|
|

UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, DC 20549

FORM 10-Q

|(Mark One)                                                                                                
|----------------------------------------------------------------------------------------------------------
|                                                                                                          
|xQUARTERLY
        REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
        OF 1934. 
|                                                                                                          
|For
        the quarterly period ended June 30, 2004                                                      
|                                                                                                          
|OR                                                                                                        
|                                                                                                          
|oTRANSITION
        REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
        OF 1934.
|                                                                                                          
|For
      the transition period from __________ to __________                                             

Commission file number 000-25277

PACIFIC MAGTRON INTERNATIONAL CORP.(Exact Name of Registrant as Specified in Its Charter)

|Nevada                          | 88-0353141         
|------------------------------- | -------------------
|(State or Other Jurisdiction of | (I.R.S. Employer   
|Incorporation or Organization)  | Identification No.)

1600 California
Circle, Milpitas, California 95035(Address of Principal Executive Offices)(408) 956-8888(Registrants
Telephone Number, Including Area Code)

Indicate by check mark whether
  the registrant: (1) has filed all reports required to be filed by Section
  13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
  months (or 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. YesxNoo

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

Common Stock, $0.001 par value per share:10,485,100 shares issued and outstanding
at July 21, 2004

|
|



|Part
      I.    Condensed Financial Information |                 
|------------------------------------------------- | ----------------
|                                                  | Item
      1.  
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  |                 
|                                                  | Item
      2.  
|                                                  |                 
|                                                  |                 
|                                                  | Item
      3.  
|                                                  |                 
|                                                  |                 
|                                                  | Item 4.        
|                                                 
|Part
      II    Other Information              
|                                                  | Item 6.        
|                                                  |                 
|Signature                                         | 24              
|                                                  |                 

---



PACIFIC MAGTRON
  INTERNATIONAL CORP. AND SUBSIDIARIESCONDENSED
  CONSOLIDATED BALANCE SHEETS

|                                                                    | June 30,
      2004
      (Unaudited) |   | December
      31,
      2003 |  
|------------------------------------------------------------------- | ------------------------------------- | - | ----------------------------- | -
|
|ASSETS                                                              |                                       |   |                               |  
|Current Assets:                                                     |                                      
|Cash
      and cash equivalents                                     |                                       | $ | 1,659,500                     |  
|Restricted
      cash                                               |                                       |   | 385,100                       |  
|Accounts
      receivable, net of allowance for                     |                                      
|doubtful
      accounts of $303,800 and                             |                                      
|$281,800
      in 2004 and 2003, respectively                       |                                       |   | 3,912,600                     |  
|Other
      receivables                                             |                                       |   | 489,700                       |  
|Inventories                                                         |                                       |   | 2,915,100                     |  
|Prepaid
      expenses and other current assets                     |                                       |   | 208,100                       |  
|Assets
      from discontinued operations                           |                                       |   | 233,500                       |  
|                                                                    |                                       |   |                               |  
|Total Current
      Assets                                          |                                       |   | 9,803,600                     |  
|Property
      and equipment, net                                   |                                       |   | 4,042,900                     |  
|Deposits
      and other assets                                     |                                       |   | 236,000                       |  
|                                                                    |                                       |   |                               |  
|                                                                    |                                       | $ | 14,082,500                    |  
|                                                                    |                                       |   |                               |  
|                                                                    |                                       |  
|LIABILITIES
      AND SHAREHOLDERS EQUITY                          |                                      
|Current Liabilities:                                                |                                      
|Current
      portion of notes payable                              |                                       | $ | 68,900                        |  
|Floor
      plan inventory loans                                    |                                       |   | 891,500                       |  
|Accounts
      payable                                              |                                       |   | 7,780,800                     |  
|Accrued
      expenses and other liabilities                        |                                       |   | 274,100                       |  
|Contingent
      settlement of Common Stock Warrants                |                                       |   | 12,300                        |  
|Series
      A Mandatorily Redeemable Convertible                   |                                      
|Preferred
      Stock                                               |                                       |   | 978,000                       |  
|Liabilities
      from discontinued operations                      |                                       |   | 312,700                       |  
|                                                                    |                                       |   |                               |  
|Total Current
      Liabilities                                     |                                       |   | 10,318,300                    |  
|Notes Payable,
      less current portion                           |                                       |   | 3,068,200                     |  
|Shareholders
      Equity:                                         |                                      
|Common
      stock, $0.001 par value; 25,000,000 shares authorized; |                                       |   |                               |  
|10,485,100
      shares issued and outstanding                      |                                       |   | 10,500                        |  
|Additional
      paid-in capital                                    |                                       |   | 2,036,400                     |  
|Accumulated
      deficit                                           |                                       |   | (1,350,900                    | )
|                                                                    |                                       |   |                               |  
|Total Shareholders
      Equity                                    |                                       |   | 696,000                       |  
|                                                                    |                                       |   |                               |  
|                                                                    |                                       | $ | 14,082,500                    |  
|                                                                    |                                       |   |                               |  

See accompanying notes to condensed consolidated financial statements.

1

---



PACIFIC MAGTRON
  INTERNATIONAL CORP. AND SUBSIDIARIESCONDENSED
  CONSOLIDATED STATEMENTS OF OPERATIONS(Unaudited)

|                                                 | Three Months Ended 
      June 30, |  | Six Months Ended 
      June 30, |           
|------------------------------------------------ | ---------------------------------- |  | -------------------------------- | ----------
|
|                                                 |                                    |  | 2004                             |           
|                                                 |                                    |  |                                  |           
|Sales                                            |                                    |  | $                                | 17,002,300
|Cost of sales                                    |                                    |  |                                  | 16,145,800
|                                                 |                                    |  |                                  |           
|Gross profit                                     |                                    |  |                                  | 856,500   
|Selling, general and                             |                                    | 
|administrative
      expenses                    |                                    |  |                                  | 1,367,000 
|                                                 |                                    |  |                                  |           
|Loss from continuing operations                  |                                    | 
|before
      other income (expense)              |                                    |  |                                  | (510,500  
|                                                 |                                    |  |                                  |           
|Other income (expense):                          |                                    | 
|Interest
      expense                           |                                    |  |                                  | (42,400   
|Litigation
      settlement                      |                                    |  |                                  |          
|Change
      in fair value of                    |                                    | 
|warrants
      issued                            |                                    |  |                                  | 12,100    
|Other
      expense, net                         |                                    |  |                                  | (8,300    
|                                                 |                                    |  |                                  |           
|Total other expense                              |                                    |  |                                  | (38,600   
|                                                 |                                    |  |                                  |           
|Loss from continuing operations                  |                                    |  |                                  | (549,100  
|                                                 |                                    |  |                                  |           
|Discontinued operations:                         |                                    | 
|Loss
      from discontinued                     |                                    | 
|operations
      of:                             |                                    | 
|Frontline
      Network Consulting, Inc.         |                                    |  |                                  |          
|Lea
      Publishing Inc.                        |                                    |  |                                  |          
|Loss
      from disposal of:                     |                                    | 
|Frontline
      Network Consulting,              |                                    | 
|Inc.                                             |                                    |  |                                  |          
|Lea
      Publishing Inc.                        |                                    |  |                                  |          
|                                                 |                                    |  |                                  |           
|Loss from discontinued operations                |                                    |  |                                  |          
|                                                 |                                    |  |                                  |           
|Accretion of discount and deemed                 |                                    | 
|dividend
      related to beneficial             |                                    | 
|conversion
      of Series A                     |                                    | 
|Convertible
      Preferred Stock                |                                    |  |                                  | (6,500    
|Accretion of redemption value of                 |                                    | 
|Series
      A Convertible Preferred             |                                    | 
|Stock                                            |                                    |  |                                  | (3,300    
|                                                 |                                    |  |                                  |           
|Net Loss applicable to                           |                                    | 
|common
      shareholders                        |                                    |  | $                                | (558,900  
|                                                 |                                    |  |                                  |           
|Basic and diluted loss per share:                |                                    | 
|Loss
      from continuing operations            |                                    |  | $                                | (0.05     
|Loss
      from discontinued                     |                                    | 
|operations                                       |                                    |  |                                  | (0.00     
|                                                 |                                    |  |                                  |           
|Net
      loss applicable to common shareholders |                                    |  | $                                | (0.05     
|                                                 |                                    |  |                                  |           
|Shares used in basic and diluted                 |                                    | 
|per
      share calculation                      |                                    |  |                                  | 10,485,100
|                                                 |                                    |  |                                  |           

See accompanying notes to consolidated financial statements.

