---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, DC 20549

---

FORM 10-K/A

FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

(Mark One)

|ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended July 2, 2003

OR

|o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from
 to

Commission file number 0-21203

---

DIEDRICH COFFEE, INC.(Exact Name of Registrant as Specified in Its Charter)

Delaware

33-0086628(State or Other Jurisdiction
of Incorporation or Organization)

(I.R.S. Employer
Identification No.)


2144 Michelson Drive
Irvine, California 92612
(949) 260-1600(Address of principal executive offices, including zip code,
and telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
None

Securities registered pursuant to Section 12(g) of the Act:
Common Stock, $0.01 par value per share(Title of Class)

---

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

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

Indicate
by check mark whether the registrant is an accelerated filer (as defined in Exchange Act
Rule 12b-2). Yes o    No ý

The
aggregate market value of the registrant's common stock held by non-affiliates, based upon the closing sale price of the registrant's common stock on December 18,
2002 as reported on the Nasdaq National Market and on the ownership information contained in the registrant's proxy statement for its 2002 annual meeting of stockholders, was $10,072,890.

The
number of shares of the registrant's common stock outstanding, as of September 29, 2003 was 5,161,264.

DOCUMENTS INCORPORATED BY REFERENCE

Part III incorporates certain information by reference from registrant's definitive proxy statement pursuant to Schedule 14A for its 2003 annual
meeting of stockholders, which proxy statement will be filed not later than 120 days after the close of the registrant's fiscal year ended July 2, 2003.

---

---

---

EXPLANATORY NOTE

This Amendment No. 1 to Annual Report on Form 10-K for the fiscal year ended July 2, 2003 is being filed to add clarifying
language regarding the impairment charge, additional information regarding the non-cancelable operating leases, and to correct a number of typographical errors. Except for the changes described above
and the certifications of the Company's officers included as exhibits to this amended Annual Report on Form 10-K, none of the information contained in the Company's original Annual
Report on Form 10-K has been updated, modified or revised. The remainder of the Company's Annual Report on Form 10-K is included herein for the convenience of the
reader and all information is as of and for the fiscal year ended July 2, 2003, and does not reflect any subsequent information or events.

---



TABLE OF CONTENTS

|                                           |  |                                                                                                |  | Page
|------------------------------------------ |  | ---------------------------------------------------------------------------------------------- |  | ----
|A Warning About Forward-Looking Statements |  | 3                                                                                             
|                                           |  | PART I                                                                                         |  |     
|Item 1.                                    |  | Business                                                                                       |  | 4   
|Item 2.                                    |  | Properties                                                                                     |  | 20  
|Item 3.                                    |  | Legal Proceedings                                                                              |  | 21  
|Item 4.                                    |  | Submission of Matters to a Vote of Security Holders                                            |  | 21  
|                                           |  | PART II                                                                                        |  |     
|Item 5.                                    |  | Market for Registrant's Common Equity and Related Stockholder Matters                          |  | 22  
|Item 6.                                    |  | Selected Financial Data                                                                        |  | 23  
|Item 7.                                    |  | Management's Discussion and Analysis of Financial Condition and Results of Operations          |  | 24  
|Item 7A.                                   |  | Quantitative and Qualitative Disclosures About Market Risk                                     |  | 39  
|Item 8.                                    |  | Financial Statements and Supplementary Data                                                    |  | 39  
|Item 9.                                    |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure           |  | 40  
|Item 9A.                                   |  | Controls and Procedures                                                                        |  | 40  
|                                           |  | PART III                                                                                       |  |     
|Item 10.                                   |  | Directors and Officers of the Registrant                                                       |  | 40  
|Item 11.                                   |  | Executive Compensation                                                                         |  | 40  
|Item 12.                                   |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |  | 40  
|Item 13.                                   |  | Certain Relationships and Related Transactions                                                 |  | 40  
|Item 14.                                   |  | Principal Accountant Fees and Services                                                         |  | 40  
|                                           |  | PART IV                                                                                        |  |     
|Item 15.                                   |  | Exhibits, Financial Statement Schedules and Reports on Form 8-K                                |  | 41  
|                                           |  | Signatures                                                                                     |  | 42  
|                                           |  | Financial Statements                                                                           |  | F-1 
|                                           |  | Index to Exhibits                                                                              |  | S-1 

