712)           --       (1,183)           --            --            --
Exercise of Common Stock options
 to purchase Common Stock                 2,487            --           22            --            --            --
Reclassification of related party
 notes receivable                            --            --           --       (11,478)           --            --
Increase in related party notes
 receivable                                  --            --           --          (494)           --            --
Adjustment for fractional shares           (153)           --           --            --            --            --
Net loss                                     --            --           --            --        (6,490)           --
                                     ----------    ----------   ----------    ----------    ----------    ----------
Balance at December 31, 2001          4,027,997             4      221,246       (11,972)     (153,414)         (505)

Foreign currency translation
 adjustment, net of tax                      --            --           --            --            --           124
Adjustment to recognize fair value
 of cash flow hedge, net of tax              --            --           --            --            --            95
Purchase and retirement of
 Common Stock                           (15,800)           --          (52)           --            --            --
Net loss                                     --            --           --            --        (3,568)           --
                                     ----------    ----------   ----------    ----------    ----------    ----------
Balance at December 31, 2002          4,012,197    $        4   $  221,194    $  (11,972)   $ (156,982)   $     (286)

Foreign currency translation
 adjustment, net of tax                      --            --           --            --            --           226
Net loss                                     --            --           --            --          (273)           --
                                     ----------    ----------   ----------    ----------    ----------    ----------
Balance at December 31, 2003          4,012,197    $        4   $  221,194    $  (11,972)   $ (157,255)   $      (60)
                                     ==========    ==========   ==========    ==========    ==========    ==========
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-6
<PAGE>
<TABLE>
<CAPTION>

                                ELXSI CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)

                                                                     Year Ended December 31,
                                                         --------------------------------------------
                                                             2003            2002            2001
                                                         ------------    ------------    ------------
<S>                                                      <C>             <C>             <C>
Cash flows provided by operating activities:
Net loss                                                 $       (273)   $     (3,568)   $     (6,490)
Adjustments to reconcile net loss to net cash
 provided by operating activities:
   Depreciation and amortization                                4,107           4,235           4,579
   Amortization of deferred debt costs                            295             292             297
   (Gain) loss on sales of property  and buildings             (1,041)            270              86
   Cumulative effect of accounting change                          --           3,172              --

(Increase) decrease in assets:
   Accounts receivable                                          1,369           1,417          (1,272)
   Inventories                                                  1,771             118          (1,790)
   Prepaid expenses and other current assets                      (14)           (392)           (121)
   Income tax receivable                                          249           1,378          (1,630)
   Deferred tax asset                                          (1,785)           (884)          5,440
   Deferred charge                                              1,002           1,839           2,504
   Other                                                           15             250            (227)
Increase (decrease) in liabilities:
   Accounts payable                                               542             149            (876)
   Accrued expenses                                              (629)             93            (414)
   Other current and non current liabilities                       --              --             (62)
                                                         ------------    ------------    ------------
   Net cash provided by operating activities                    5,608           8,369              24
                                                         ------------    ------------    ------------

Cash flows used in investing activities:
   Purchase of property, buildings and equipment               (3,665)         (3,634)         (4,500)
   Proceeds from sale of property, building
    and equipment                                               2,384           1,452             175
   Collection of notes receivable                                  --              70              --
   Net repayments from (loans to) related party                    --              --            (494)
                                                         ------------    ------------    ------------
   Net cash used in investing activities                       (1,281)         (2,112)         (4,819)
                                                         ------------    ------------    ------------

Cash flows (used in) provided by financing activities:
   Net (payments) borrowings on line of credit                 (1,876)         (5,873)          7,361
   Payments of long-term debt                                  (2,326)           (239)           (244)
   Payment of deferred fees                                      (111)            (26)           (449)
   (Decrease) increase in capital lease obligations               (58)           (484)            103
   Purchase of Common Stock                                        --             (52)         (1,183)
   Proceeds from exercise of Common Stock
    options                                                        --              --              22
                                                         ------------    ------------    ------------
   Net cash (used in) provided by financing activities         (4,371)         (6,674)          5,610
                                                         ------------    ------------    ------------
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-7
<PAGE>
<TABLE>
<CAPTION>

                                ELXSI CORPORATION
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                             (Dollars in Thousands)

                                                                     Year Ended December 31,
                                                         --------------------------------------------
                                                             2003            2002            2001
                                                         ------------    ------------    ------------
<S>                                                      <C>             <C>             <C>
Increase (decrease) in cash and cash equivalents                  (44)           (417)            815

Cash and cash equivalents, beginning of period                    777           1,194             379
                                                         ------------    ------------    ------------

Cash and cash equivalents, end of period                 $        733    $        777    $      1,194
                                                         ============    ============    ============

Supplemental Disclosure of Cash Flow Information:

Cash paid during the year for:
   Interest                                              $      1,292    $      1,333    $      1,502
   Taxes                                                          477             561           2,151
</TABLE>


Non Cash Investing Activities:

During 2001, the Company converted approximately $494,000 of interest due from
related parties to a note receivable.



The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-8
<PAGE>

                                ELXSI CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 For the Years Ended December 31, 2003 and 2002

Note 1.  The Company

General. ELXSI Corporation (together with its subsidiaries, the "Company")
operates principally through its two wholly-owned subsidiaries, ELXSI, a
California corporation ("ELXSI"), and Bickford's Family Restaurants, Inc., a
Delaware corporation ("BFRI"). Operations consist of the following business
segments: a restaurant chain in New England and an equipment manufacturer
headquartered in Orlando, Florida.

Restaurant Operations. On July 1, 1991, ELXSI acquired 30 Bickford's Restaurants
and 12 Howard Johnson's restaurants from Marriott Family Restaurants, Inc. These
Restaurants were located in Massachusetts, Vermont, New Hampshire, Rhode Island
and Connecticut.

On December 30, 2000, ELXSI contributed and transferred to a newly-formed,
wholly owned subsidiary, Bickford's Holdings Company, Inc. ("BHC"), all of the
restaurants and substantially all of the related operations, assets and
liabilities. Immediately thereafter, these Restaurants, operations, assets and
liabilities were contributed and transferred by BHC to another newly-formed,
wholly-owned subsidiary, BFRI. In January 2004, the Company implemented a
corporate restructuring of its subsidiaries as a result of which: (1) ELXSI (New
Hampshire), Inc., a Delaware corporation ("ELXSI NH"), became a wholly-owned
direct subsidiary of ELXSI; (2) Bickford's Restaurants, LLC ("Bickford's LLC"),
a Delaware limited liability company, became 99% owned by ELXSI NH and 1% owned
by ELXSI; and (3) BHC became a direct wholly-owned subsidiary of Bickford's LLC.
BFRI remained a wholly-owned direct subsidiary of BHC.

During 2003, three Bickford's Restaurants were closed; one in Marlboro, MA was
sold and others in Stoughton, MA and Haverhill, MA terminated their leases. In
addition, one new restaurant opened in Brighton, MA under a Tavern concept and
three existing restaurants (Kingston and Framingham, MA and Mystic, CT) were
also converted to this Tavern concept. The Tavern concepts serve the Bickford's
breakfasts with more upscale quality menu selections for lunch and dinner. In
addition, during fiscal 2003 the Bickford's corporate office building in Boston,
MA was sold and was leased back by the Company for a period of three years. As
of December 31, 2003, the Company had 61 restaurants owned and operated by BFRI
(hereinafter referred to as the "Restaurants", "Restaurant Operations").

Equipment Manufacturer. On October 30, 1992, ELXSI acquired Cues, Inc. of
Orlando, Florida and its two wholly-owned subsidiaries Knopafex, Ltd., a
Canadian company, and Cues B.V., a Dutch company, collectively referred to
herein as "Cues" or "Cues Division".

Cues is engaged in the manufacturing and servicing of video inspection and
repair equipment for wastewater and drainage systems primarily for
municipalities, service contractors and industrial users.

Note 2.  Summary of Significant Accounting Policies

Principles of Consolidation. The consolidated financial statements include the
accounts of ELXSI Corporation and its subsidiaries, all of which are
wholly-owned. All material intercompany accounts and transactions have been
eliminated in consolidation.

                                       F-9
<PAGE>

Both the Company's corporate functions and Cues Division have fiscal years
consisting of four calendar quarters ending on December 31. The Restaurant's
fiscal year consists of four 13-week quarters (one 52-week period) ending on the
last Monday in December; this requires that every six or seven years the
Restaurants add an extra week at the end of the fourth quarter and fiscal year.

Revenue Recognition. Revenues for the Restaurant Operations are recognized when
services are provided to customers. Revenues for the equipment manufacturer are
recognized when products are shipped and the risk of loss transfers to an
unrelated third party or when services are provided to customers.

Cash and Cash Equivalents. The Company has a cash management system whereby
substantially all cash generated by operations is used to reduce debt. Cash and
cash equivalents include cash on hand and bank deposits.

Fair Value of Financial Instruments. The carrying amount of cash and cash
equivalents, accounts and notes receivable, accounts payable, accrued expenses
and long-term debt approximates fair value primarily due to the short-term
maturity of those instruments and the variable, market-rate based nature of the
interest rates associated with the long-term debt.