2

---



PACIFIC MAGTRON
  INTERNATIONAL CORP. AND SUBSIDIARIESCONDENSED
  CONSOLIDATED STATEMENTS OF CASH FLOWS(Unaudited)

|                                                       | SIX MONTHS ENDED JUNE 30, | 
|------------------------------------------------------ | ------------------------- | 
|
|
|CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: |                           | 
|Net
      loss applicable to common shareholders       |                           | 
|Less:
      Loss from discontinued operations          |                           | 
|Accretion of discount related to Series                |                           | 
|A Convertible Preferred Stock                          |                           | 
|Accretion of redemption value of Series                |                           | 
|A Convertible Preferred Stock                          |                           | 
|                                                       |                           | 
|Net
      loss from continuing operations              |                           | 
|Adjustments
      to reconcile net loss to net cash    |                           | 
|provided
      by (used in) operating activities:      |                           | 
|Depreciation
      and amortization                    |                           | 
|Provision
      for doubtful accounts                  |                           | 
|Change
      in fair value of warrants                 |                           | 
|Changes
      in operating assets and                  |                           | 
|liabilities:                                           |                           | 
|Accounts
      receivable                              |                           | 
|Other
      receivables                                |                           | 
|Inventories                                            |                           | 
|Prepaid
      expenses and other                       |                           | 
|current assets                                         |                           | 
|Income
      taxes receivable                          |                           | 
|Accounts
      payable                                 |                           | 
|Accrued
      expenses                                 |                           | 
|                                                       |                           | 
|NET CASH PROVIDED BY CONTINUING OPERATIONS             |                           | 
|NET CASH PROVIDED BY (USED IN) DISCONTINUED            |                           | 
|OPERATIONS                                             |                           | 
|                                                       |                           | 
|NET CASH PROVIDED BY (USED IN) OPERATING               |                           | 
|ACTIVITIES                                             |                           | 
|                                                       |                           | 
|CASH FLOWS PROVIDED BY (USED IN) INVESTING             |                           | 
|ACTIVITIES:                                            |                           | 
|NET INVESTING ACTIVITIES OF DISCONTINUED               |                           | 
|OPERATIONS                                             |                           | 
|                                                       |                           | 
|CASH FLOWS PROVIDED BY (USED IN) FINANCING             |                           | 
|ACTIVITIES:                                            |                           | 
|Net
      decrease in floor plan inventory loans       |                           | 
|Principal
      payments on notes payable              |                           | 
|Decrease
      (increase) in restricted cash           |                           | 
|                                                       |                           | 
|NET CASH USED IN FINANCING ACTIVITIES OF               |                           | 
|CONTINUING
      OPERATIONS                            |                           | 
|                                                       |                           | 
|NET INCREASE (DECREASE) IN CASH AND CASH               |                           | 
|EQUIVALENTS                                            |                           | 
|CASH AND CASH EQUIVALENTS:                             |                           | 
|Beginning
      of period                              |                           | 
|                                                       |                           | 
|End
      of period                                    |                           | 
|                                                       |                           | 

See accompanying
  notes to consolidated financial statements.

3

---



PACIFIC MAGTRON
  INTERNATIONAL CORP. AND SUBSIDIARIESNOTES
  TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Unaudited)

1.  SUMMARY OF SIGNIFICANT
  ACCOUNTING POLICIES

THE COMPANY

The consolidated financial statements of Pacific Magtron International Corp. (the Company
or PMIC) include its subsidiaries, Pacific Magtron, Inc. (PMI), Pacific Magtron (GA)
Inc. (PMIGA) and LiveWarehouse, Inc. (LW).

PMI and PMIGAs principal activity consists of the importation and wholesale distribution of electronics
products, computer components, and computer peripheral equipment throughout the United States. LW
sells consumer computer products through the internet and distributes certain computer products to
resellers.

During the second quarter 2003, the Company sold substantially all the intangible assets of its majority
owned subsidiary Frontline Network Consulting, Inc. (FNC) to a third party. The Company also sold
all the intangible assets and certain tangible assets of its wholly owned subsidiary Lea Publishing,
Inc. (Lea) to certain of Leas employees. PMI Capital Corporation (PMICC), a wholly owned subsidiary,
formed for the purpose of acquiring companies or assets deemed suitable for PMICs organization,
was dissolved in the third quarter of 2003.

The Company incurred a net loss applicable to common shareholders of $878,100 for the six months ended
June 30, 2004 and $2,896,600 for the year ended December 31, 2003. As of June 30, 2004, the Company
also has a working capital deficiency of $514,700 and an accumulated deficit of $1,350,900. During
2003, the Company also triggered a redemption provision in its Series A redeemable convertible preferred
stock agreement and as a result, has increased the value of such stock to its redemption value and
reclassified it as a current liability. In addition, the Company is in violation of certain of its
debt covenants, which violations have been subsequently waived. Based on anticipated future results,
it is probable that the Company will be out of compliance with certain of the covenants in future
quarters. If this were to occur and waivers for the violations could not be obtained, the Companys
inventory flooring line might be terminated and loan payments on its inventory flooring line and
mortgage loan might be accelerated. These conditions raise substantial doubt about the Companys
ability to continue as a going concern. The Companys ability to continue as a going concern
is dependent upon it achieving profitability and generating sufficient cash flows to meet its obligations
as they come due. Management believes that its downsizing and its continued cost-cutting measures
to reduce overhead and an improving economy will enable it to achieve profitability. However, there
can be no assurance that the Company will be able to achieve a profitable level of operations. If
the Company were unable to do so, it would have to obtain additional equity or debt financing or
sell a sufficient amount of its assets to retire the Textron Financial Corporation and Wells Fargo
Bank credit facilities. There can be no assurance the Company will be able to obtain debt or equity
financing or obtain it on terms acceptable to the Company. If the Company were forced to liquidate
its assets, there can be no assurance that the Company could raise sufficient proceeds to meet its
obligations. The accompanying condensed consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

FINANCIAL STATEMENT PRESENTATION AND PRINCIPLES OF CONSOLIDATION

The financial information included herein is unaudited. The interim consolidated financial statements
have been prepared on the same basis as the annual financial statements and, in the opinion of management,
reflect all adjustments, which include only normal recurring adjustments, necessary for a fair presentation
of the Companys consolidated financial position and results of operations for the periods presented.
Certain information and footnote disclosures normally included in the financial statements prepared
in accordance with accounting principles generally accepted in the United States of America have
been omitted. These consolidated financial statements should be read in conjunction with the audited
consolidated financial statements and accompanying notes presented in the Companys Form 10-K
for the year ended December 31, 2003. Interim operating results are not necessarily indicative of
operating results expected for the entire year.

4

---



The accompanying consolidated financial statements include the accounts of PMIC and its wholly owned
subsidiaries, PMI, PMIGA and LW. All inter-company accounts and transactions have been eliminated
in consolidation. During the second quarter 2003, the Company sold substantially all the intangible
assets of FNC and all of the intangible assets and certain tangible assets of Lea. During the third
quarter 2003, PMICC was dissolved. The activities of FNC, Lea and PMICC have been reclassified for
reporting purposes as discontinued operations for all periods presented in the accompanying condensed
consolidated financial statements.

STOCK-BASED COMPENSATION

Statement of Financial Accounting Standards (SFAS) No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION,
as amended by SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure,
requires the Company provide pro forma information regarding net income and earnings per share as
if compensation cost for the Companys stock option plan had been determined in accordance with
the fair value method. The Company estimates the fair value of stock options at the grant date by
using the Black-Scholes option pricing-model. There were no options granted for the six months ended
June 30, 2004 and 2003. During the six months ended June 30, 2004 and 2003, no outstanding options
were exercised and options to purchase 2,000 shares of the Companys common stock in 2004 and
6,000 shares of the Companys common stock in 2003 were cancelled due to employee terminations.
Had the Company adopted the fair value method of accounting for stock option provided by FASB Statement
No. 123, the Companys net loss would have increased as follows:

|                                                  | Three Months
      Ended
      June 30, |   | Six Months
      Ended
      June 30, |  
|------------------------------------------------- | --------------------------------------- | - | ------------------------------------- | -
|
|
|                                                  |                                         |   |                                       |  
|Net loss
      applicable to common shareholders: |                                         |   |                                       |  
|As
      reported                                 |                                         | $ | (558,900                              | )
|Add: total
      stock based                      |                                        
|employee
      compensation                       |                                        
|expense
      determined                          |                                        
|using
      the fair value                        |                                        
|method
      for all awards                       |                                         |   | (4,200                                | )
|                                                  |                                         |   |                                       |  
|Pro
      forma                                   |                                         | $ | (563,100                              | )
|                                                  |                                         |   |                                       |  
|Basic and
      diluted loss per share:           |                                        
|As reported                                       |                                         | $ | (0.05                                 | )
|                                                  |                                         |   |                                       |  
|Pro forma                                         |                                         | $ | (0.05                                 | )
|                                                  |                                         |   |                                       |  

LOSS PER SHARE

Basic loss per share is computed by dividing loss applicable to common stockholders by the weighted
average number of common shares outstanding for the period. Diluted earnings per share reflect the
potential dilution of securities, using the treasury stock method that could share in the earnings
of an entity. During the three months and six months ended June 30, 2004 and 2003, options and warrants
to purchase shares of the Companys common stock and shares of common stock issuable upon conversion
of Series A Preferred Stock were excluded from the calculation of diluted loss per share as their
effect would be anti-dilutive.