2

---



A WARNING ABOUT FORWARD-LOOKING STATEMENTS

We make forward-looking statements in this annual report that are subject to risks and uncertainties. These forward-looking statements include information about
possible or assumed future results of our financial condition, operations, plans, objectives and performance. When we use the words "believe," "expect," "anticipate," "estimate" or similar
expressions, we are making forward-looking statements. Many possible events or factors could affect our future financial results and performance. This could cause our results or performance to differ
materially from those expressed in our forward-looking statements. You should consider these risks when you review this document, along with the following possible events or factors:



Foreseeable
risks and uncertainties are described elsewhere in this report and in detail under "Item 1. BusinessRisk Factors and Trends Affecting Diedrich Coffee and Its
Business." You are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date of this annual report. We undertake no obligation
to publicly release the results of any revision of the forward-looking statements.

3

---



PART I

Item 1.Business.

Overview

Diedrich Coffee, Inc. is a specialty coffee roaster, wholesaler and retailer. We sell brewed, espresso-based and various blended beverages primarily made
from our own fresh roasted premium coffee beans, as well as light food items, whole bean coffee, and accessories, through our Company operated and franchised retail locations. We also sell whole bean
and ground coffees on a wholesale basis through a network of distributors in the Office Coffee Service ("OCS") market, and to other wholesale customers including restaurant chains, a grocery store
chain, and other retailers. Our brands include Diedrich Coffee, Gloria Jean's Coffees, and Coffee People. As of July 2, 2003, we owned and operated 58 retail locations and franchised 359 other
retail locations under these brands, for a total of 417 retail coffee outlets. Although the specialty coffee industry is presently dominated by a single company, which operates or licenses over ten
times the number of retail outlets we do, we are one of the nation's largest specialty coffee retailers with annual system-wide revenues in excess of $150 million. Our retail units
are located in 36 states and 10 foreign countries. As of July 2, 2003, we also had over 210 wholesale accounts with OCS distributors, chain and independent restaurants, and others. In addition,
we operate a large coffee roasting facility in central California that supplies freshly roasted coffee to our retail locations and wholesale accounts.

Our
Gloria Jean's mall based coffee stores offer an extensive variety of the finest quality flavored whole bean coffees, as well as an assortment of coffee related merchandise,
accessories, porcelain novelties and gift items, in addition to coffee-based beverages. The critical components for each of our retail locations include high quality, fresh roasted coffee and superior
customer service by knowledgeable employees.

Our
Diedrich Coffee brand is differentiated from other specialty coffee companies by roasting our coffee beans with experience gained over three generations by the Diedrich family. Our
roasting recipes take into account the specific variety, origin and physical characteristics of each coffee bean to maximize its unique flavor. In addition, we seek to differentiate our coffeehouses
by offering our customers a broad line of superior tasting coffee products and a high level of personalized customer service. Our coffeehouses offer a warm, friendly environment specifically designed
to encourage guests to enjoy their favorite beverages while lingering with friends and business associates, or relaxing alone in comfort. Ample seating is augmented by sofas and comfortable chairs to
create intimate nooks for meeting and relaxing. Many of our coffeehouses feature local musicians who provide live entertainment from time to time during the week.

Company Background

Our predecessor company, Carl E. Diedrich & Sons, Inc., commenced operations in Orange County, California in 1972 and changed its name to Diedrich
Coffee when its first retail store opened. We incorporated in California in 1985. We remained a small, family operated business with only three retail locations until 1992, but grew rapidly from 1992
to 1996 through construction of new Diedrich coffeehouses in Orange County, and the acquisition of coffeehouses operated under other brands in Houston, Denver and San Diego which were converted into
Diedrich Coffee units. In August 1996, we reincorporated under Delaware law as Diedrich Coffee, Inc., and completed an initial public offering of our common stock in
September 1996.