Allowance for Doubtful Accounts. The Company evaluates the collectibility of
accounts receivable based on numerous factors including past transaction history
with the customers and their creditworthiness. Initially, the Company estimates
an allowance for doubtful accounts as a percentage of net sales based on
historical bad debt experience. This estimate is adjusted when the Company
becomes aware of a specific customer's inability to meet its financial
obligations, or periodically as a result of changes in the overall aging of
accounts receivable. While the Company has a large customer base that is
geographically dispersed, a slowdown in the markets in which the Company
operates may result in a higher than expected uncollectible accounts, and
therefore, the need to revise the estimate for bad debts. Generally, the Company
has experienced relatively low bad debt expense partially because customers
depend on the Company to provide parts and labor to repair and service
equipment, which gives them a strong incentive to pay past due balances. During
2002, the Company increased the allowance for doubtful accounts as a result of a
bankruptcy filing by a contractor-customer of Cues. As of December 31, 2003 and
2002, the allowance for doubtful accounts totaled $217,000 and $374,000,
respectively.

Inventories. Inventories are stated at the lower of cost or market determined by
the first-in, first-out method. The Company evaluates its inventory balances at
the end of each quarter to ensure that they are carried at the lower of cost or
market. This evaluation includes the analysis of regular cycle counts, a review
for obsolete inventory and an analysis of potential slow moving and excess
inventory items. Events which could effect the amount of reserves for obsolete
or slow moving inventory include a decrease in demand for the Company's products
due to economic conditions, innovations or technology introduced by Cues or a
competitor, price decreases by competitors on specific products or systems, or
the discontinuance by a vendor of a component part required in production
requiring a re-design of a Cues product. At December 31, 2003 and 2002, the
reserve for obsolete and slow moving inventory was $1,998,000 and $1,893,000,
respectively.

Property, Buildings and Equipment. Property, buildings and equipment, including
buildings under capital leases, are stated at cost less accumulated
depreciation. Depreciation is provided

                                      F-10
<PAGE>

using the straight-line method over the estimated useful lives of individual
assets or classes of assets. Buildings held pursuant to capital leases and
improvements to leased properties or fixtures are amortized over the shorter of
the remaining term of the applicable lease or the estimated useful life.
Estimated useful lives are:

         Buildings                                     30  years
         Building improvements                         20  years
         Equipment, furniture and fixtures            3-7  years

Depreciation expense for 2003, 2002 and 2001 was $4,079,000, $4,206,000 and
$4,340,000, respectively.

Normal repairs and maintenance are expensed as incurred. Expenditures that
materially increase values, change capacities or extend useful lives are
capitalized. The property, building and equipment accounts are relieved of the
cost of the items being replaced and the accumulated depreciation of disposed
assets is eliminated, with any resulting gain or loss on disposal being recorded
in the accompanying consolidated statements of operations.

Restaurant Opening Costs. Non-capital expenditures incurred in opening new
restaurants are expensed as incurred.

Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of. The
Company's long-lived assets and certain identifiable intangibles are reviewed
for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Recoverability of assets to
be held and used is measured by a comparison of the carrying amount of an asset
to future net cash flows (undiscounted and without interest charges) expected to
be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell.

Goodwill and Trademarks. Effective January 1, 2002, the Company adopted
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets" ("FAS 142"). The adoption of FAS 142 required an initial
impairment assessment involving a comparison of the fair value of goodwill and
trademarks to current carrying value. Upon adoption, the Company recorded a loss
as a cumulative effect of an accounting change of approximately $3,172,000
related to goodwill in the Cues division. Prior periods have not been restated
for the adoption of FAS 142. Goodwill represents the excess of cost over the
fair value of net assets acquired and is not amortized. The Company will perform
tests for impairment of goodwill annually or more frequently if events or
circumstances indicate it may be impaired. Such tests include comparing the fair
value of a reporting unit with its carrying value, including goodwill. Goodwill
and other intangible assets are allocated to various reporting units, which are
either the operating segment or one reporting level below the operating segment.
The Company's reporting units for purposes of applying the provisions of FAS 142
are Restaurants and Equipment. Impairment assessments are performed using a
variety a methodologies, including cash flow analysis, estimates of sales
proceeds and independent appraisals. Where applicable, an appropriate discount
rate is used, based on the Company's cost of capital rate or location-specific
economic factors (see Note 4). Trademarks are being amortized over their useful
lives of 35 years. The Company reviews such trademarks for impairment to ensure
they are appropriately valued if conditions exist that may indicate the carrying
value may not be recoverable. Such

                                      F-11
<PAGE>

conditions may include an economic downturn in a geographic market or a change
in the assessment of future operations.


Deferred Debt Costs. Deferred debt costs are amortized over the term of the loan
and charged to interest expense using the effective interest method. As of
December 31, 2003 and 2002, $0 and $295,000, respectively, remained to be
amortized over future periods. Amortization expense in 2003, 2002 and 2001 was
$295,000, $292,000 and $297,000, respectively.

Related Party Notes Receivable. The Company is owed substantial amounts under
related party promissory notes receivable as discussed in Note 7 to the
consolidated financial statements. These notes receivable have been reflected in
the equity section of the balance sheet as a contra-equity account at December
31, 2003 and 2002. Alexander M. Milley, the Company's Chairman, President and
Chief Executive Officer and principal stockholder, and certain companies he
controls guaranteed payment of the notes receivable. In addition, Mr. Milley and
these companies have pledged assets, including Company Common Stock along with
other assets, under a pledge and security agreement. A permanent decline in the
value of the Company's Common Stock or other assets pledged as collateral or a
default in the payment of the principal and interest by these related parties
would have a negative effect on the Company's operating results and potentially
its ability to repay outstanding debt.

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

Concentration of Credit Risk. Financial instruments that potentially subject the
Company to concentrations of credit risk are primarily accounts receivable and
notes receivable. The Company performs ongoing credit evaluations of its
customers' financial condition and, generally, requires no collateral from its
customers. The allowance for non-collection of accounts receivable is based upon
the expected collection of all accounts receivable.

The Company does not rely on any one vendor or supplier for its raw materials,
and management believes that alternative suppliers are available that could
provide for the Company's needs on comparable terms.

Foreign Currency Translation. The assets and liabilities of the Canadian and
Dutch subsidiaries of Cues are translated into U.S. dollars at year-end exchange
rates, and revenue and expense items are translated at average rates of exchange
prevailing during the year. Resulting translation adjustments are accumulated as
a separate component of stockholders' equity.

Income Taxes. The Company recognizes deferred tax assets and liabilities for the
expected future tax consequences of temporary differences between the carrying
amounts and the tax bases of "other" assets and liabilities. Temporary
differences giving rise to deferred tax assets and liabilities include certain
accrued liabilities and net operating loss carryforwards. The provision for
income taxes includes the amount of income taxes for the year that would be paid
by the Company without its net operating loss carryforwards, as determined by
applying the provisions of the current tax law to taxable income for the year;
and the net change during the year in the Company's deferred tax assets and
liabilities. In determining the amount of any valuation

                                      F-12
<PAGE>

allowance required to offset deferred tax assets, an assessment is made that
includes anticipating future income and determining the likelihood of realizing
deferred tax assets (see Note 6).

The Company's net deferred tax assets include substantial amounts of net
operating loss and credit carryforwards, totaling $14,409,000 and $12,634,000 at
December 31, 2003 and 2002, respectively. The carrying value of the Company's
net deferred tax assets assumes that the Company will be able to generate
sufficient future taxable income, which is based on estimates and assumptions.
If these estimates and assumptions change in the future, the Company may be
required to record additional valuation allowances against its deferred tax
assets, resulting in increased income tax expense. The Company continually
reviews the adequacy of the valuation allowance and recognizes deferred tax
asset benefits only as reassessment indicates that it is more likely than not
that the benefits will be realized. Failure to achieve forecasted taxable income
would affect the ultimate realization of the net deferred tax assets.

The utilization of the Company's net operating loss and tax credit carryforwards
may be impaired or reduced under certain circumstances. Events which may affect
the Company's ability to utilize these carryforwards include, but are not
limited to, future profitability, cumulative stock ownership changes of 50% or
more over a three-year period, as defined by Section 382 of the Internal Revenue
Code (IRC), and the timing of the utilization of the tax benefit carryforwards.
Such changes in ownership would significantly restrict the Company's ability to
utilize loss and credit carryforwards in accordance with Sections 382 and 383 of
the IRC.

Warranty. The Company's warranty reserve is established based on our best
estimate of the amounts necessary to settle future and existing claims on
products sold as of the balance sheet date. While the Company believes that the
warranty reserve is adequate and that the judgment applied is appropriate, such
amounts estimated to be due and payable could differ materially from what will
actually transpire in the future. Warranty activity for the years ended December
31, 2003, 2002 and 2001 are as follows:

                                          2003           2002           2001
                                       ----------     ----------     ----------
Beginning accrued warranty expense     $  302,000     $  282,000     $  310,000
Less: reductions for payments, net       (280,000)      (124,000)      (374,000)
Plus: additions to accrual                205,000        144,000        346,000
                                       ----------     ----------     ----------
Ending accrued warranty expense        $  227,000     $  302,000     $  282,000
                                       ==========     ==========     ==========

Advertising. Advertising consists primarily of print and television
advertisements for the restaurants. All costs are expensed as incurred and
totaled $1,110,000, $1,022,000 and $1,038,000 in 2003, 2002 and 2001,
respectively.