5

---



The following is the computation of the Companys basic and diluted loss pershare:

|                                         | Three Months
      EndedJune 30, |            |   | Six Months
      Ended 
      June 30, |  
|---------------------------------------- | -------------------------------- | ---------- | - | -------------------------------------- | -
|
|
|                                         |                                  |            |   |                                        |  
|Loss
      from continuing operations    | $                                | (549,100   | ) |                                        | $
|Accretion
      of discount and deemed  
|dividend
      related to beneficial    
|conversion
      of Series A            
|Convertible
      Preferred Stock        |                                  | (6,500     | ) |                                        |  
|Accretion
      of redemption value of  
|Series
      A Convertible Preferred    
|Stock                                    |                                  | (3,300     | ) |                                        |  
|                                         |                                  |            |   |                                        |  
|Loss from
      continuing operations   
|applicable
      to common              
|shareholders                             | $                                | (558,900   | ) |                                        | $
|                                         |                                  |            |   |                                        |  
|Basic and
      diluted loss per share 
|Loss
      from continuing operations    | $                                | (0.05      | ) |                                        | $
|                                         |                                  |            |   |                                        |  
|Shares used
      in basic and diluted  
|per
      share calculation              |                                  | 10,485,100 |   |                                        |  
|                                         |                                  |            |   |                                        |  

2.  DISCONTINUED OPERATIONS

On June 2, 2003, the Company entered into an agreement to sell substantially all of FNCs intangible
assets to an unrelated party for $15,000. The Company recorded a loss of $13,700 on the sale of the
FNC assets.

On June 30, 2003, the Company sold substantially all of Leas intangible assets and certain equipment
to certain of the Leas employees. The Company also entered into a Proprietary Software License
and Support Agreement with the purchaser requiring the purchaser to provide certain electronic commerce
support services to LW for a term of two years beginning July 1, 2003. The Company received $5,000
on the transaction closing date and an electronic commerce support services contract valued at $48,000
which is based on the number of service hours to be provided. The Company recorded a loss of $16,000
on the sale of the Lea assets.

On June 6, 2003 the Board of Directors authorized the dissolution of PMICC. PMICC, which was dissolved
in the third quarter 2003, had no activities since 2002 and had no assets or liabilities.

There were no operating activities of FNC and Lea for the six months ended June 30, 2004. The operating
results of FNC and Lea for the three months and six months ended June 30, 2003 were as follows:

|                                        | FNC |  | Lea |          
|--------------------------------------- | --- |  | --- | ---------
|                                        |     |  |     |          
|Three months
      ended June 30, 2003: |     |  |     |          
|Net sales                               |     |  | $   | 342,900  
|                                        |     |  |     |          
|Net loss                                |     |  | $   | (158,100 
|                                        |     |  |     |          
|Six months
      ended June 30, 2003:   |     | 
|Net sales                               |     |  | $   | 1,313,500
|                                        |     |  |     |          
|Net loss                                |     |  | $   | (293,000 
|                                        |     |  |     |          

6

---



3.  STATEMENTS OF CASH
  FLOWS

Cash was paid during the six months ended June 30, 2004 and
  2003 for:

|2004         |  | 2003 |  
|------------ |  | ---- | -
|             |  |      |  
|Income taxes |  |      | $
|             |  |      |  
|Interest     |  |      | $
|             |  |      |  

The following are the non-cash
  financing activities for the six months ended June 30, 2004 and 2003:

|2004                                        |  | 2003 |  
|------------------------------------------- |  | ---- | -
|                                            |  |      |  
|Accretion
      of preferred stock dividend |  |      | $
|                                            |  |      |  
|Accretion
      of redemption value of      |  |     
|Series
      A Convertible Preferred Stock  |  |      | $
|                                            |  |      |  

On June 30, 2003 the Company entered into an agreement to sell certain assets of Lea. In addition to
$5,000 in cash consideration, the Company received an electronic commerce support service contract
from the purchaser for two years valued at $48,000. The service contract is being amortized using
a straight-line method over the term of the contract.

4.  RELATED PARTY TRANSACTIONS

The Company sells computer products to a company owned by a member of the Board of Directors and Audit
Committee of the Company. Management believes that the terms of these sales transactions are no more
favorable than those given to unrelated customers. There were no sales to this company for the six
months ended June 30, 2004. For the three months and six months ended June 30, 2003, the Company
recognized $41,300 and $100,600, respectively, sales revenues from this customer. Included in accounts
receivable as of June 30, 2003 is $32,200 due from this related party. There was no amount due from
this related party as of June 30, 2004.

On June 30, 2003, the Company sold substantially all of Leas intangible assets and certain equipment
to certain of the Leas employees (see note 2 to the condensed consolidated financial statements).

5.  INCOME TAXES

In March 2002, the Job Creation and Worker Assistance Act of 2002 (the Act) was enacted.
The Act extended the general federal net operating loss carryback period from 2 years to 5 years
for net operating losses incurred for any taxable year ending in 2001 and 2002. As a result, on March
20, 2003, the Company received a federal income tax refund of $1,427,400 attributable to its 2002
net operating loss carryback. The Company recorded a full valuation allowance against the net deferred
tax assets, including its federal and state net operating loss, for the three months and six months
ended June 30, 2004 and 2003.

7

---



6.  FLOOR PLAN INVENTORY
  LOANS AND LETTER OF CREDIT

On July 13, 2001, PMI and PMIGA (the Companies) obtained a $4 million ($3million effective October 2002) accounts receivable and inventory financingfacility from Transamerica Commercial Finance Corporation (Transamerica). Underthe Transamerica financing facility, the Companies were required to maintaincertain financial covenants. However, the Companies did not meet the minimumtangible net worth and profitability covenants as of June 30, 2002, September30, 2002 and December 2002. This constituted a technical default and gaveTransamerica, among other things, the right to call the loan and immediatelyterminate the credit facility. On January 7, 2003, Transamerica elected toterminate the credit facility effective April 7, 2003.

In May 2003, PMI obtained a $3,500,000 inventory financing facility, which includes a $1 million letter
of credit facility used as security for inventory purchased on terms from vendors in Taiwan, from
Textron Financial Corporation (Textron). The credit facility is guaranteed by PMIC, PMIGA, FNC, Lea,
LW and two shareholders/officers of the Company and may be discontinued by Textron at any time at
its sole discretion. Borrowings under the inventory line are subject to 30 days repayment, at which
time interest accrues at the prime rate plus 6% (10.25% at June 30, 2004). The Company is required
to maintain collateral coverage equal to 120% of the outstanding balance. A prepayment is required
when the outstanding balance exceeds the sum of 70% of the eligible accounts receivables and 90%
of the Textron-financed inventory and 100% of any cash assigned or pledged to Textron. PMI and PMIC
are required to meet certain financial ratio covenants, including a minimum current ratio, a maximum
leverage ratio, a minimum tangible capital funds and required levels of profitability. As of June
30, 2004 and December 31, 2003, the Company was out of compliance with the maximum leverage ratio
covenant and the minimum tangible capital funds for which waivers have been obtained. Based on the
Companys anticipated future results, it is probable that it will be out of compliance with
certain of these covenants. If this were to occur and a waiver for the violation cannot be obtained,
Textron might terminate the credit facility and accelerate the loan payments. Upon termination, there
is no assurance that the Company would have the funding necessary to finance its future inventory
purchases at levels necessary to achieve profitability. The Company is also required to maintain
$250,000 in a restricted account as a pledge to Textron. This amount has been reflected as restricted
cash in the accompanying condensed consolidated financial statements. As of June 30, 2004, the outstanding
balance of this loan was $891,500 and is classified as a current liability on the accompanying condensed consolidated balance sheet.

7.  NOTES PAYABLE

The Companys wholly owned subsidiary, PMI, obtained financing of $3,498,000 for the purchase
of its office and warehouse facility. Of the amount financed, $2,500,000 was in the form of a 10-year
bank loan utilizing a 30-year amortization period. This loan bears interest at the banks 90-day
LIBOR rate (1.25% as of June 30, 2004) plus 2.5%, and is secured by a deed of trust on the property.
The balance of the financing was obtained through a $998,000 Small Business Administration (SBA)
loan due in monthly installments through April 2017. The SBA loan bears interest at 7.569%, and is
secured by the underlying property.