Industry Overview

According to the National Coffee Association of the U.S.A. (NCA), in 2003, 166.6 million adults, or 79% of the population over 18, drank coffee daily or
occasionally, which represents a

4

---

5.4 million-person
increase from 77% of the population over age 18 in 2002. On average, each adult drinks 3.0 cups of coffee per day. The NCA also reported that daily and occasional consumption
of gourmet coffee has increased over the past five years, from 9.0% of the adult population to over 12.0% of the adult population in 2003.

The
U.S. coffee market consists of two distinct product categories:



Diedrich
Coffee believes that several factors have contributed to the increase in demand for gourmet coffee including:



Diedrich Coffee's Business Model

Our business objective is a logical extension of our Mission Statement, which states: "We sell great coffee." Therefore, our objective is to sell coffee, without
compromising our commitment to quality. We buy only the finest quality green coffee beans available, fresh roast them with our proprietary recipes and subject them to a rigorous internal quality
control process. We ensure that care is taken at each and every step of the production and distribution process to preserve that quality.

We
principally sell all of our coffee through two distribution channels, and strive to target our Company resources to increase efficiency and profitability while growing the business
within this framework. These two distribution channels are retail outlets and wholesale distribution. While each of these channels have different customers, cost structures, overhead requirements,
competitors, and other fundamental differences, we believe our commitment to quality is essential to successful growth in both
of these areas. Important financial information for each of our business segments can be found in Note 14 to our consolidated financial statements.



Our retail outlet distribution channel can be divided into two sub-channels, each with its own distinct business model including differences in
revenue and cost structure, overhead, and capital requirements. These two retail sub-channels are Company operated retail outlets and franchised retail outlets. Despite the differences
noted above, we view retail outlets as a single distribution channel primarily because our retail customers do not make any distinction between Company and franchise operated locations. The critical
success factors are, therefore, the same for each type of retail location, whether Company operated or franchisedquality of product, service and atmosphere. The economic model and cost
structures are also the same for each type of location at the retail unit level, notwithstanding their different direct financial impacts on us in our roles as both an operator and franchiser of
retail outlets. Furthermore, the potential contribution of any given outlet, as measured by the amount of roasted coffee produced through our roasting plant, is the same.

5

---

Presently,
our largest brand is Gloria Jean's, which consists of retail units located throughout the United States and ten foreign countries. Over 96% of Gloria Jean's retail units are
franchised. Gloria Jean's retail units are located throughout the United States and in 10 foreign countries. Our Diedrich Coffee brand has a higher concentration of Company operated units, with 71% of
retail locations operated by the Company. Diedrich units are located primarily in Orange County, California, although there are a number of Diedrich locations in Los Angeles, San Diego, Denver, and
Houston. We also operate retail coffee outlets under a third brand, Coffee People, all of which are currently Company operated, and located in Portland, Oregon.

The
following table summarizes the relative sizes of each of our brands on a unit count basis and changes in unit count for each brand over the past two years.

|                      |                        | Fiscal 2002 Activity    |       | Fiscal 2003 Activity
|--------------------- | ---------------------- | ----------------------- | ----- | --------------------
|
|Gloria Jean's Brand   |                        |                         |       |                     
|                      |                        | Company Operated        |       | 19                  
|                      |                        | FranchiseDomestic      |       | 177                 
|                      |                        | FranchiseInternational |       | 95                  
|                      |                        |                         |       |                     
|                      | Subtotal Gloria Jean's |                         | 291   |                     
|                      |                        |                         |       |                     
|Diedrich Coffee Brand |                        |                         |       |                     
|                      |                        | Company Operated        |       | 26                  
|                      |                        | FranchiseDomestic      |       | 14                  
|                      |                        |                         |       |                     
|                      | Subtotal Diedrich      |                         | 40    |                     
|                      |                        |                         |       |                     
|Other Brands          |                        |                         |       |                     
|Company Operated      |                        | 42                      |       | 1                   
|                      |                        |                         |       |                     
|                      |                        |                         | Total |                     
|                      |                        |                         |       |                     

---

We recognize the importance of our brands to our success in both the retail and wholesale areas of our business. We therefore devote considerable
energy to maintain distinct brand identities. Our brands are differentiated by coffees offered, other product categories offered, format and type of retail location, advertising message, and trade
dress.