Accounting for Stock-Based Compensation. SFAS No. 123, Accounting for
Stock-Based Compensation ("FAS 123"), encourages the use of a fair-value method
of accounting for stock-based awards under which the fair value of stock options
is determined on the date of grant and expensed over the vesting. As allowed by
FAS 123, we have elected to account for our stock-based compensation plans under
an intrinsic value method that requires compensation expense to be recorded only
if, on the grant date, the current market price of our common stock exceeds the
exercise price the employee must pay for the stock. Our policy is to grant stock
options at the fair market value of our underlying stock at the date of grant.

The Company has adopted the disclosure-only provisions of FAS 123. Accordingly,
no compensation cost has been recognized for the stock option plans. Had
compensation cost for

                                      F-13
<PAGE>

the Company's option plans been determined based on the fair value at the grant
date, as prescribed by FAS 123, the Company's net income and earnings per share
would have been as follows:

                                      2003            2002            2001
                                  ------------    ------------    ------------
Net loss - as reported            $   (273,000)   $ (3,568,000)   $ (6,490,000)
Net loss - pro forma                  (272,000)     (3,590,000)     (6,578,000)

Basic EPS - as reported           $       (.07)   $       (.89)   $      (1.61)
Basic EPS - pro forma                     (.07)           (.89)          (1.63)

Diluted EPS - as reported         $       (.07)   $       (.89)   $      (1.61)
Diluted EPS - pro forma                   (.07)           (.89)          (1.63)


Reclassifications. The Company has recorded certain reclassifications in prior
years to be consistent with the current year's presentation. These
reclassifications have no effect on reported net loss, comprehensive loss or
stockholders' equity.

Earnings Per Share. The Company presents "basic" earnings per share, which is
net income (loss) divided by weighted average shares outstanding during the
period, and "diluted" earnings per share, which considers the impact of common
stock equivalents. The Company's Common Stock equivalents consist of employee
and director stock options and warrants to purchase Common Stock.

Options and warrants to purchase 737,500 and 269,262 shares, respectively of
Common Stock at average exercise prices of approximately $7.35 and $5.95 per
share, respectively, were not included in the computation of diluted earning per
share for 2003, 2002 and 2001 because the effect of their exercise would have
been anti-dilutive.

Recent Accounting Pronouncements

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities", ("FIN 46"). FIN 46 clarifies the application of Accounting Research
Bulletin No. 51, "Consolidated Financial Statements," to certain entities in
which equity investors do not have the characteristics of a controlling
financial interest or do not have sufficient equity at risk for the entity to
finance its activities without additional subordinated financial support from
other parties. FIN 46 applies immediately to variable interest entities
("VIE's") created after January 31, 2003, and to variable interest entities in
which an enterprise obtains an interest after that date. It applies in the first
fiscal year or interim period beginning after June 15, 2003, to variable
interest entities in which an enterprise holds a variable interest that it
acquired before February 1, 2003.

The Company has not identified any VIE's for which it is the primary beneficiary
or has significant involvement.

In December 2003, the FASB issued FIN No. 46 (revised December 2003),
"Consolidation of Variable Interest Entities" ("FIN 46-R") to address certain
FIN 46 implementation issues. The effective dates and impact of FIN 46 and FIN
46-R are as follows:

                                      F-14
<PAGE>


(i) For special purpose entities (SPE's) created prior to February 1, 2003, the
Company must apply either the provisions of FIN 46 or early adopt the provisions
of FIN 46-R at the end of the first interim or annual reporting period ending
after December 15, 2003.

(ii) For non-SPE's created prior to February 1, 2003, the Company is required to
adopt FIN 46-R at the end of the first interim or annual reporting period ending
after March 15, 2004.


(iii) For all entities, regardless of whether a SPE, that were created
subsequent to January 31, 2003, the provisions of FIN 46 were applicable for
variable interests in entities obtained after January 31, 2003. The Company is
required to adopt FIN 46-R at the end of the first interim or annual reporting
period ending after March 31, 2004.


The adoption of the provisions applicable to SPE's and all other variable
interests obtained after January 31, 2003 did not have a material impact on the
Company's consolidated financial statements. The Company is currently evaluating
the impact of adopting FIN 46-R applicable to non-SPE's created prior to
February 1, 2003, but does not expect a material impact.

Note 3.  Composition of Certain Financial Statement Components

                                                          December 31,
                                                 ----------------------------
                                                     2003            2002
                                                 ------------    ------------
Assets:
 Inventories:
   Raw materials and finished goods              $  8,459,000    $  9,479,000
   Work in process                                  4,386,000       5,137,000
                                                 ------------    ------------
                                                 $ 12,845,000    $ 14,616,000
                                                 ============    ============
 Property, buildings and equipment:
   Land                                          $  8,232,000    $  8,777,000
   Buildings and improvements                      22,104,000      21,328,000
   Buildings held pursuant to capital leases        1,234,000       1,234,000
   Equipment, furniture and fixtures               27,624,000      27,508,000
                                                 ------------    ------------
                                                   59,194,000      58,847,000
   Accumulated depreciation                       (28,657,000)    (26,553,000)
                                                 ------------    ------------
                                                 $ 30,537,000    $ 32,294,000
                                                 ============    ============
Liabilities:
 Accrued expenses:
   Salaries, benefits and vacation               $  1,755,000    $  2,309,000
   Common Stock reverse split payable                 447,000         560,000
   Insurance                                          773,000         587,000
   Utilities                                          402,000         388,000
   State and federal income taxes                     535,000         324,000
   Other taxes                                        137,000         279,000
   Warranty                                           227,000         302,000
   Professional fees                                  164,000         156,000
   Rents                                              160,000         190,000
   Interest and bank fees                             103,000         117,000
   Other accruals                                   1,160,000       1,280,000
                                                 ------------    ------------
                                                 $  5,863,000    $  6,492,000
                                                 ============    ============

                                      F-15
<PAGE>

Note 4.  Goodwill and Trademarks

In accordance with FAS 142, goodwill is no longer amortized but is reviewed
annually for impairment. Intangible assets that are deemed to have definite
lives are amortized over their useful lives. The amortization provisions of FAS
142 apply to goodwill and intangible assets acquired after June 30, 2001. With
respect to goodwill and intangible assets acquired prior to July 1, 2001, the
Company began applying the new accounting rules effective January 1, 2002.

The adoption of FAS 142 required the Company to perform an initial assessment of
all goodwill and indefinite lived intangible assets for each business segment as
of January 1, 2002. The Company compared the fair value of trademarks and
goodwill to their carrying values. Fair values were derived using discounted
cash flow analyses. The assumptions used in these discounted cash flow analyses
were consistent with our internal planning. Valuations were completed for the
intangible assets of the Company. As a result of a decline in 2002 of operating
profits of the Cues segment, goodwill was estimated to be impaired because the
carrying value of the net assets exceeded their estimated fair value. As a
result, the Company recorded a loss for the cumulative effect of a change in
accounting principle related to the goodwill impairment in the amount of
$3,172,000 during 2002. The Restaurant segment had no impairment in connection
with its goodwill of $1,559,000 as of December 31, 2003 and 2002. Future
impairment tests will be performed on the Restaurant Operations' goodwill and
the Company's earnings may be subject to volatility if goodwill impairment
occurs in the future.

The following table sets forth the information for intangible assets subject to
amortization and for intangible assets not subject to amortization at December
31:

                                                     2003           2002
                                                 ------------   ------------
Amortized intangible assets (trademarks)
 Gross carrying amount                           $  1,030,000   $  1,030,000
 Accumulated amortization                            (833,000)      (804,000)
                                                 ------------   ------------
                                                      197,000        226,000
 Unamortized intangible assets:
   Goodwill                                         1,559,000      1,559,000
                                                 ------------   ------------
       Total goodwill and intangible assets      $  1,756,000   $  1,785,000
                                                 ============   ============

Amortization expense totaled $28,000, $29,000 and $29,000 during 2003, 2002 and
2001, respectively. The estimated amortization expense for each of the next five
years is $29,000 per year.

The following table summarizes and reconciles Net Income (Loss) Before
Cumulative Effect of Accounting Change for the three years ended December 31,
2003, 2002 and 2001, adjusted to exclude amortization expense recognized in such
periods related to goodwill that is no longer being amortized:
<TABLE>
<CAPTION>

                                                 2003            2002            2001
                                             ------------    ------------    ------------
<S>                                          <C>             <C>             <C>
Reported net loss before cumulative effect
  of accounting change                       $   (273,000)   $   (396,000)   $ (6,490,000)
Add back after-tax amounts:
  Goodwill amortization                                --              --         210,000
                                             ------------    ------------    ------------
Adjusted net loss before cumulative effect
  of accounting change                       $   (273,000)   $   (396,000)   $ (6,280,000)
                                             ============    ============    ============
</TABLE>

                                      F-16
<PAGE>
<TABLE>
<CAPTION>

                                                 2003            2002            2001
                                             ------------    ------------    ------------
<S>                                          <C>             <C>             <C>
Basic and diluted net loss per share before
  cumulative effect of accounting change:
   Reported net loss                         $       (.07)   $       (.89)   $      (1.61)
   Goodwill amortization                               --              --             .06
                                             ------------    ------------    ------------
Adjusted basic and diluted net loss per
  share before accounting change             $       (.07)   $       (.89)   $      (1.55)
                                             ============    ============    ============
</TABLE>

Note 5.  Closing of Russian Operations

During 2001, Cues opened an office in Moscow, Russia to market and demonstrate
its equipment. In connection with this effort, the Company recorded selling,
general and administrative expenses of approximately $665,000 for the year ended
December 31, 2001. In December 2001, the Company decided to close its Russian
operation and recorded approximately $870,000 in closing-related charges. Of
these charges, approximately $514,000 has been recorded in cost of sales and is
attributable to the reduction in inventory carrying value to estimated market
values. The remaining $356,000 has been recorded in selling, general and
administrative expenses and relate to severance and other closing related costs.
Of the $514,000 inventory charge, approximately $316,000 relates to inventory
originally purchased from a related party in which the Company holds an equity
investment.