Under the bank loan, PMI is required, among other things, to maintain a minimum debt service coverage,
a maximum debt to tangible net worth ratio, and to have no more than two consecutive quarterly losses.
In addition, PMI is required to achieve net income on an annual basis. As of June 30, 2004, PMI was
in compliance with the loan covenants. As of December 31, 2003 and 2002, PMI was in violation of
the quarterly loss and annual income covenants which constituted an event of default under the loan
agreement and gave the bank the right to call the loan. Waivers of the loan covenant violations were
obtained from the bank that extended through December 31, 2003. As a condition for these waivers,
the Company transferred $180,000 to a restricted account as a reserve for debt service. This amount
has been reflected as long-term restricted cash and included in Deposits and Other Assets in the
accompanying condensed consolidated balance sheet. Based on anticipated future results, it is probable
that the Company will be out of compliance with certain of these covenants. If this were to occur
and a waiver for the violation cannot be obtained, the Company would be required to classify the
bank loan as current, which would cause the Company to be out of compliance with another financial
covenant included in its inventory flooring facility with Textron Financial Corporation as discussed
in note 6 to the condensed consolidated financial statements.

8

---



8.  SEGMENT INFORMATION

The Company has three reportable segments: PMI, PMIGA and LW.

PMI imports and distributes electronic products, computer components, and computer peripheral equipment
to various distributors and retailers throughout the United States. PMIGA imports and distributes
similar products focusing on customers located in the east coast of the United States. LW sells similar
products as PMI to end-users and resellers through a website.

The accounting policies of the segments are the same as those described in the summary of significant
accounting policies presented in the Companys Form 10-K. The Company evaluates performance
based on income or loss before income taxes, not including nonrecurring gains or losses. Inter-segment
transfers between reportable segments have been insignificant. The Companys reportable segments
are separate strategic business units. They are managed separately because each business requires
different technology and/or marketing strategies. PMI and PMIGA are comparable businesses with different
locations of operations and customers. Sales to foreign countries have been insignificant for the Company.

The following table presents information about reported continuing segment profit or loss for the three
months and six months ended June 30, 2004 and 2003:

|                            | Three Months Ended
      June 30, |  | Six Months Ended
        June 30, |           
|--------------------------- | --------------------------------- |  | --------------------------------- | ----------
|
|
|
|Revenues from external      |                                   |  |                                   |           
|customers:                  |                                   | 
|PMI                         |                                   |  | $                                 | 13,772,800
|PMIGA                       |                                   |  |                                   | 1,176,400 
|LW                          |                                   |  |                                   | 2,053,100 
|                            |                                   |  |                                   |           
|TOTAL                       |                                   |  | $                                 | 17,002,300
|                            |                                   |  |                                   |           
|                            |                                   |  |                                   |           
|Segment loss before         |                                   | 
|income
      taxes:         |                                   | 
|PMI                         |                                   |  | $                                 | (425,800  
|PMIGA                       |                                   |  |                                   | (71,400   
|LW                          |                                   |  |                                   | (56,000   
|                            |                                   |  |                                   |           
|                            |                                   |  |                                   |           
|Loss before income          |                                   | 
|taxes
      for reportable  |                                   | 
|segments                    |                                   |  |                                   | (553,200  
|Change in fair value of     |                                   | 
|warrants
      issued       |                                   |  |                                   | 12,100    
|Amortization of warrant     |                                   | 
|issuance
      costs        |                                   |  |                                   | (8,000    
|                            |                                   |  |                                   |           
|                            |                                   |  |                                   |           
|Consolidated loss from      |                                   | 
|continuing
      operations |                                   |  | $                                 | (549,100  
|                            |                                   |  |                                   |           
|                            |                                   |  |                                   |           

9

---



9.  ACCOUNTS RECEIVABLE
  AGREEMENTS

On April 1, 2003, the Company
  purchased a credit insurance policy from American Credit Indemnity covering
  certain accounts receivable up to $2,000,000 of losses. This policy expired
  on March 31, 2004 and renewed for the period through March 31, 2005. The Company
  also entered into an insurance agreement with ENX, Inc. for its accounts receivables
  for one year beginning April 7, 2003. The agreement was renewed for an additional
  year through March 31, 2005. Under the agreement, the Company sells its past-due
  accounts receivables from pre-approved customers with pre-approved credit limits
  under certain conditions. The commission is 0.5% of the approved invoice amounts
  with a minimum annual commission of $50,000. As of June 30, 2004 approximately
  $1,694,300 of the outstanding receivables were approved for participation in
  the program by ENX.

10.  LITIGATION SETTLEMENT
  AND CONTINGENCIES

In December 2003, the Company settled a claim against a customer and its principal owner for a past
due account receivable of $734,500. Under the settlement agreement, the customer agreed to pay the
entire balance in 12 equal monthly installments of $61,200 each beginning December 2003. In addition,
the customer entered into a UCC-Financing Statement with the Company under which the customer secured
its payments due to us with all its assets, including inventory, accounts receivables and equipment.
In April of 2004, the customer requested and the Company approved a 60-day extension for the payments
in the repayment schedule. As of June 30, 2004, the remaining unpaid balance was $489,700. The customer
has not remitted its installment payments after the quarter ended June 30, 2004. The Company is in
the process of foreclosing on all the assets, including cash, accounts receivables, inventories and
real estate of the customer and its principal owner. The Company believes the ultimate total proceeds
from the foreclosed assets would exceed the carrying value of the receivable from this customer.

In April 2003, the Company settled a lawsuit relating to a counterfeit products claim for $95,000 which
was included in other expenses in the accompanying condensed consolidated statement of operations.

There are various claims, lawsuits, and pending actions against the Company involving matters incidental
to the Companys operations. It is the opinion of management that the ultimate resolution of
these matters will not have a material adverse effect on the Companys consolidated financial
position or results of operations.

11.  CAPITAL STOCK

In April 2003, Nasdaq notified the Company that its common stock was delisted from the Nasdaq SmallCap
Market effective April 30, 2003. The Companys common stock is being traded on the Over the
Counter Bulletin Board (OCTBB). The delisting of the Companys common stock enables the holder
of the Companys Series A Redeemable Convertible Preferred Shares to request the repurchase
of such shares 60 days after the delisting date. The Company has increased the carrying value of
the Series A Redeemable Convertible Preferred Stock to its redemption value and has recorded an increase
in loss applicable to common shareholders in the accompanying consolidated statement of operations.
As of June 30, 2004, no demand for payment from the preferred shareholder has been received. If such
demand were to occur, there is no assurance that the Company would have the funding necessary to
satisfy the liability. The Company has included its 4% Series A Redeemable Convertible Preferred
Stock in current liabilities.

10

---



ITEM 2. 
  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS

FORWARD-LOOKING STATEMENTS

The accompanying discussion and analysis of our financial condition and results of operations is based
on the condensed consolidated financial statements, which are included elsewhere in this quarterly
report. The following discussion and analysis should be read in conjunction with the accompanying
financial statements and related notes thereto. This discussion contains forward-looking statements
within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Our actual
results could differ materially from those set forth in the forward-looking statements. Forward-looking
statements, by their very nature, include risks and uncertainties. Accordingly, our actual results
could differ materially from those projected in this report. A wide variety of factors could adversely
impact revenues, profitability, cash flows and capital needs. Such factors, many of which are beyond
our control, include, but are not limited to, those identified in the Companys Form 10-K for
the fiscal year ended December 31, 2003 and included herein under the heading Cautionary Factors
That May Affect Future Results.

LINES OF BUSINESS

As used herein and unless otherwise indicated, the terms Company, we, and our
refer to Pacific Magtron International Corp. and each of our subsidiaries. We provide solutions to
customers in several segments of the computer industry. Our business is organized into three divisions:
PMI, PMIGA and LW. Our subsidiaries, PMI and PMIGA, provide for the wholesale distribution of computer
multimedia and storage peripheral products and provide value-added packaged solutions to a wide range
of resellers, vendors, OEMs and systems integrators. PMIGA distributes PMIs products in the
southeastern United States market. LW provides consumers a convenient way to purchase computer products
via the internet. LW also distributes certain computer related products to resellers. During the
second quarter 2003, the Company sold substantially all the assets of its FNC subsidiary to a third
party. The Company also sold substantially all assets of its Lea subsidiary to certain of Leas
employees. The activities of FNC and Lea for all periods have been reclassified for reporting purposes
as discontinued operations. In the third quarter of 2003, the Company dissolved its PMICC subsidiary.
PMICC had no activities since 2002 and had no assets or liabilities.

OVERVIEW

Competition in the computer products distribution business continued to be intense during the three
months and six months ended June 30, 2004. Consolidated sales decreased from $17,275,900 for the
three months ended June 30, 2003 to $17,002,300 for the three months ended June 30, 2004. Sales generated
by PMI decreased 3.8% for the quarter ended June 30, 2004 compared to 2003. We experienced continued
intense pricing pressure. PMI realized a gross profit percent of 4.4% for the quarter ended June
30, 2004 compared to 5.8% in 2003. PMIGA was unable to penetrate the east coast market, which is
dominated by a number of larger competitors and continued to experience a decreasing sales trend
that began in the second quarter of 2002. The lack of financial resources and the inability to compete
with the larger competitors resulted in a loss in market share. PMIGA generated $1,176,400 in sales
for the quarter ended June 30, 2004 compared to $1,650,000 for 2003. LW generated $2,053,100 in sales
and a loss of $56,000 for the quarter ended June 30, 2004 compared to $1,302,900 in sales and a loss
of $68,000 in 2003. LW was in a development stage in 2002 and experienced growth in sales beginning
in 2003. We do not expect LWs sales will increase at this pace in the next 12 months. As of June
30, 2004, we were in violation of certain loan covenants under our inventory financing facility
with Textron Financial Corporation (Textron). Even though waivers for such violation were obtained
from Textron, it is probable that we will be out of compliance with certain of those covenants in
the future. If this were to occur and a waiver for the violation cannot be obtained, Textron might
terminate the credit facility and accelerate the loan payments. If such termination were to occur,
there is no assurance that the Company would have the funding necessary to finance its future inventory
purchases or would be able to obtain alternative financing.