Gloria Jean's is a leader in specialty grade, flavored coffee in the mall coffee store segment, with 360 coffee stores in 36 states across the United States and
in 10 foreign countries. Gloria Jean's coffee stores are located almost exclusively in high traffic shopping malls. As a mall coffee store, Gloria Jean's consumer traffic pattern is driven by mall
hours and the mall dynamic. Gloria Jean's is busiest on weekends and during holiday seasons. The typical Gloria Jean's coffee store is staffed with a manager and a staff of 5 to 10
part-time hourly employees who fill the operating shifts. Gloria Jean's outlets tend to open earlier than most mall stores, but in general, operating hours coincide with mall hours.
Internationally, Gloria Jean's can be found both in malls and on street front locations, along with other non-traditional venues. In addition to coffee beverages and fresh roasted whole
bean coffees, Gloria Jean's carries a wide selection of gift items and coffee accessories, and a small selection of bakery items

6

---

to
complement beverage sales. The stores sell from 32 to 48 varieties of flavored and non-flavored coffees. Currently, approximately 50% of the overall sales is comprised of beverage
sales.

The
success of a Gloria Jean's coffee store depends on three critical components: product quality, selection, and service.

Product Quality.Gloria Jean's was a pioneer in developing high quality, flavored, specialty coffees, and continues to be a
leader in the sale of flavored coffees. Gloria Jean's flavored coffees begin with a top quality single-origin coffee that is roasted and then coated with proprietary flavorings.

Product Selection.In the mall environment, the shopping experience is integral to a coffee store, and sales of whole bean
coffee and coffee-related merchandise tend to represent a large percentage of sales. Offering as many as 55 varieties of flavored coffees, a wide variety of hot and cold beverages, and a good
selection of gift items is important. A major benefit of mall retailing is its captive consumer base. The primary function of Gloria Jean's marketing is to entice consumers with
eye-catching signage and window displays. A large selection of products helps to attract both new and repeat customers. Once inside a mall, consumers are unlikely to leave to purchase
coffee, refreshments or gifts similar to those offered by Gloria Jean's. Mall employees are also captive consumers and represent an important component of our customer base.

Service.Friendly and efficient customer service is always critical in any retail setting, and is especially important in the
mall environment, where shoppers are often in a hurry, and have many choices. Because of the opportunity for repeat customers, it is essential that customers receive excellent service.



Our typical Diedrich Coffee neighborhood coffeehouse is staffed with 1 or 2 managers and a staff of 12 to 25 part-time hourly employees who fill the
operating shifts. Additionally, local entertainment is offered on the weekends to enhance the neighborhood atmosphere. The hours for each coffeehouse are established based upon location and customer
demand, but typically are from 6:00 a.m. to 11:00 p.m.

In
addition to coffee beverages and fresh roasted whole bean coffees, all of our Diedrich Coffee coffeehouses offer a limited selection of light food items such as bagels, croissants and
pastries, and dessert items, such as cookies and cakes, to complement beverage sales. Our coffeehouses sell more than 25 different selections of regular and decaffeinated roasted whole bean coffees,
and they carry select coffee-related merchandise items. The success of a Diedrich Coffee retail coffeehouse depends upon three critical components: product quality, service and ambiance.

Product Quality.We are the only specialty coffee retailer whose founder, Martin Diedrich, comes from three generations of
experience in the specialty coffee industry. Mr. Diedrich, Vice Chairman and Chief Coffee Officer, along with other coffee experts on our management team, is actively involved in sourcing,
tasting and roasting coffees. He is also directly involved in "Coffee University," our training program for coffeehouse team members. Due to the unique background and experience of Mr. Diedrich
and our other in-house coffee experts, we are able to identify and secure exceptional coffees and roast them to perfection.

Service.Our coffeehouses deliver specific consumer benefits that address a wide range of otherwise unmet needs in the
suburban neighborhoods of America. As a neighborhood coffeehouse, we are the non-alcoholic answer to the corner pub. Our employees greet regular customers by name and acknowledge all
patrons by name at the point of drink pick-up. While a large percentage of coffeehouse business is quick morning coffee pick-up, where speed is an important aspect of our
overall service, our coffeehouses place a greater emphasis on hospitality and customer interaction to encourage development of strong afternoon and evening business. This is complemented by our
selection of

7

---

desserts,
pastries and quality, non-caffeinated beverages. Surveys and customer comments indicate that patrons are treated as part of the Diedrich Coffee community and frequently visit the
coffeehouse.