Note 6.  Income Taxes

Pre-tax (loss) income for the years ended December 31, 2003, 2002 and 2001 are
as follows:

<TABLE>
<CAPTION>

                                                 2003            2002            2001
                                             ------------    ------------    ------------
<S>                                          <C>             <C>             <C>

Domestic                                     $   (544,000)   $    817,000    $  1,125,000
Foreign                                            97,000         (64,000)       (108,000)
                                             ------------    ------------    ------------
  Total                                      $   (447,000)   $    753,000    $  1,017,000
                                             ============    ============    ============
</TABLE>

The components of income tax (expense) benefit related to earnings for the years
ended December 31, 2003, 2002 and 2001 are as follows:

<TABLE>
<CAPTION>

                                                 2003            2002            2001
                                             ------------    ------------    ------------
<S>                                          <C>             <C>             <C>
Current:
  Federal                                    $   (122,000)   $     54,000    $     22,000
  State and local                                (473,000)       (311,000)        471,000
  Foreign                                         (14,000)          4,000           4,000
                                             ------------    ------------    ------------
                                                 (609,000)       (253,000)        497,000
                                             ------------    ------------    ------------
Deferred:
  Federal                                         597,000      (1,026,000)     (5,887,000)
  State and local                                 186,000         130,000      (2,117,000)
                                             ------------    ------------    ------------
                                                  783,000        (896,000)     (8,004,000)
                                             ------------    ------------    ------------

Total                                        $    174,000    $ (1,149,000)   $ (7,507,000)
                                             ============    ============    ============
</TABLE>

Deferred income taxes are provided for temporary differences between income tax
and financial statement recognition of revenues and expenses. Significant
components of the deferred tax assets (liabilities) are comprised of the
following at December 31, 2003 and 2002:

                                      F-17
<PAGE>

                                             2003            2002
                                         ------------    ------------
Fixed asset and other                    $ (1,308,000)   $   (621,000)
                                         ------------    ------------
  Gross deferred tax liabilities           (1,308,000)       (621,000)
                                         ------------    ------------

Accrued expenses and other                  3,587,000       2,890,000
Loss carryforwards                         15,953,000      16,825,000
Credit carryforwards                        4,559,000       4,107,000
                                         ------------    ------------
  Gross deferred tax assets                24,099,000      23,822,000
                                         ------------    ------------

Deferred tax asset valuation allowance     (6,103,000)     (8,298,000)
                                         ------------    ------------
  Net deferred taxes                     $ 16,688,000    $ 14,903,000
                                         ============    ============

At December 31, 2003 and 2002, the Company had net operating loss carryforwards
for federal income tax purposes of approximately $43 million and $47 million,
respectively. The decrease in the net operating loss carryforwards primarily
resulted from the utilization and expirations of net operating loss
carryforwards. As of December 31, 2003, the Company had tax credit carryforwards
of approximately $4,559,000. Included in the tax credit carryforwards are
alternative minimum tax credit carryforwards of approximately $1,760,000, which
have an unlimited carryforward period. These net operating loss and tax credit
carryforwards expire as follows:

                                             Net
                                        Operating Loss    Tax Credit
                                         Carryforwards   Carryforwards
                                         ------------    ------------
             2004                          18,941,000              --
             2005                             260,000              --
             2006                                  --              --
             2007                                  --              --
             2008                             167,000              --
             2009 through 2018             23,717,000       4,559,000
                                         ------------    ------------
                                         $ 43,085,000    $  4,559,000
                                         ============    ============

The Company continually reviews the adequacy of its carryforward valuation
allowances and recognizes deferred tax asset benefits only as reassessment
indicates that it is more likely than not that the benefits will be realized.

In December 2000, ELXSI transferred the Restaurant's assets, liabilities and
operations, in a taxable transaction, to a newly formed, wholly owned
subsidiary. This transfer was effected in order to put in place a more efficient
corporate structure. Because the newly formed subsidiary has an ultimate
ownership structure identical to that of the Restaurant Operations prior to the
transfer and the transfer occurred between entities under common control, there
is no impact on the consolidated financial statements other than the tax-related
impacts discussed herein.

During 2001, as a result of a decrease in taxable income, the Company did not
utilize net operating loss carryforwards to the extent anticipated. In addition,
the Company reduced its projection of future taxable income during the remaining
life of the net operating loss carryforwards. As a result, the associated
valuation allowance was increased during the year and deferred tax expense was
recorded on the income statement. Also during 2001, a valuation of the
Restaurants was completed for purposes of calculating the final taxable gain
resulting from the above-described intercompany transfer of the Restaurant
Operations. Due to the reduction in the taxable gain from the prior years
estimate, the deferred charge was reduced $1,301,000 by recording a deferred tax
expense. In addition, $1,203,000 of the deferred charge was amortized

                                      F-18
<PAGE>

to deferred tax expense, which was offset by a decrease in current tax expense.
As a result of establishing the taxable basis of the Restaurants' assets
transferred during 2000, the remaining "Corporate" deferred charge was
$9,913,000 at December 31, 2001.

During 2002, as a result of an increase in taxable income, the Company utilized
additional net operating loss carryforwards over the prior year anticipated
amount. In addition, the Company reduced its projection of future taxable income
during the remaining life of the net operating loss carryforwards. As a net
result, the associated valuation allowance was increased during the year and
deferred tax expense was recorded on the income statement. In addition,
$1,839,000 of the deferred charge was amortized to deferred tax expense. As a
result of establishing the taxable basis of the Restaurants' assets transferred
during 2000, the remaining "Corporate" deferred charge was $8,074,000 at
December 31, 2002.

During 2003, the Company's gross deferred tax assets decreased by approximately
$410,000 and the Company decreased the associated valuation allowance by
approximately by $2,195,000 as a result of the expiration of net operating loss
carryforwards. In addition, $1,002,000 of the deferred charge was amortized to
deferred tax expense. As a result of establishing the taxable basis of the
Restaurants' assets transferred during 2000, the remaining "Corporate" deferred
charge was $7,072,000 at December 31, 2003.

The Company's net deferred tax assets include substantial amounts of net
operating loss and tax credit carryforwards. Failure to achieve forecasted
taxable income would affect the ultimate realization of these net deferred tax
assets. The Company's ability to utilize its net operating loss and tax credit
carryforwards may be reduced for other reasons. Events which may affect the
Company's ability to utilize these carryforwards include, but are not limited
to, cumulative stock ownership changes of 50% or more over any three-year
period, as defined by Section 382 of the Internal Revenue Code (IRC).

A reconciliation of the statutory federal tax rate and the Company's effective
income tax rates for the years ended December 31, 2003, 2002 and 2001 is as
follows:
<TABLE>
<CAPTION>

                                                    2003           2002           2001
                                                 ----------     ----------     ----------
<S>                                                   <C>             <C>            <C>
Federal income tax rate                               (34.0)%         34.0%          34.0%
State income taxes, net of federal benefit             44.3           15.9           21.5
Permanent differences                                 (46.2)         (27.8)            --
Changes in valuation allowance for deferred
  tax assets                                             --           48.5          663.2
Other                                                  (3.0)          81.9           19.4
                                                 ----------     ----------     ----------
  Effective income tax rate                           (38.9)%        152.5%         738.1%
                                                 ==========     ==========     ==========
</TABLE>

Note 7.  Related Party Transactions

Revisions to Notes Receivable with Related Parties

As of December 31, 2001, the Company restructured the promissory notes
receivable from two related parties, ELX Limited Partnership ("ELX") and Cadmus
Corporation ("Cadmus"). The due dates of the notes were extended to April 1,
2005 in exchange for collateralization of the notes under pledge and security
agreements. In addition, Alexander M. Milley, the Company's Chairman, President
and Chief Executive Officer and principal stockholder, and certain other
entities that he controls, personally guaranteed the Cadmus and ELX notes. Under
the new,

                                      F-19
<PAGE>

restructured notes, 821,705 of issued and outstanding shares of Common
Stock of the Company, held by these companies under Mr. Milley's control serve
as the primary collateral. The collateral also includes shares of another
publicly traded company and other assets held by Mr. Milley and these related
companies, which support the guarantees of these notes. All interest and
principal payable under these notes is due on the maturity date at rates
previously in existence, as described below. As a result of these extensions and
revisions in the underlying collateral, the aggregate balance of these notes
receivable of $11,972,000 at December 31, 2003 and 2002 has been reflected in
the equity section of the balance sheet as a contra-equity.