11

---



During 2003, the Company was in violation of certain covenants under our real estate mortgage loan
agreement with Wells Fargo Bank (Wells Fargo). A waiver of the default was obtained from Wells Fargo
through December 31, 2003. Although the Company was in compliance with these covenants as of June
30, 2004, it is probable that we will be out of compliance again in the next 12 months. If this were
to occur and a waiver for the violation cannot be obtained, the Company would be required to classify
the bank loan as current, which could cause the Company to be out of compliance with the financial
covenants included in its inventory flooring facility with Textron. It is uncertain whether the Company
would be able to obtain alternative financing in the event Textron terminated the loan facility or
Wells Fargo elected to call the loan.

The Company incurred a net loss applicable to common shareholders of $878,100 for the six months ended
June 30, 2004 and $2,896,600 for the year ended December 31, 2003. During 2003, the Company triggered
a redemption provision in its Series A redeemable convertible preferred stock agreement. As a result,
we have classified such stock as a current liability. While no demand for payment from the shareholder
has been received, if such demand were to occur, there is no assurance the Company would have the
funding necessary to satisfy the liability.

The Companys common stock was delisted from the NASDAQ Small Cap market effective April 30, 2003
because the Company was out of compliance with the NASDAQs minimum market value and minimum
common stock bid price requirements. These conditions raise doubt about the Companys ability
to continue as a going concern.

The Companys ability to continue as a going concern is dependent upon its ability to achieve
profitability and generate sufficient cash flows to meet its obligations as they come due. Management
believes that the continued downsizing and continued cost-cutting measures to reduce overhead at
all of its remaining subsidiaries and an improved economy will enable the Company to eventually achieve
profitability. However, there can be no assurance that the Company will be able to achieve a profitable
level of operations in 2004 or beyond.

CRITICAL ACCOUNTING POLICIES

Our significant accounting policies are described in Note 1 to the consolidated financial statements
included as Part II Item 8 to the Form 10-K for the year ended December 31, 2003. The following are
our critical accounting policies:

REVENUE RECOGNITION

The Company recognizes sales
  of computer and related products upon delivery of goods to the customer (generally
  upon shipment) and the customer takes ownership and assumes risk of loss, provided
  no significant obligations remain and collectibility is probable. A provision
  for estimated product returns is established at the time of sale based upon
  historical return rates, which have typically been insignificant, adjusted for
  current economic conditions. The Company generally does not provide volume discounts
  or rebates to its resale customers.

LONG-LIVED ASSETS

The Company periodically
  reviews its long-lived assets for impairment. When events or changes in circumstances
  indicate that the carrying amount of an asset group may not be recoverable,
  the Company adjusts the asset group to its estimated fair value. The fair value
  of an asset group is determined by the Company as the amount at which that asset
  group could be bought or sold in a current transaction between willing parties
  or the present value of the estimated future cash flows from the asset. The
  asset value recoverability test is performed by the Company on an on-going basis.

12

---



ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS

The Company grants credit to its customers after undertaking an investigation of credit risk for all
significant amounts. An allowance for doubtful accounts is provided for estimated credit losses at
a level deemed appropriate to adequately provide for known and inherent risks related to such amounts.
The allowance is based on reviews of loss, adjustment history, current economic conditions, level
of credit insurance and other factors that deserve recognition in estimating potential losses. Our
allowance for doubtful accounts includes receivables past due over 90 days, returned checks and an
estimated percentage of the receivables currently due. While management uses the best information
available in making its determination, the ultimate recovery of recorded accounts receivable is also
dependent upon future economic and other conditions that may be beyond managements control.
In addition, it is uncertain as to the continuing availability of cost-efficient credit insurance.
We are unable to project the future trend of our bad debt expense.

INVENTORY VALUATION

Our inventories, consisting primarily of finished goods, are stated at the lower of cost (moving weighted
average method) or market. We regularly review inventory turnover and quantities on hand for excess,
slowing moving and obsolete inventory based primarily on our estimated forecast of product demand.
Excess, obsolete and slow-moving inventory items, including items that have no purchase and sales
activities for more than one year, are written down to their net realizable values. Due to a relatively
high inventory turnover rate and the inclusion of provisions in the vendor agreements common to industry
practice that provide us price protection or credits for declines in inventory value and the right
to return certain unsold inventory, we believe that our risk for a decrease in inventory value is
minimized. No assurance can be given, however, that we can continue to turn over our inventory as
quickly in the future or that we can negotiate such provisions in each of our vendor contracts or
that such industry practice will continue.

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, certain selected financial data of the continuing
operations as a percentage of sales:

|                                        | Three Months
      Ended
      June 30, |  | Six Months
      Ended
      June 30, |      
|--------------------------------------- | --------------------------------------- |  | ------------------------------------- | -----
|
|
|                                        |                                         |  |                                       |      
|Sales                                   |                                         |  |                                       | 100.0
|Cost of sales                           |                                         |  |                                       | 95.0 
|                                        |                                         |  |                                       |      
|Gross margin                            |                                         |  |                                       | 5.0  
|Operating
      expenses                |                                         |  |                                       | 8.0  
|                                        |                                         |  |                                       |      
|                                        |                                         |  |                                       | (3.0 
|Other income
      (expense), net       |                                         |  |                                       | (0.2 
|                                        |                                         |  |                                       |      
|Loss from
      continuing operations   |                                         |  |                                       | (3.2 
|Loss from
      discontinued operations |                                         |  |                                       | (0.0 
|Accretion
      and deemed dividend     |                                         | 
|relating
      to Series A Convertible  |                                         | 
|and
      Redeemable Preferred Stock    |                                         | 
|Loss from
      discontinued operations |                                         |  |                                       | (0.1 
|                                        |                                         |  |                                       |      
|Net loss
      applicable to Common     |                                         | 
|Shareholders                            |                                         |  |                                       | (3.3 
|                                        |                                         |  |                                       |      

13

---



SALES

We experienced a slowdown in consolidated sales for the quarter ended June 30, 2004. The demand for
computer products was weak in the second quarter of 2004 after we experienced higher demand in the
first quarter 2004. Consolidated sales for the quarter ended June 30, 2004 were $17,002,300 compared
to $17,275,900 for 2003. However, consolidated sales increased from $35,401,500 for the six months
ended June 30, 2003 to $38,794,000 for the same period of 2004. The increase in consolidated sales
for the six months ended June 30, 2004 compared to the same period in 2003 was partly attributable
to the recovery of the economy and increased demand in the first quarter of 2004. Due to the intense
price competition in the computer products market, we are experiencing a trend of decreasing gross
profit as a percentage of gross sales. Our consolidated gross profit decrease from 6.3% for the quarter
ended June 30, 2003 to 5.0% for 2004 and from 6.1% for the six months ended June 30, 2003 to 5.5%
for 2004. We anticipate that our sales will follow the condition of the economy in 2004 and the pricing
pressure will continue in the computer products distribution industry.

PMI

PMIs sales decreased from $14,323,000 for the quarter ended June 30, 2003 to $13,772,800 in the
same quarter of 2004, a decrease of 3.8%, which was primarily attributable to the weak demand for
computer products in the market. However, PMIs sales increased from $29,067,100 for the six
months ended June 30, 2003 to $31,881,600 for the same period of 2004. The increase in PMIs
sales for the six months ended June 30, 2004 was partly attributed to the recovery of the economy
and increased demand in the first quarter of 2004. Pricing pressure remained intense for the quarter
and six months ended June 30, 2004. PMIs gross profit for the quarter ended June 30, 2004 was
4.6% and 4.4% of sales, respectively, compared to 5.7% and 5.8% for the same period in 2003.

PMIGA

PMIGA has not been able to penetrate the east coast market, which is dominated by a number of larger
competitors. The lack of financial resources and the inability to compete with the larger competitors
resulted in a loss in market share in the quarter and six months ended June 30, 2004 and during the
year 2003. Sales declined from $1,650,000 for the quarter ended June 30, 2003 to $1,176,400 for 2004
and from $3,652,500 for the six months ended June 30, 2003 to $2,794,000 for 2004. During 2003, management
focused on selling certain higher profit products and improved its product management. As a result,
gross profit as a percent of sales for PMIGA increased from 8.2% for the three months ended June
30, 2003 to 8.4% for the three months ended June 30, 2004. Gross profit also increased from 7.1%
for the six months ended June 30, 2003 to 8.5% for the six months ended June 30, 2004. However, it
is uncertain that we can maintain the pricing on those higher profit products for the remaining of 2004.