Ambiance.Our coffeehouses are specifically designed to encourage guests to linger with friends and business associates, or
to relax alone in comfort. Ample seating is augmented with sofas and comfortable chairs to create intimate nooks for meeting and relaxing. A weekly entertainment schedule is provided to encourage
patrons to revisit on weekend evenings. A signature element of our full size coffeehouses is a coffee bar, where customers can sit at a barstool and watch the barista prepare espresso-based drinks,
similar to the way patrons in traditional pubs and taverns interact with the bartender and other customers at the bar.



As of July 2, 2003, we had over 210 coffee wholesale accounts not affiliated with our retail locations, which purchase coffee from us under both the
Diedrich Coffee and Gloria Jean's brands. Our current wholesale accounts are in the OCS market, chain restaurants, independent restaurants and other hospitality industry accounts and specialty
retailers. Additionally, our franchise agreements require both Gloria Jean's and Diedrich Coffee franchisees to purchase substantially all of their coffee from us, and we record a wholesale gross
profit on such sales.



We sell our premium coffees primarily to OCS distributors in whole bean and ground coffee form for use in traditional coffee brewing equipment found in most
office environments. During fiscal 2000, we entered into a Licensing Agreement with Keurig, Inc. whereby we utilize Keurig's patented single-serve coffee brewing technology and its existing
extensive distribution channels within the OCS market. During fiscal 2003, we sold over 20 million individual serving "K-cups" of both Diedrich Coffee and Gloria Jean's coffee
through this distribution channel. Keurig is presently developing a
variation of its OCS market brewing technology for at-home use by consumers, and we intend to participate actively in that Keurig market as well if at-home use is successfully
established.



As specialty coffee has grown in overall popularity, restaurant customers are demanding a high quality cup of coffee as a supplement to a fine meal. Our chain
accounts include Ruby's Restaurants, Ruth's Chris Steakhouse (California and Arizona locations), and Islands Restaurants. We not only supply coffee to these customers, but also approve their equipment
and train their employees to ensure that the quality of coffee served meets our rigorous quality standards. It is common for our chain restaurant wholesale customers to specify in their menus that
they serve Diedrich Coffee or Gloria Jean's coffee, providing us with additional exposure to the restaurants' patrons.



We also supply coffee on a wholesale basis to a number of smaller, often independent, operators in the restaurant and hospitality industries and specialty
retailers. These wholesale accounts are typically located in the same geographic areas where our retail outlets have created brand awareness and demand. We are careful to balance the benefit of new
wholesale accounts near our existing retail outlets against the risk of "cannibalization" of these units. This risk can be successfully managed. Many of our wholesale accounts, such as hotels,
restaurants, golf course snack bars and airport concessions have their own "captive" customer base. In such cases, the risk of cannibalization is minimal, since a customer would not likely stop their
activity in such locations to visit one of our coffeehouses or mall based coffee stores for a beverage, and then return to their previous activity at those wholesale customer locations. Additionally,
if sales conflicts arise as we develop new retail locations in the future, we can cease selling to then-existing wholesale accounts.

8

---



Growth Strategy

Retail Segment Growth.We expect future growth in our retail segment to occur in two ways: via
comparable store sales growth in each of our retail brands, and from new retail unit growth. New unit growth in the near term will be achieved primarily through the development of new Gloria Jean's
retail locations both domestically and internationally by franchisees, and in the future by development of new Diedrich Coffee coffeehouses in southern California by franchisees. We believe that
resources we have recently invested in our Gloria Jean's franchising infrastructure will facilitate continued strong growth in our international store count, and allow us to resume net growth in our
domestic store count under that brand. Diedrich Coffee franchise development will occur less rapidly relative to Gloria Jean's for two reasons. First, we are evaluating a number of new initiatives and
programs within the Diedrich Coffee business model, in order to make it more attractive to prospective franchisees, before attempting to grow the brand further on a franchised basis. Second, once we
are comfortable franchising new Diedrich Coffee units again, we expect that new unit growth will be concentrated almost exclusively in southern California, for the reasons described below. In the near
term, retail growth under our Coffee People brand will occur exclusively through comparable store sales growth, because no new retail units are currently planned. As a result of our recent changes in
executive management, we are currently reviewing our position in certain markets in order to better align our resources with our growth strategy.