Transactions with ELX Limited Partnership. On December 8, 1994, the Company
loaned ELX, of which Mr. Milley is the sole general partner and other officers
of the Company are limited partners, approximately $1,156,000 under an unsecured
note. ELX used the proceeds to exercise its option to purchase 369,800 shares of
the Company's Common Stock held by The Airlie Group L.P. ("Airlie") under an
option granted to ELX at $3.125 per share on September 25, 1989. On December 8,
1997, the due date of the note was extended for an additional three years.
Interest from December 8, 1994 to December 8, 1997 was paid in December 1997. On
December 8, 2000, the note principal and the accrued interest from December 8,
1997 to December 8, 2000, in the amount of $316,000, were consolidated and the
due date was further extended to December 8, 2003. Interest accrues at 1/2%
above the Company's senior debt borrowing rate (8% at December 31, 2003). At
December 31, 2001, the then outstanding current principal balance of $1,472,000
and accrued interest of $134,000 were consolidated and the note was extended
until April 1, 2005. During 2001, the Company recorded interest income of
$125,000, in respect of this note. During 2003 and 2002, the Company did not
record $132,000 and $121,000, respectively of interest accrued during those
periods.

On December 30, 1996, the Company loaned ELX approximately $909,000 under an
unsecured note. The proceeds of this note were used by ELX to exercise an option
to purchase 110,200 shares of the Company's Common Stock held by Bank America
Capital Corporation ("BACC") and to purchase the remaining 110,200 shares of the
Company's Common Stock held by BACC for $5.125 per share. On December 30, 1999,
the due date of the note, the note principal and the accrued interest from
December 30, 1996 to December 30, 1999, in the amount of $242,000, were
consolidated and the due date was extended for an additional three years.
Interest accrues at 1/2% above the Company's senior debt borrowing rate (8% at
December 31, 2003). At December 31, 2001, the then current principal balance of
$1,151,000 and accrued interest of $212,000 were consolidated and the note was
extended until April 1, 2005. During 2001, the Company recorded interest income
of $97,000, in respect of this note. During 2003 and 2002, the Company did not
record the approximately $112,000 and $103,000, respectively of interest accrued
during those periods.

Transactions with Cadmus Corporation. On June 30, 1997, ELXSI loaned $2,000,000
to Cadmus under a two-year note. Mr. Milley is the controlling shareholder of
Cadmus, and certain other officers, directors and/or shareholders of Cadmus are
officers and/or directors of the Company. On June 30, 1999, the note was
extended for an additional two years. On June 30, 2001 the note was further
extended for an additional two years, to June 30, 2003. The note bears interest
at 15%. ELXSI earned a 5%, or $100,000, closing fee, which was amortized to
interest income utilizing the effective interest method over the original life
of the loan. Cadmus reimbursed ELXSI for the costs incurred by ELXSI in making
the loan. At December 31, 2001, this note was extended until April 1, 2005.
During 2001, the Company recorded interest income of $300,000 in respect of this
note. During each of 2003 and 2002, the Company did not record approximately
$300,000 of interest accrued during those periods.

                                      F-20
<PAGE>

In addition, as of December 31, 2001 the Company had advanced Cadmus an
additional total of approximately $6,732,000. During 2001 and 2000, the advances
were partially collateralized by a portfolio of private and public company
equities purchased with the proceeds of the advances. During 2000 Mr. Milley
formalized this receivable in the form of a note, bearing interest at ELXSI's
cost of funds plus 2% (9.5% at December 31, 2003), due in December 2001. This
note receivable was reclassified from a short-term asset at December 31, 1999 to
a long-term asset at December 31, 2000. At December 31, 2001 the then current
principal balance of $6,732,000 and accrued interest of $271,000 were
consolidated and the note was extended until April 1, 2005. During 2001, the
Company recorded interest income of $671,000, in respect of this note. During
2003 and 2002, the Company did not record approximately $683,000 and $634,000,
respectively of interest accrued during those periods.

ELXSI is party to a management agreement dated September 25, 1989 with Cadmus.
Effective June 30, 1997, the management agreement was extended to at least June
30, 2005, and during 1998 the Board of Directors extended the agreement for an
additional two years ending on June 30, 2007. Effective April 1, 1997, the
management fee was increased from $500,000 to $600,000 annually, with a
provision that the fee shall increase 5% on each anniversary date thereof. The
management fee may be discontinued following a year in which the Company's
operating income is less than $4,000,000, but will be reinstated following the
first fiscal quarter in which the Company again attains quarterly operating
income of at least $1,250,000. As a result of the Company's consolidated 2001
operating income falling below $4,000,000, the management fee was discontinued
until such time as quarterly or annual earnings attain the level stated above.
During 2003, 2002 and 2001, the Company was charged management fees of $0, $0
and $721,000, respectively. At December 31, 2003 and 2002, ELXSI did not owe any
amount to Cadmus under such management agreement.

Transactions with Corporate Care Providers, Inc. In November 1994, Corporate
Care Providers, Inc. ("CCP"), a Delaware corporation and wholly-owned subsidiary
of Cadmus, was incorporated for the purpose of providing employee benefits,
including health, dental, disability and life insurance, to Bickford's and Cues
employees. The benefits are administered under a self-funded plan by UNICARE
Life and Health Insurance Company of Massachusetts. During 2003, 2002 and 2001,
the Company paid CCP $2,262,000, $2,495,000 and $3,388,000, respectively, for
premiums and claims. Through payroll deductions, the employees reimburse
portions of these costs.

Note 8.  Long-Term Debt

In June of 2003, Bank of America N.A. ("BofA") assigned to Wells Fargo Foothill,
Inc. ("WFF"), its rights and obligations under the Amended and Restated Loan and
Security Agreement ("BofA Agreement") dated April 22, 2002. Under the BofA
Agreement, the Company was required to meet certain financial and other
qualitative covenants. These financial covenants included minimum earnings
before interest, taxes, depreciation and amortization ("EBITDA"), the
maintenance of certain quarterly net worth amounts and restrictions on capital
expenditures. During 2003 and at December 31, 2003, the Company was not in
compliance with certain financial covenants, but received waivers from both BofA
and WFF.

Subsequent to year end, on January 30, 2004, the Company and WFF entered into a
new $15.0 million Amended and Restated Loan and Security Agreement ("WFF
Agreement"). The WFF Agreement provided waivers of certain 2003 covenant
violations under the BofA Agreement and

                                      F-21
<PAGE>

includes restated financial covenants for 2004 and beyond. The WFF Agreement
consists of a three-year $8.0 million line of credit, a three-year $4.5 million
Term Loan A and a $2.5 million Term Loan B, which is due on December 31, 2004.
The line of credit and Term Loan A bear interest at the Wells Fargo Bank, N.A,
prime rate plus 3.5%. Term Loan A requires monthly principal payments of
$125,000 beginning on March 1, 2004. Term Loan B bears interest at the prime
rate plus 6%. In connection with the WFF Agreement, the Company will pay a
closing fee of $150,000 in three equal installments of $50,000 on March 31,
2004, June 30, 2004 and September 30, 2004. The agreement also contains a
$75,000 anniversary fee each year. In addition, the Company paid a $500,000 fee
related to Term Loan B, which can be partially rebated upon full repayment of
the principal in the following amounts; a) $450,000 if repaid by February 29,
2004, b) $400,000 if repaid by March 31, 2004, c) $300,000 if repaid by June 30,
2004 and d) $200,000 if repaid by September 30, 2004. Financial covenants
consist of minimum earnings before interest, taxes, depreciation and
amortization ("EBITDA") for Bickford's and the Company, a maximum leverage ratio
and capital expenditure limits. In addition, the Company's senior bank credit
facility with WFF prohibits the Company from declaring or paying cash dividends.
The maximum outstanding debt under the WFF Agreement is also limited by
multiples of consolidated EBITDA under borrowing base calculations. As of
January 31, 2004, the borrowing base calculation resulted in a maximum debt of
$15.0 million. The Company had $1.1 million available for borrowing under the
WFF Agreement at January 31, 2004.