LW

LW competes with a vast number of e-store websites on the internet. Most of them are relatively small,
but a number of larger e-stores, such as Amazon.com and Buy.com, dominate in the e-commerce space.
Competition is based on having the products available and shipping expediently and correctly at competitive
prices. Sales to end-users and resellers for the three months and six months ended June 30, 2004
and 2003 are as follows:

14

---



|                                      | Sales to
      End Users |  | Sales to
      Resellers |           | Total |  
|------------------------------------- | ------------------------ |  | ------------------------ | --------- | ----- | -
|
|For three months ended June 30, 2004: |                          |  |                          |           |       |  
|Amounts                               |                          |  | $                        | 402,800   |       | $
|Percentage
      of total             |                          |  |                          | 20        | %     |  
|For three months ended June 30, 2003: |                          | 
|Amounts                               |                          |  | $                        | 656,500   |       | $
|Percentage
      of total             |                          |  |                          | 50        | %     |  
|For six months ended June 30, 2004:   |                          | 
|Amounts                               |                          |  | $                        | 1,285,600 |       | $
|Percentage
      of total             |                          |  |                          | 31        | %     |  
|For six months ended June 30, 2003:   |                          | 
|Amounts                               |                          |  | $                        | 1,135,000 |       | $
|Percentage
      of total             |                          |  |                          | 42        | %     |  

The decrease in sales to end-users for the three months ended June 30, 2004 compared to 2003 is due
to the weak demand and intense competition in computer products market. LW experienced an increase
of $150,600 in sales to end-users for the six months ended June 30, 2004 compared to 2003. The increase
in sales to end-users was due to an improved economy during the quarter ended March 31, 2004 compared
to 2003. Gross profit for sales to end-users was 29.0% of sales for the three months ended June 30,
2004 compared to 10.4% in 2003. Gross profit for sales to end-users was 24.9% of sales for the six
months ended June 30, 2004 compared to 12.3% in 2003. The increase in gross profit is due to managements
focus on selling certain higher profit products. However, it is uncertain that we can maintain the
pricing on those higher profit products. We expect the intense price competition will continue in
2004 for sales to the end-users.

Sales to resellers increase from $646,400 for the three months ended June 30, 2003 to $1,650,300 for
2004 and from $1,546,900 for the six months ended June 30, 2003 to $2,832,800 for 2004. LW was in
a development stage in 2002 and experienced the growth in sales beginning 2003. We do not anticipate
LWs sales to resellers will increase for the remaining 2004 at the rate we experienced in 2003.
Gross profits for sales to resellers are generally lower than for sales to end-users. LWs gross
profit for sales to resellers for the three months and six months ended June 30, 2004 was 2.4% and
3.8%, respectively, compared to 8.0% for the three months ended June 30, 2003 and 7.7% for the six
months ended June 30, 2003. The change in gross profit was primarily due to the mix of the products sold.

EXPENSES

Consolidated selling, general and administrative expenses decreased from $1,505,000 for the quarter
ended June 30, 2003 to $1,367,000 for the quarter ended June 30, 2004 and from $2,991,200 for the
six months ended June 30, 2003 to $2,931,500 for the six months ended June 30, 2004. We continued
our overhead reduction effort in 2004. We reduced our employee count from 81 employees as of June
30, 2003 to 61 employees as of June 30, 2004. Consolidated payroll expense decreased by $151,200
for the three months ended June 30, 2004 compared to 2003 and by $224,600 for the six months ended
June 30, 2004 compared to 2003. Consolidated professional service expenses also decreased by $88,000
and $124,000 for the three months and six months ended June 30, 2004 compared to 2003, respectively.
The decreases in payroll and professional service expenses were partly offset by increases in consolidated
shipping expense by $64,700 for the three months ended June 30, 2004 and by $170,200 for the six
months ended June 30, 2004 compared to 2003. Bank fees for merchant accounts increased by $11,600
for the three months ended June 30, 2004 and $48,600 for the six months ended June 30, 2004 compared
to 2003. The increase in shipping expense and bank fees was primarily due to an increase in LWs
sales for 2004 compared to 2003. Beginning in the fourth quarter 2003, we sponsored consumer
promotion programs with a vendor. Consolidated advertising and promotion expense, which included
the costs of the promotion programs, increased by $47,600 for the quarter ended June 30, 2004 and
by $92,400 for the six months ended June 30, 2004 compared to 2003. We anticipate that the consumer
promotion programs will continue in 2004.

INCOME TAXES

The Company did not record a tax benefit for losses incurred in 2004 and 2003, as management does not
believe it is more likely than not that the benefit from such deferred tax assets will be realized.

15

---



LOSS FROM CONTINUING OPERATIONS

Consolidated loss from continuing operations for the three months and six months ended June 30, 2004
was $549,100 and $858,700, respectively, compared to $480,100 and $909,200 for the three months and
six months ended June 30, 2003, respectively. The increase in the consolidated loss for the three
months ended June 30, 2004 was primarily a result of decrease in gross profit by $232,600 which was
partly offset by a decrease in expenses by $138,000. The decrease in the consolidated loss for the
six months ended June 30, 2004 was primarily resulted from a decrease in expenses by $59,700 which
was partly offset by a decrease of in gross profit by $35,600.

DISCONTINUED OPERATIONS

The operations of FNC and Lea were discontinued during the second quarter in 2003. For financial statement
reporting purposes, the operating results of FNC and Lea have been reclassified as discontinued operations.

EFFECT OF DELISTING

Effective April 30, 2003, our Company stock was delisted from the Nasdaq SmallCap Market and is being
traded on the Over the Counter Bulletin Board (OCTBB). The delisting of the Companys common
stock enables the holder of the Companys Series A Redeemable Convertible Preferred Shares to
request the redemption of such shares. As of June 30, 2004, the redemption value of the Series A
Preferred Stock was $978,000. The Company has increased the carrying value of the Series A Redeemable
Convertible Preferred Stock to its redemption value and has recorded an increase in loss applicable
to common shareholders of $6,500 and $737,000 for the six months ended June 30, 2004 and 2003, respectively.
As of June 30, 2004, no demand from the preferred shareholder has been received. If such demand were
to occur, it is probable that the Company would not have the funding necessary to satisfy the liability.

LIQUIDITY AND CAPITAL RESOURCES

The Company had $1,659,500 in cash and cash equivalents as of June 30, 2004. However, after including
in our liabilities the redemption value of the Series A Preferred Stock of $978,000 as of June 30,
2004, a sum the Company will have to pay upon demand of the holders of the Series A Preferred Stock,
we had a working capital deficiency of $514,700 as of June 30, 2004.

Our net cash provided by operating activities for the six months ended June 30, 2004 was $598,100,
which principally reflected a decrease in accounts receivable of $416,300 and an increase in accounts
payable of $639,900, which was partially offset by the net loss from continuing operations of $878,100
for the six months ended June 30, 2004. Our net cash used by financing activities was $430,300 for
the six months ended June 30, 2004, primarily resulting from a decrease in our inventory financing
facility loan of $477,700.

We rely on our $3.5 million inventory financing facility with Textron Financial Corporation (Textron)
to manage our cash flow used to purchase inventory. As of June 30, 2004, the outstanding balance
of this loan was $891,500. This credit facility is guaranteed by PMIC, PMIGA, FNC, Lea, LW and two
shareholders/officers of the Company. Borrowings under the inventory line are subject to 30 days
repayment, at which time interest accrues at the prime rate plus 6% (10.25% at June 30, 2004). The
Company is required to maintain collateral coverage equal to 120% of the outstanding balance. A prepayment
is required when the outstanding balance exceeds the sum of 70% of the eligible accounts receivables
and 90% of the Textron-financed inventory and 100% of any cash assigned or pledged to Textron. We
are required to maintain $250,000 in a restricted account as a pledge to Textron, an amount that
is reflected as restricted cash in our condensed consolidated financial statements.

16

---



In addition, PMI and PMIC are required to meet certain financial ratio covenants, including a minimum
current ratio, a maximum leverage ratio, a minimum tangible capital funds and required levels of
profitability to maintain the Textron credit facility. As of June 30, 2004, the Company was out of
compliance with the maximum leverage ratio covenant and the minimum tangible capital funds covenant.
The Company obtained waivers from Textron with regard to these covenants. However, based on anticipated
future results, it is probable that the Company will be out of compliance with these and/or other
covenants in future periods. If this were to occur and a waiver for the violation are not obtained,
Textron might terminate the credit facility and accelerate the loan payments due.