For
the foreseeable future, development of new retail locations by the Company will be undertaken on a very selective basis. For both Gloria Jean's and Diedrich, such new Company-store
development will be done primarily for the purpose of facilitating new franchise development, rather than as part of a deliberate strategy to increase the size of the Company-operated retail unit
portfolio. Therefore, increased development of new retail units by the Company will likely be accompanied by increased sales of Company-operated retail units to franchisees. For a variety of reasons,
retail units sold by the Company to franchisees in any given period may not necessarily coincide precisely with the specific new units developed by the Company in that same period. Development of new
retail units by the Company is expected to support new franchise development in a number of ways, including opportunistically obtaining control of good locations as they become available, increasing
awareness of our specialty coffee brands by real estate developers and landlords of prime retail properties as they develop new retail venues, and by prospective retail coffeehouse customers,
improving the cost effectiveness of architectural plans for new prototypes, leveraging purchasing efficiencies system-wide for new unit equipment and fixtures packages, and increasing
awareness among prospective franchisees and their lenders.



Since the acquisition of Gloria Jean's in 1999, we have made a number of modifications to the Gloria Jean's franchising business model to strengthen the Gloria
Jean's system. A new form of franchise agreement was adopted which incorporated many provisions common in other successful franchise systems. Screening of financial qualifications of franchise
candidates has been improved in terms of consistency and accuracy. Franchisees are now encouraged to obtain their own master leases directly from mall owners, rather than subleasing their locations
from Gloria Jean's. Franchisees are required to hire their own architects and contractors to develop new Gloria Jean's locations to approved specifications. Our training program has been completely
redesigned in order to improve the quality of store level operations, product quality, and the consistency of brand standards. While we feel that these and other changes to the Gloria Jean's
franchising model will ultimately result in a stronger Gloria Jean's franchise system, they may result in slower domestic franchise growth in the near term.

Another
factor we must overcome in the near term to resume domestic unit growth for Gloria Jean's is a shortage of projects in our new unit development "pipeline," or inventory of new
unit deals in progress. This shortage resulted from our focus on improving the foundation for future franchise development during the past several years since we acquired Gloria Jean's, rather than on
opening new

9

---

retail
units. As part of our efforts to strengthen our existing retail base, it was necessary to allow many of the weaker performing and poorer sales potential locations to close. Additional gaps in
the flow of new franchise units resulted from several periods where our franchise registration status (required by law to sell new franchises) was temporarily interrupted during certain periods when
our financial position was less stable than it is today, and frequent updates of our registration was required.

Although
the number of "premature" franchise unit closures (closures prior to the natural expiration of the underlying master lease) was very low during the most recent fiscal year
(there were only 4 such closures during fiscal 2003), there are an average of approximately one dozen franchise units which reach their "natural" expiration annually, and many of these locations may
not make economic sense to renew based on changes in the retail tenant mix, desirability of the location, increases in rent relative to sales levels, and various other factors. Therefore, it may be
several years before we are able to open enough new domestic retail units to offset the number of closures during the same time period for net growth in domestic retail unit count.

Gloria
Jean's has been successful establishing coffeehouses internationally through Area Development Agreements, and has added a net of 111 new international franchise units during the
past two fiscal years. International franchisees operated 206 Gloria Jean's retail locations in 10 countries at July 2, 2003, and we anticipate continued strong growth internationally through
existing Area Development Agreements during fiscal 2004. We will also seek to execute new Area Development Agreements and
Master Franchise Agreements in order to expand Gloria Jean's international penetration to additional countries in the future.