The following table summarizes the terms and balances of the Company's
borrowings at December 31, 2003 and 2002.
<TABLE>
<CAPTION>

                                                                          December 31,
                                                                  ----------------------------
                                                                      2003            2002
                                                                  ------------    ------------
<S>                                                               <C>             <C>

Bank Line of Credit (BofA Agreement), as amended,
$15,000,000, interest due monthly at prime plus 3.5% (7.5%
at December 31, 2003). The line of credit does not require
minimum reductions in available credit. As of December 31,
2003, the Company had $2,279,000 available under this line
of credit. The line of credit is collateralized by assets of
ELXSI, BHC and BFRI, including real estate, and the
outstanding stock of ELXSI, BHC and BFRI. The agreement
provides for commitment fees of 0.25% on the unused portion
of the line of credit. In addition, the agreement restricts
the payment of cash dividends by ELXSI to an amount not
to exceed 50% of the excess cash flow (as defined)                $  8,986,000    $  9,349,000

Term loan with BofA, $0 available at December 31, 2003. This
loan was repaid during 2003                                                 --       1,513,000

Term loan with BofA, $0 available at December 31, 2003. This
loan was repaid during 2003                                                 --       1,638,000

5 year mortgage payable on land and building located in
Marlboro, Massachusetts with monthly installments of
approximately $3,000 plus interest at 8.01% per annum.
The balance of $356,000 was repaid during 2003                              --         356,000
</TABLE>

                                      F-22
<PAGE>
<TABLE>
<CAPTION>

                                                                          December 31,
                                                                  ----------------------------
                                                                      2003            2002
                                                                  ------------    ------------
<S>                                                               <C>             <C>

5 year mortgage payable on land and building located in
Kingston, Massachusetts with monthly installments of
approximately $2,800 plus interest at 8.25% per annum.
The balance of $338,000 was repaid during 2003                              --         338,000

Mortgage payable at 8.25% on the land and building owned by
Cues B.V                                                                57,000          51,000
                                                                  ------------    ------------
                                                                     9,043,000      13,245,000
Less current portion                                                (4,009,000)    (13,202,000)
                                                                  ------------    ------------
Long-term debt                                                    $  5,034,000    $     43,000
                                                                  ============    ============
</TABLE>


Aggregate maturities of long-term debt for each of the years in the five-year
period ending December 31, 2008, and thereafter are as follows:

                         2004                                     $  4,009,000
                         2005                                        1,509,000
                         2006                                        3,495,000
                         2007                                            9,000
                         2008                                            9,000
                         Thereafter                                     12,000
                                                                  ------------
                                                                  $  9,043,000
                                                                  ============

Note 9.  Derivative Instrument. Until April 2002, the Company used a derivative
instrument to manage a portion of its exposure to variable interest rates on
outstanding bank debt. This interest rate swap agreement provided for a fixed
rate of interest of approximately 7.5% on $7 million of variable interest rate
loans under ELXSI's bank line of credit through March 2002 and $4.0 million for
the subsequent 12 months. This interest rate swap agreement was utilized to
provide an exchange of interest payments computed on notional principal amounts
to offset any undesirable changes in cash flows or fair values resulting from
market rate changes on designated hedged bank borrowings. The credit risk of the
interest rate swap agreement had been limited by the fact that ELXSI's
counterparty thereunder is a major financial institution; BofA. During 2001, the
Company recorded a net loss of $95,000, net of tax of $60,000, in "Other
comprehensive income (expense)" related to this cash flow hedge. The Company
terminated the interest rate Swap agreement in April 2002 in conjunction with
the execution of the BofA Agreement, resulting in a termination payment of
approximately $112,000. The impact of the termination has been included in the
2002 consolidated financial statements.

Note 10. Commitments and Contingencies

The Company conducts a substantial portion of its operations utilizing leased
facilities. The Company leases land and/or buildings at 46 of its 61 Restaurants
under lease agreements with terms expiring at various dates (including extension
options) through 2036. The majority of the leases require that the Company pay
all taxes, maintenance, insurance, and other occupancy expenses related to the
leased premises. The rental payments for a majority of the Restaurant locations
are based on a minimum annual rental plus a percentage of sales, as defined in
the relevant lease agreements. Generally, the leases provide for renewal
options, and in most cases

                                      F-23
<PAGE>

management expects that in the normal course of business lease agreements will
be renewed or replaced by other leases.

Additionally, the Company has several non-cancelable operating leases, primarily
for certain office and transportation equipment that expire over the next three
years and generally provide for purchases or renewal options.

The following is a schedule of future minimum lease commitments for each of the
years in the five-year period ending December 31, 2008, and thereafter:

                                                       Capital       Operating
                                                       Leases         Leases
                                                     ------------   ------------
2004                                                 $     90,000   $  3,246,000
2004                                                       76,000      3,087,000
2006                                                       64,000      2,990,000
2007                                                       50,000      2,727,000
2008                                                       50,000      2,306,000
Thereafter                                                595,000      8,899,000
                                                     ------------   ------------
Total minimum lease payments                              925,000   $ 23,255,000
                                                                    ============
Less - Amount representing interest                      (351,000)
                                                     ------------
Present value of net minimum capital lease payments       574,000
Less - current portion                                    (51,000)
                                                     ------------
Capital lease obligation - non current               $    523,000
                                                     ============

Rent expense charged to operations amounted to $3,717,000, $3,686,000 and
$3,801,000 during 2003, 2002, and 2001, respectively.

Cues has arrangements with truck dealers to deliver truck bodies that are used
in the manufacturing of certain of its products. Under these arrangements, Cues
reimburses the dealers' floor-plan financing costs for those vehicles held by
the dealers until delivery to Cues. The amount of this reimbursement for 2003,
2002 and 2001 was $18,000, $28,000 and $42,000, respectively. At December 31,
2003 and 2002, truck bodies held by the dealers under these arrangements were
valued at $492,000 and $504,000, respectively.

The Company is involved in various claims and lawsuits incidental to its
business. In the opinion of management, the resolution of these matters will not
have a material adverse effect on the Company's consolidated financial position,
results of operations or cash flows.

Note 11. Thrift and Profit Sharing Plan

In 1986, Cues established a contributory trustee administered thrift and profit
sharing plan covering all of its employees who have completed one year of
eligible service. The plan's enrollment dates are January 1, April 1, July 1,
and October 1 of each year. Participants can make deferred cash contributions,
not to exceed 16% of their annual compensation, which are supplemented by
employer matching contributions in the amount of 50% of the participant's
contribution up to a maximum employer contribution of 3%. Participants partially
vest in the employer's contributions after the second year of service and are
fully vested after the sixth year of service. Thrift and profit sharing expense
for 2003, 2002 and 2001 was $111,000, $123,000 and $121,000, respectively.

                                      F-24
<PAGE>

During 1995, the Restaurants established a non-contributory trustee administered
thrift and profit sharing plan covering all of its employees who are over the
age of 21 and have completed one year of eligible service and work at least
1,000 hours per year.

Note 12. Stockholders' Equity

Common Stock. Effective June 28, 1999, the Company completed a 1-for-100 reverse
stock split voted on and approved by the Company's stockholders during its
annual meeting on May 27, 1999. As a result, those stockholders who held less
than 100 shares immediately prior to the reverse split were effectively
cashed-out at the average trading price of the Company's Common Stock during the
immediately preceding 20 trading days; all other stockholders were then restored
to their prior positions as a result of a 100-for-1 "forward" stock split that
became effective immediately after the reverse split. The reverse stock split
resulted in the retirement of approximately 157,000 shares at $10.83 per share,
or a total expense of approximately $1,704,000. As of December 31, 2003 and
2002, approximately $447,000 and $560,000, respectively, which is reflected in
accrued expenses on the accompanying balance sheet, remained to be paid to
stockholders in connection with the reverse stock split.

Common Stock Options. At December 31, 2003 and 2002, the Company had a total of
1,007,460 shares of common stock reserved for issuance under its stock option
plans. Options under the Company's plans are granted at exercise prices
determined by the Board of Directors, at generally not less than the fair market
value of the Common Stock on the date of grant. Options generally vest over four
years and become exercisable six months after the date of the grant (assuming
they are vested) and expire ten years after the date of the grant.

During 2003, stockholders approved the ELXSI Corporation 2003 Incentive Stock
Option Plan (the "2003 Plan"), under which up to 100,000 shares may be issued.
No options have been granted under the 2003 Plan as of December 31, 2003.

During 2002, stockholders approved the ELXSI Corporation 2002 Incentive Stock
Option Plan (the "2002 Plan"), under which up to 100,000 shares may be issued.
No options have been granted under the 2002 Plan as of December 31, 2003.

During 2001, stockholders approved the ELXSI Corporation 2001 Incentive Stock
Option Plan (the "2001 Plan"), under which up to 35,000 shares may be issued.
Options for 17,500 shares have been granted under the 2001 Plan as of December
31, 2003.

                                                                  Weighted-
                                                    Number         Average
                                                  of Shares     Exercise Price
                                                 ------------    ------------
Granted during 2001                                        --    $         --
Exercised during 2001                                  (2,487)           8.91
Canceled during 2001                                   (2,213)           9.29
                                                 ------------
Outstanding at December 31, 2001                      926,782            7.07

Exercisable at December 31, 2001                      866,770
Available for grant at December 31, 2001               80,678

                                      F-25
<PAGE>

                                                                  Weighted-
                                                    Number         Average
                                                  of Shares     Exercise Price
                                                 ------------    ------------
Granted during 2002                                    17,500    $       3.61
Exercised during 2002                                      --              --
Canceled during 2002                                  (90,000)           5.00
                                                 ------------
Outstanding at December 31, 2002                      854,282            7.20

Exercisable at December 31, 2002                      824,059
Available for grant at December 31, 2002              153,178

Granted during 2003                                        --              --
Exercised during 2003                                      --              --
Canceled during 2003                                 (116,782)   $       6.25
                                                 ------------
Outstanding at December 31, 2003                      737,500            7.35

Exercisable at December 31, 2003                      731,008
Available for grant at December 31, 2003              281,930


The following table summarizes the stock options outstanding and exercisable at
December 31, 2003:
<TABLE>
<CAPTION>