We cannot assure you that we will be able to comply with these financial requirements in the future
or to maintain the Textron flooring line if we continue our losses. We do not currently have another
line of credit available. If we were not able to replace this credit facility, we would only
be able to continue to purchase inventory without a credit facility. There is no assurance that the
Company would have sufficient amounts of cash and credits from our suppliers available to continue
under these circumstances as a going concern.

We also have repayment obligations to Wells Fargo Bank (Wells Fargo) on our mortgage loan that we used
to purchase the office and warehouse facility in Milpitas, California. The balance on this loan was
$2,346,700 at June 30, 2004. We are required to maintain a minimum debt service coverage, a maximum
debt to tangible net worth ratio, have no more than two consecutive quarterly losses, and achieve
net income on an annual basis under the terms of this loan. During 2003 we defaulted on two of these
covenants, but was able to obtain a waiver from Wells Fargo on the condition that we transfer $180,000
to a restricted account as a reserve for debt servicing. Based on our current projections, it is
probable that we will be out of compliance with one or more of these covenants in future periods.
If this were to occur and Wells Fargo does not waive the default, the loan repayment could be accelerated.
This would required us to classify the bank loan as current liability, which could cause the Company
to be out of compliance with the financial covenants included in its inventory flooring facility with Textron.

Based on our present operations, we anticipate that our working capital will satisfy our financing
needs for the next twelve months provided that we can maintain our credit facilities with Textron,
Wells Fargo and our key suppliers and our Series A Preferred Stockholder does not exercise its redemption
rights. It is probable that we will be in default under one of more of our credit facilities in the
next twelve months, which would allow our lender to withdraw the facility. If one or more of these
credit facilities are withdrawn and we are unable to replace it with comparable credit facilities,
we would have to obtain additional equity or debt financing or liquidate a sufficient amount of our
assets to replace or retire those credit facilities that were withdrawn to continue our operations
as a going concern. There can be no assurance that we will be able to obtain debt or equity financing
or obtain it on terms acceptable to us.

In December 2003, the Company settled a claim against a customer and its principal owner for a past
due account receivable of $734,500. Under the settlement agreement, the customer agreed to pay the
entire balance in 12 equal monthly installments of $61,200 each beginning December 2003. In addition,
the customer entered into a UCC-Financing Statement with the Company under which the customer secured
its payments due to the Company with all its assets, including inventory, accounts receivables and
equipment. As of June 30, 2004, the remaining unpaid balance was $489,700. The customer has not remitted
its installment payments after the quarter ended June 30, 2004. The Company is in the process of
foreclosing all the assets, including cash, accounts receivables, inventories and real estate of
the customer and its principal owner. The Company believes the ultimate total proceeds from the foreclosed
assets would exceed the carrying value of the receivable from this customer.

17

---



We manage our bad debts risk by purchasing credit insurance. We have a credit insurance policy
from American Credit Indemnity covering certain accounts receivable up to $2,000,000 of losses and
a second policy with ENX, Inc. for certain of its accounts receivables. The policies expire in March
2005. Under the ENX agreement, the Company sells its past-due accounts receivable from pre-approved
customers with pre-approved credit limits under certain conditions. As of June 30, 2004, approximately
$1,694,300 of the outstanding receivables was approved by ENX. There is no assurance that we can
renew the policies beyond March 31, 2005 at amounts that are cost-effective. In the event that we
could not renew the policy and agreement with our existing or other insurance carriers, our future
loss on uncollectible receivables would probably be higher.

CAUTIONARY FACTORS THAT MAY AFFECT FUTURE RESULTS

WE CAN PROVIDE NO ASSURANCE THAT WE WILL BE ABLE TO ACHIEVE PROFITABILITY

We have received a going concern opinion from our auditors for the financial statements for the year
ended December 31, 2003. The opinion raises substantial doubts about our ability to continue as a
going concern. We incurred a net loss applicable to common shareholders of $878,100 for the six months
ended June 30, 2004. We also have incurred a net loss applicable to common shareholders of $2,896,600
for the year ended December 31, 2003 and we most likely will continue to incur losses in fiscal 2004.
As of June 30, 2004, the Company also has a working capital deficiency of $514,700 and an accumulated
deficit of $1,350,900. Our future ability to execute our business plan will depend on our efforts
to increase revenues and return to profitability. We have implemented plans to reduce overhead and
operating costs, and to build upon our existing business and capture new business. We are also dependent
upon the continuing improvement in economic conditions. No assurance can be given, however, that
these actions will result in increased revenues and profitable operations.

WE CAN PROVIDE NO ASSURANCE THAT WE HAVE SUFFICIENT FUNDING FOR REDEEMING OUR SERIES A PREFERRED STOCK

Effective April 30, 2003, our Company stock was delisted from the Nasdaq SmallCap Market. The delisting
of the Companys common stock enables the holder of the Companys Series A Redeemable Convertible
Preferred Shares to request the redemption of such shares. As of June 30, 2004, the redemption value
of the Series A Preferred Stock was $978,000. Under the preferred stock purchase agreement, the holder
of the preferred stock has the right to require us to redeem the preferred stock in cash at a minimum
of 1.5 times the Stated Value. As of June 30, 2004, there the Company has not received a demand for
redemption from the preferred shareholder. If such demand were to occur, it is probable that the
Company would not have the funding necessary to satisfy the liability.

WE CAN PROVIDE NO ASSURANCE THAT WE WILL HAVE SUFFICIENT WORKING CAPITAL FOR OUR OPERATIONS AND BE
ABLE TO SECURE ADDITIONAL CAPITAL REQUIRED BY OUR BUSINESS

Based on our present operations we anticipate that our working capital will satisfy our financing needs
for the next twelve months provided that we can maintain our credit facilities with Textron, Wells
Fargo and our key suppliers. If one or more of these credit facilities are withdrawn and we fail
to replace it with comparable credit facilities, we would have to obtain additional equity or debt
financing or sell a sufficient amount of our assets to replace or retire those credit facilities
that were withdrawn. There can be no assurance that we will be able to obtain debt or equity financing
or obtain it on terms acceptable to us. If we were forced to liquidate our assets, through whatever
means that are most appropriate to us, there can be no assurance that we could raise sufficient proceeds
to meet our obligations or remain as an economically viable enterprise.

18

---



POTENTIAL SALES
  OF ADDITIONAL COMMON STOCK AND SECURITIES CONVERTIBLE INTO OUR COMMON STOCK
  MAY DILUTE THE VOTING POWER OF CURRENT HOLDERS

We may issue equity securities in the future whose terms and rights are superior to those of our common
stock. Our Articles of Incorporation authorize the issuance of up to 5,000,000 shares of preferred
stock. These are blank check preferred shares, meaning our board of directors is authorized
to designate and issue the shares from time to time without shareholder consent. As of June 30, 2004,
we had 600 shares of Series A Preferred outstanding. The Series A Preferred are convertible based
on a sliding scale conversion price referenced to the market price of our common stock. As of June
30, 2004, the Series A Preferred would have been convertible into 869,300 shares of common stock
based on the floor conversion price of $.75. Any additional shares of preferred stock that may be
issued in the future could be given voting and conversion rights that could dilute the voting power
and equity of existing holders of shares of common stock, and have preferences over shares of common
stock with respect to dividends and liquidation rights.

WE HAVE VIOLATED
  CERTAIN FINANCIAL COVENANTS CONTAINED IN OUR LOANS AND MAY DO SO AGAIN IN THE
  FUTURE

Pacific Magtron, Inc. (PMI)
  has a mortgage on our offices with Wells Fargo Bank, under which PMI must maintain
  the following financial covenants:

|1) |  | Total liabilities must
      not be more than twice our tangible net worth;                                                              
|-- |  | -----------------------------------------------------------------------------------------------------------------------------------------
|   |  |                                                                                                                                          
|2) |  | Net income after taxes
      must not be less than one dollar on an annual basis and for no more
      than two consecutive quarters; and
|   |  |                                                                                                                                          
|3) |  | Annual EBITDA of one
      and one half times the debt must be maintained.                                                               

We were in violation
  of covenants (2) and (3) as of December 31, 2003. We received a waiver for such
  violation through December 31, 2003. We cannot assure you that we will be able
  to meet all these financial covenants in the future. Based on anticipated future
  results, it is probable that we will be out of compliance with certain of those
  covenants. If this were to occur and a waiver for the violation cannot be obtained,
  Wells Fargo may declare us in default and accelerate the loan payments. As a
  result, the Company would be required to classify the bank loan as current,
  which would cause the Company to be out of compliance with an additional financial
  covenant included in its inventory flooring facility with Textron Financial
  Corporation as discussed below.