                                           Outstanding                                    Exercisable
                          -----------------------------------------------        -------------------------------
                                            Weighted-
                                             Average          Weighted-                               Weighted-
                                            Remaining          Average                                 Average
   Range of                Number of       Contractual        Exercise            Number of           Exercise
Exercise Prices             Options            Life             Price              Options              Price
---------------           ------------    -------------      ------------        ------------       ------------
<C>                             <C>                 <C>      <C>                       <C>          <C>
$3.61 - $3.69                   17,500              8.8      $       3.63              13,750       $       3.63
$5.00 - $6.50                  419,560              2.0              5.96             419,560               5.96
$8.13 - $9.00                  124,925              4.3              8.57             124,925               8.57
$9.75 - $10.19                 152,050              5.3             10.02             152,050              10.02
   $11.06                       23,465              6.5             11.06              20,723              11.06
</TABLE>

The fair value of each option is estimated on the date of grant using the
Black-Scholes option-pricing model. The fair value of options granted during
2000 were calculated utilizing the following weighted-average assumptions: no
dividend yield; expected volatility of 11.8% and 11.7%, respectively; risk free
interest rate of 5.91% and 5.89%, respectively; and expected lives of 7 years.
The weighted-average fair value of options granted during fiscal 2002 and 2000
are as follows:
<TABLE>
<CAPTION>

                                                                   Weighted-      Weighted-
                                                                    Average        Average
                                                    Number         Exercise         Fair
                                                  of Options        Prices          Values
                                                 ------------    ------------    ------------
<S>                                                    <C>       <C>             <C>
Fiscal 2002:
Exercise price = market price at date of grant         17,500    $       3.61    $       1.26

Fiscal 2000:
Exercise price = market price at date of grant         26,000    $      11.06    $       3.87
</TABLE>

                                      F-26
<PAGE>

Warrants. At December 31, 2003 and 2002, the Company had a total of 269,262
shares of Common Stock reserved for issuance pursuant to warrants as follows:

In September 1989, the Company issued warrants to acquire an aggregate of
1,204,000 shares of the Company's Common Stock. On December 8, 1994, the Company
repurchased 761,638 of these warrants for $1,635,000, or $2.125 per warrant. On
December 30, 1996, the Company repurchased all of these warrants that were
exercisable for convertible preferred stock (convertible into 241,862 shares of
Common Stock) from BACC for $478,000, or $1.975 per underlying common share. Of
the remaining, 200,500 Series A warrants to purchase shares of the Company's
Common Stock, warrants to acquire 50,000 shares are held by Eliot Kirkland
L.L.C. ("Eliot"), of which Alexander M. Milley, is the sole manager and
significant equity holder, and warrants to acquire 150,500 shares of the
Company's Common Stock are held by the Alexander M. Milley Irrevocable Trust, a
trust for the benefit of members of Mr. Milley's immediate family of which Mr.
Milley's wife is a trustee. These 200,500 Series A warrants, which were
outstanding and unexercised at December 31, 2003 originally had an exercise
price of $3.125 and expiration date of September 25, 1996. During 1996, these
warrants' expiration date was extended until September 30, 1998 and the exercise
price was increased to $3.75 per share. During 1998 their expiration date was
further extended until September 30, 2000 and their exercise price was further
increased to $4.50 per share. During 2000 their expiration date was further
extended until September 30, 2002 and their exercise price was further increased
to $5.40 per share. During 2002 their expiration date was further extended until
September 30, 2004 and their exercise price was further increased to $6.48 per
share. The estimated fair value of the modified Series A warrants at September
30, 2000 and September 30, 1998 was $6.73 and $5.39 per share, respectively,
using the Black-Scholes option pricing model and assumptions similar to those
used for valuing the Company's stock options as described above.

In connection with its 1992 acquisition of Cues, the Company issued Series C
warrants to purchase 68,762 shares of the Company's Common Stock. These
warrants, currently held by Eliot, remained unexercised at December 31, 2003 and
originally had an exercise price of $4.36 and an expiration date of January 31,
1997. During 1997, the warrants' expiration date was extended until January 31,
1999 and the exercise price was increased to $5.23 per share. During 1998, their
expiration date was further extended until January 31, 2001 and their exercise
price was further increased to $6.278 per share. During 2000, their expiration
date was further extended until January 31, 2003 and their exercise price was
further increased to $7.534 per share. During 2002, their expiration date was
further extended until January 30, 2005 and their exercise price was further
increased to $9.041 per share. The estimated fair value of the modified Series C
warrants at January 31, 2001 and December 17, 1998 was $4.85 and $4.55 per
share, respectively, using the Black-Scholes option pricing model and
assumptions similar to those used for valuing the Company's stock options as
described above.

Phantom Stock Option Plan. The ELXSI phantom stock option plan was implemented
in 1992 as a long-term incentive plan for four key executives of the Restaurants
(the "Group"). At the inception of the plan, the Group paid an initial
investment totaling approximately $116,000. In October 1997, the Company
returned the Group's initial investment and simultaneously received notes for
the same amount from each Group member. These notes bore interest at 9% per
annum and were due June 30, 2001. Each Group member was entitled under this plan
to receive, upon exercise, a cash payment equal to his individual vested
percentage of the appraised value of the Restaurants, as defined, less the
balance of his exercise price payable upon exercise. Full vesting occurred on
July 1, 1996, at which time the Group, as a whole, was entitled to 13.9% of such

                                      F-27
<PAGE>

appraised value. Each Group member's phantom stock options could be exercised at
the earliest of July 1, 2001, termination of employment, death or the sale of
the Restaurants.

The assumptions used in calculating the annual expense attributable to this plan
for 2000 and 1999 included the use of a multiple of the Restaurants' operating
income, less certain Bickford's-related liabilities, a non-liquidity discount,
estimated taxes related to a gain on divestiture of the Restaurants, sale
transaction costs and the exercise price.

On July 2, 2001, the Group exercised in full their rights to receive payment
under this plan. In November 2001, management and the Group reached an agreement
that provides for the Group to receive $3,638,000 in the aggregate in principal
payments. A deferred payment schedule was negotiated to provide for
approximately three-quarters of the balance due to be paid by October 2002. The
remaining principal balance was to be paid on October 1, 2003. As a result of a
decrease in earnings and lack of borrowing availability, the Company did not
make any principal payments during 2002 under the deferred payment schedule.
Unpaid principal bears interest at 7% per annum.

In June 2003, the Company reached a definitive agreement with one of the phantom
stock option holders, who had sued the Company for non-payment. This holder is
owed approximately $785,000. Under this agreement: (1) all parties are allowing
the lawsuit filed by the option holder to proceed in ordinary fashion, with good
faith adherence to the rules of the Court, but deferring any final adjudication
until March 1, 2007 or such earlier date as required by the Court; (2) ELXSI and
BFRI, the defendants in the lawsuit, are not required to repay any portion of
the outstanding debt owed to the option holder until March 1, 2007; (3) until
March 1, 2007 ELXSI and BFRI are required to make quarterly payments of
additional compensation to the option holder equal to an annual rate of 7% on
the outstanding debt owed to the option holder; and (4) the option holder has
secured an attachment on the real property located in Kingston, MA owned by BFRI
in the amount of approximately $785,000. In addition, in March 2003, the Company
reached agreements with the other three phantom stock option holders under which
they will receive monthly principal payments over four years totaling
approximately $2,853,000. The Company's obligation to make these payments begins
upon payment in full of the debt under the WFF Agreement and is subject to the
Board's discretion - which will be based on the ability of the Company to pay.
In addition, in January 2004, subsequent to year end, the three phantom stock
option holders reaffirmed their subordination agreements to WFF and agreed to
delaying receipt of principal payments until full payment is made to WFF under
the WFF Agreement.

During 2003, 2002 and 2001, the Company recorded no compensation expense related
to the phantom stock option plan. As of December 31, 2003 and 2002, $3,638,000
was recorded in "Other non-current liabilities". At December 31, 2001,
$2,728,000 and $910,000 was recorded in "Other current liabilities" and "Other
non-current liabilities", respectively. During 2003, 2002 and 2001, the Company
recorded interest expense related to the plan of $256,000, $258,000 and $66,000,
respectively.

Stock Purchase Rights. On June 4, 1997, the Board of Directors declared a
dividend distribution of one Common Stock purchase right (a "Right") for each
share of the Company's Common Stock outstanding on June 16, 1997 issued under a
rights agreement (the "Rights Agreement") with Continental Stock Transfer &
Trust Company. Each Right would entitle stockholders to purchase the Company's
Common Stock at an exercise price of $25.00 per common share, subject to
adjustment. The Rights are not currently exercisable, but would become
exercisable if a person or group, together with his affiliates and associates,
becomes an

                                      F-28
<PAGE>

"Acquiring Person" (as defined in the Rights Agreement) by becoming a beneficial
holder of 15% or more of the outstanding shares of Common Stock (35% or more for
The Milley Group Members (as defined in the Rights Agreement). Upon such an
event (or certain other events described in the Rights Agreement), each Right
will entitle the holder thereof (other than the Acquiring Person and his
affiliates) to receive, upon exercise and payment of the exercise price, shares
of Common Stock having a market value equal to two times that exercise price.

In the event that the Company is acquired in a merger or other business
combination, under various circumstances the holders of the Rights will be
entitled to receive, upon exercise, Common Stock of the Company or the acquiring
company, and/or cash and other property, equal to two times the exercise price
of the Rights.