In May 2003 we obtained a $3,500,000 inventory financing facility of which a $1 million letter of credit
facility is used as security for inventory purchased on terms from vendors in Taiwan from Textron
Financial Corporation (Textron). Under this financing facility, we are required to meet the following
financial covenants:

|1) |  | Minimum current ratio
      of 1.0 to 1.0;                
|-- |  | ----------------------------------------------------------
|   |  |                                                           
|2) |  | Maximum leverage of
      5.0 for PMI and 6.0 for PMIC;   
|   |  |                                                           
|3) |  | Positive EBITDA on a
      year-to-date basis for PMI; and
|   |  |                                                           
|4) |  | Minimum tangible capital
      funds of $2,500,000.       

As of June 30, 2004, March 31, 2004 and December 31, 2003, we were in violation of covenants (2) and
(4) and waivers for such violations were obtained. Based on anticipated future results, it is probable
that we will be out of compliance with certain of those covenants. If this were to occur and a waiver
for the violation cannot be obtained, Textron might terminate the credit facility and accelerate
the loan payments. Upon termination, there is no assurance that the Company would have the funding
necessary to finance its future inventory or would be able to obtained additional financing. We cannot
assure you that we will be able to comply with these financial requirements in the future or maintain
our Textron flooring line if we continue our losses.

It is uncertain as to the Companys ability to obtain alternative financing in the event Textron
terminated the loan facility and accelerated payments or Wells Fargo elected to call the loan.

OUR COMMON STOCK IS NOT ACTIVELY TRADED

Our common stock was delisted from the Nasdaq SmallCap Market effective April 30, 2003 due to our inability
to maintain a minimum bid price of $1.00 per share. The Companys common stock is being traded
on the Over the Counter Bulletin Board (OCTBB). Our stock has not been actively traded since such
delisting.

19

---



IF WE ARE UNABLE
  TO SECURE PRICE PROTECTION PROVISIONS IN OUR VENDORAGREEMENTS,
  THE VALUE OF OUR INVENTORY WOULD QUICKLY DIMINISH

As a distributor, we incur the risk that the value of our inventory will be adversely affected by industry
wide forces. Rapid technology change is commonplace in the industry and can quickly diminish the
marketability of certain items, whose functionality and demand decline with the appearance of new
products. These changes and price reductions by vendors may cause rapid obsolescence of inventory
and corresponding valuation reductions in that inventory. We currently seek provisions in our vendor
agreements common to industry practice that provide price protections or credits for declines in
inventory value and the right to return unsold inventory. No assurance can be given, however, that
we can negotiate such provisions in each of our contracts or that such industry practice will continue.

EXCESSIVE CLAIMS
  AGAINST WARRANTIES THAT WE PROVIDE COULD ADVERSELY EFFECT OUR BUSINESS

Our suppliers generally warrant the products that we distribute and allow us to return defective products,
including those that have been returned to us by customers. We do not independently warrant the products
that we distribute. If excessive claims were made against these warranties our results of operations
would suffer.

WE MAY NOT BE ABLE TO SUCCESSFULLY COMPETE WITH SOME OF OUR COMPETITORS

All aspects of our business are highly competitive. Competition within the computer products distribution
industry is based on product availability, credit availability, price, speed and accuracy of delivery,
effectiveness of sales and marketing programs, quality and breadth of product lines. We also compete
with manufacturers that sell directly to resellers and end users. Most of our competitors are substantially
larger and have greater financial and other resources than we do.

FAILURE TO RECRUIT AND RETAIN QUALIFIED PERSONNEL WILL HARM OUR BUSINESS

Our success depends upon our ability to attract, hire and retain highly qualified personnel who possess
the skills and experience necessary to meet our personnel needs. Competition for individuals with
proven highly qualifying skills is intense, and the computer industry in general experiences a high
rate of attrition of such personnel. We compete for such individuals with other companies as well
as temporary personnel agencies. Failure to attract and retain sufficient qualifying personnel would
have a material adverse effect on our business, operating results and financial condition.

WE DEPEND ON KEY
  SUPPLIERS FOR A LARGE PORTION OF OUR INVENTORY, LOSS OF THOSESUPPLIERS
  COULD HARM OUR BUSINESS

One supplier, Sunnyview/Real Wisdom (Sunnyview), accounted for approximately 14% and 18%
of our total purchases for the six months ended June 30, 2004 and for the year ended December 31,
2003, respectively. One other vendor accounted for 7% and 17% of purchases for the six months ended
June 30, 2004 and for the year ended December 31, 2003, respectively. We do not have a supply contract
with Sunnyview nor the other vendor, but rather purchase products from them through individual purchase
orders, none of which has been large enough to be material to us. Although we have not experienced
significant problems with Sunnyview or our other suppliers, and we believe we could obtain the products
that Sunnyview and the other vendors supplies from other sources, there can be no assurance
that our relationship with Sunnyview and with our other suppliers will continue or, in the event
of a termination of our relationship with any given supplier, that we would be able to obtain alternative
sources of supply on comparable terms without a material disruption in our ability to provide products
and services to our customers. This may cause a loss of sales that could have a material adverse
effect on our business, financial condition and operating results.

20

---



WE ARE DEPENDENT ON KEY PERSONNEL

Our continued success will depend to a significant extent upon our senior management, including Theodore
Li, President and Hui Cynthia Lee, Executive Vice President, and head of sales operations.
The loss of the services of Mr. Li or Ms. Lee, or one or more other key employees, could have a material
adverse effect on our business, financial condition or operating results. We do not have key man
insurance on the lives of any of members of our senior management.

WE ARE SUBJECT TO RISKS BEYOND
  OUR CONTROL SUCH AS ECONOMIC AND GENERAL RISKSOF
  OUR BUSINESS

Our success will depend upon
  factors that may be beyond our control and cannot clearly be predicted at this
  time. Such factors include general economic conditions, both nationally and
  internationally, changes in tax laws, fluctuating operating expenses, changes
  in governmental regulations, including regulations imposed under federal, state
  or local environmental laws, labor laws, and trade laws and other trade barriers.

21

---



ITEM 3. 
  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our exposure to market risk for changes in interest rates relates primarily to one of our bank loans
with a $2,346,700 balance at June 30, 2004 which bears fluctuating interest based on the banks
90-day LIBOR rate. We believe that fluctuations in interest rates in the near term would not materially
affect our consolidated operating results, financial position or cash flow. We are not exposed to
material risk based on exchange rate fluctuation or commodity price fluctuation.

ITEM
  4.  CONTROLS AND PROCEDURES

(a)  Evaluation of Disclosure
  Controls and Procedures.

Our management, with the participation of our principal executive officer and principal financial officer,
has evaluated the effectiveness of the design and effectiveness of our disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended)
as of the end of the period covered by this quarterly report. Based on this evaluation, our principal
executive officer and principal financial officer concluded, as of the end of such period, that these
disclosure controls and procedures are effective and designed to ensure that the information required
to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported within the requisite time periods.

(b)  Changes
  in Internal Controls.

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f)
and 15d-15(f) under the Securities Exchange Act of 1934, as amended) identified in connection with
the evaluation of our internal control performed during our last fiscal quarter that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.

22

---



PART II

ITEM
  6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)    Exhibits

|Exhibit |  | Description                                                                                                                                |  | Reference | 
|------- |  | ------------------------------------------------------------------------------------------------------------------------------------------ |  | --------- | 
|        |  |                                                                                                                                            |  |           | 
|3.1     |  | Articles
      of Incorporation                                                                                                            |  | (1)       | 
|        |  |                                                                                                                                            |  |           | 
|3.2     |  | Bylaws,
      as amended and restated                                                                                                      |  | (1)       | 
|        |  |                                                                                                                                            |  |           | 
|31.1    |  | Certificate
      of Chief Executive Officer and Chief Financial Officer pursuant to
      Section 302 of the Sarbanes-Oxley Act of 2002   |  | *         | 
|        |  |                                                                                                                                            |  |           | 
|32.1    |  | Certification
      of Chief Executive Officer and Chief Financial Officer pursuant to Section
      906 of the Sarbanes-Oxley Act of 2002 |  | *         | 

(1)   Incorporated
  by reference from the Companys registration statement on Form 10SB-12G
  filed January 20, 1999.

*   Filed herewith

(b)   Reports on
  Form 8-K

|(1)Form
      8-K filed on June 25, 2004 to report that KPMG LLP (KPMG), the
      Registrants independent auditor, tendered its resignation to the Registrant.                                                         
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                           
|(2)Form
      8-K filed on July 26, 2004 to report that the Registrants board of
      directors appointed and engaged Weinberg & Company, P.A. as the Registrants
      independent auditor for the current fiscal year.

23

---



SIGNATURES

Pursuant
  to the requirements of the Securities Exchange Act of 1934, the Registrant has
  duly caused this report to be signed on its behalf by the undersigned, thereunto
  duly authorized.

|                      | PACIFIC
      MAGTRON INTERNATIONAL CORP.,                        
|--------------------- | ------------------------------------------------------------------
|                      | a Nevada
      corporation                                        
|                      |                                                                   
|Date: August 20, 2004 |                                                                   
|                      |                                                    
|                      | Theodore
        S. LiPresident and
        Chief FinancialOfficer

24