The Company may redeem the Rights at a price of $0.001 per Right, subject to
certain limitations. The Rights will expire at the close of business on June 15,
2007, unless extended through provisions in the Rights Agreement or early
redemption or exchange by the Company.

In March 1999, in connection with and under the terms of a Standstill Agreement
entered into by the Company with Peter R. Kellogg and certain persons and
entities controlled by or related to him who had purchased Common Stock
("Kellogg Persons"), the Company and Rights Agent entered into an amendment to
the Rights Agreement which provided that under certain circumstances such
Kellogg Persons could acquire in excess of 15% of the outstanding Common Stock
without becoming "Acquiring Persons" under the Rights Agreement. Under the
Standstill Agreement, Mr. Milley was granted irrevocable proxies to vote the
Kellogg Persons' shares and obtained certain rights of first refusal over such
shares.

Note 13. Segment Reporting

The Company has two reportable segments, restaurant operations and equipment
manufacturing. The Company is primarily organized into two strategic business
units, which have separate management teams and infrastructures and that offer
different products and services. Each business requires different employee
skills, technology and marketing strategies. The restaurant operations segment
includes 61 Restaurants located in the New England states operating under the
Bickford's brand name. The equipment manufacturing segment produces sewer
inspection equipment for sale to municipalities, contractors, and foreign
governments.

Accounting policies of the segments are the same as those described in Note 2,
"Summary of Significant Accounting Policies" above. The Company evaluates the
performance of each segment based upon profit or loss from operations "before"
income taxes, non-recurring gains and losses and foreign exchange gains and
losses.

Summarized financial information by business segment for the years ended
December 31, 2003, 2002 and 2001 is summarized in the following table. The
"Other" lines include "Corporate" related items; results of insignificant
operations; and, as they relate to profit and losses, income and expense not
allocated to reportable segments:

                                      F-29
<PAGE>
<TABLE>
<CAPTION>

                                               2003             2002             2001
                                           -------------    -------------    -------------
<S>                                        <C>              <C>              <C>
Revenues From External Customers:
  Restaurants                              $  66,370,000    $  68,928,000    $  73,159,000
  Equipment                                   32,291,000       29,900,000       32,239,000
                                           -------------    -------------    -------------
                                           $  98,661,000    $  98,828,000    $ 105,398,000

Depreciation and Amortization:
  Restaurants                              $   3,672,000    $   3,723,000    $   3,920,000
  Equipment                                      435,000          512,000          659,000
                                           -------------    -------------    -------------
                                           $   4,107,000    $   4,235,000    $   4,579,000
                                           =============    =============    =============
Segment Operating Profit (Loss):
  Restaurants                              $    (119,000)   $   2,167,000    $   2,836,000
  Equipment                                    2,488,000          880,000          (95,000)
  Other                                       (1,208,000)        (948,000)      (1,319,000)
                                           -------------    -------------    -------------
                                           $   1,161,000    $   2,099,000    $   1,422,000
                                           =============    =============    =============
Interest Income:
  Restaurants                              $          --    $          --    $          --
  Equipment                                        1,000           12,000           71,000
  Other                                           30,000           10,000        1,201,000
                                           -------------    -------------    -------------
                                           $      31,000    $      22,000    $   1,272,000
                                           =============    =============    =============
Interest Expense:
  Restaurants                              $      68,000    $     139,000    $     177,000
  Equipment                                       90,000           79,000          121,000
  Other                                        1,415,000        1,332,000        1,546,000
                                           -------------    -------------    -------------
                                           $   1,573,000    $   1,550,000    $   1,844,000
                                           =============    =============    =============
Segment Assets:
  Restaurants                              $  39,311,000    $  37,915,000    $  34,421,000
  Equipment                                   20,278,000       22,841,000       27,715,000
  Other                                       14,716,000       17,943,000       26,318,000
                                           -------------    -------------    -------------
                                           $  74,305,000    $  78,699,000    $  88,454,000
                                           =============    =============    =============
Capital Expenditures for Segment Assets:
  Restaurants                              $   3,476,000    $   3,447,000    $   3,860,000
  Equipment                                      189,000          187,000          640,000
                                           -------------    -------------    -------------
                                           $   3,665,000    $   3,634,000    $   4,500,000
                                           =============    =============    =============
</TABLE>

Capital expenditures exclude amounts expended in connection with acquisitions
and divestitures.

There were no inter-segment sales or transfers during 2003, 2002, and 2001.
Operating income by business segment excludes interest income, interest expense,
and other income and expenses. "Other assets" consists principally of the
accounts and notes receivable from related parties, interest receivable, and the
deferred tax asset.

Foreign assets, revenues, and export sales each represent less than 10% of the
Company's totals. No material amounts of the Company's sales are dependent upon
a single customer.

                                      F-30
<PAGE>

Note 14. Quarterly Financial Data - (Unaudited)

The following summarizes quarterly financial data for 2003 and 2002 (in
thousands, except per share data):
<TABLE>
<CAPTION>

                                                                           2003
                                                 -------------------------------------------------------
                                                  Mar. 31,       June 30,       Sep. 30,       Dec. 31,
                                                 ----------     ----------     ----------     ----------
<S>                                              <C>            <C>            <C>            <C>
Net sales                                        $   23,316     $   26,182     $   25,345     $   23,818
Gross profit                                          2,771          4,116          4,228          3,331
Income (loss) before income taxes                    (1,226)           791            514           (526)
Net income (loss)                                $     (750)    $      500     $      299     $     (322)
Earnings (loss) per common share:
   Basic                                         $     (.19)    $      .13     $      .07     $     (.08)
   Diluted                                       $     (.19)    $      .13     $      .07     $     (.08)

Reconciliation of earnings (loss) per share:
 Basic earnings (loss) per share:
  Numerator                                      $     (750)    $      500     $      299     $     (322)
                                                 ==========     ==========     ==========     ==========
  Denominator:
   Common shares outstanding                          4,012          4,012          4,012          4,012
                                                 ==========     ==========     ==========     ==========
 Basic earnings (loss) per share
  reported                                       $     (.19)    $      .13     $      .07     $     (.08)
                                                 ==========     ==========     ==========     ==========

Diluted earnings (loss) per share:
  Numerator                                      $     (750)    $      500     $      299     $     (322)
                                                 ==========     ==========     ==========     ==========
  Denominator:
   Common shares outstanding                          4,012          4,012          4,012          4,012
   Assumed conversion of options
    and warrants                                         --             --             --             --
                                                 ----------     ----------     ----------     ----------
   Common shares reported                             4,012          4,012          4,012          4,012
                                                 ==========     ==========     ==========     ==========
Diluted earnings (loss) per share
 reported                                        $     (.19)    $      .13     $      .07     $     (.08)
                                                 ==========     ==========     ==========     ==========
</TABLE>
<TABLE>
<CAPTION>

                                                                           2002
                                                 -------------------------------------------------------
                                                  Mar. 31,       June 30,       Sep. 30,       Dec. 31,
                                                 ----------     ----------     ----------     ----------
<S>                                              <C>            <C>            <C>            <C>
Net sales                                        $   25,282     $   25,132     $   24,660     $   23,754
Gross profit                                          3,967          4,518          4,598          3,646
Income (loss) before income taxes                      (160)           291            807           (185)
Net income (loss)                                $   (3,182)    $      265     $      816     $   (1,467)
Earnings (loss) per common share:
   Basic                                         $     (.79)    $      .07     $      .20     $     (.37)
   Diluted                                       $     (.79)    $      .07     $      .20     $     (.37)
</TABLE>

                                      F-31
<PAGE>
<TABLE>
<CAPTION>

                                                                           2002
                                                 -------------------------------------------------------
                                                  Mar. 31,       June 30,       Sep. 30,       Dec. 31,
                                                 ----------     ----------     ----------     ----------
<S>                                              <C>            <C>            <C>            <C>
Reconciliation of earnings (loss) per share:
 Basic earnings (loss) per share:
  Numerator                                      $   (3,182)    $      265     $      816     $   (1,467)
                                                 ==========     ==========     ==========     ==========
  Denominator:
   Common shares outstanding                          4,028          4,028          4,028          4,024
                                                 ==========     ==========     ==========     ==========
  Basic earnings (loss) per share
   reported                                      $     (.79)    $      .07     $      .20     $     (.37)
                                                 ==========     ==========     ==========     ==========
Diluted earnings (loss) per share:
  Numerator                                      $   (3,182)    $      265     $      816     $   (1,467)
                                                 ==========     ==========     ==========     ==========
  Denominator:
   Common shares outstanding                          4,028          4,028          4,028          4,024
   Assumed conversion of options
    and warrants                                         --             --             --             --
                                                 ----------     ----------     ----------     ----------
   Common shares reported                             4,028          4,028          4,028          4,024
                                                 ==========     ==========     ==========     ==========
Diluted earnings (loss) per share
 reported                                        $     (.79)    $      .07     $      .20     $     (.37)
                                                 ==========     ==========     ==========     ==========
</TABLE>

Note 15. Subsequent Events

On January 30, 2004, the Company entered into a new $15.0 million Amended and
Restated Loan and Security Agreement with WFF (see Note 8).

During February 2004, the Company sold the Brockton, MA restaurant for
approximately $1 million and the proceeds were applied to outstanding bank debt.

                                      F-32