As noted above, we have temporarily suspended our prior franchise growth strategy for the Diedrich Coffee brand. In order to make Diedrich Coffee franchises more
attractive to prospective franchisees, we are evaluating a number of new initiatives and programs within the Diedrich Coffee business model before attempting to grow the brand further on a franchised
basis. Recent negative comparable store sales trends in this brand have underscored the need for this re-evaluation. Because the Diedrich system is relatively small in size when compared
to our Gloria Jean's system, and concentrated geographically almost exclusively in southern California where the locations are 100% Company-operated, we believe this is the optimal time to test new
programs and implement successful new initiatives to the entire system fairly quickly, before devoting significant resources to a franchise development program.

When
we are comfortable franchising new Diedrich Coffee units again, we anticipate that our strategy will be to leverage Diedrich Coffee's existing brand awareness and retail operating
unit base in central and south Orange County, California, to achieve a higher level of penetration of this "core" market with new Diedrich Coffee locations. Once this is accomplished, our plan is to
develop additional franchised retail units in new markets, expanding outwardly from the core market in concentric rings, and focusing sequentially on the next highest priority areas for expansion.
Therefore, north Orange County, southern Los Angeles County and northern San Diego County, all of which are in close geographic proximity to Diedrich Coffee's existing core base of retail
coffeehouses, but which presently have few Diedrich Coffee units, would be our next priority once Orange County achieves a sufficiently high level of penetration. Likewise, once a base of coffeehouses
has been successfully established in these immediately adjacent markets, the next sphere of opportunity would include parts of the greater Los Angeles and San Diego metropolitan areas progressively
further from Orange County. It should be noted that growth potential under such a "concentric rings" strategy would be significant, even though concentrated within a single region, because of the
significant population of southern California. Based upon the 2000 census, the five county metropolitan Los Angeles area (which includes Los Angeles, Orange, Riverside, San Bernardino and Ventura
Counties) presently has a population in excess of 15 million people, while San Diego County has a population in excess of

10

---

2 million
people. We believe that this strategy maximizes the likelihood of success of new retail units because of the heightened brand awareness and operational efficiencies.

As
will be the case for our Gloria Jean's brand, new Diedrich Coffee units we open as Company-operated coffeehouses will be undertaken on a very selective basis, and primarily as a way
to facilitate our franchising initiative described above. Also, as in the case of our Gloria Jean's operations, we may
periodically sell certain Company-operated Diedrich Coffee locations to franchisees as part of this same strategy.

As
of July 2, 2003, we had two area development agreements in effect with Diedrich franchisees, both of which are for areas outside of California. We anticipate that both of these
development agreements will be terminated during fiscal 2004.

Wholesale Distribution Growth.We have taken significant steps to build our wholesale sales
organization over the past two years, and we are actively seeking new distribution channels for our products. We intend to pursue continued growth within our OCS wholesale business by expanding the
number of distributors who carry our Keurig Premium Coffee Systems lines of coffees and our whole bean and ground coffee product lines as well. We also offer our coffees on our internet
website, and believe that this channel of distribution has long-term growth potential.

Franchise Support Programs

We provide a variety of support services to our franchisees. These services include:



We
have established an intensive training program for our franchisees, which includes training on in-store operations, coffee knowledge, merchandising, buying, controls and
accounting. Management works closely with franchisee representatives on issues that affect the operations of stores. Franchisees are surveyed regularly to provide feedback on subjects that affect the
operations of their stores.

Marketing

Our primary marketing strategy is to develop the Gloria Jean's brand through penetration of new and existing markets via franchise growth. Our marketing strategy
for our Diedrich Coffee brand is to support growth in same store sales and to position the brand for new unit growth in the near future. The wholesale segment's sales of our branded products in the
office coffee service market, chain restaurants, and other venues also help ensure the visibility of our brands. Our marketing efforts are based upon the belief that the proprietary roast recipes and
our commitment to quality and freshness deliver a distinctive advantage in our products. We use word-of-mouth, local store marketing and the inviting atmosphere of our
coffeehouses and mall coffee stores to drive brand awareness and comparable store sales growth. We also conduct in-store coffee tastings, provide brewed coffee at local neighborhood
events, and donate coffee to local charities to increase brand awareness. We also conduct product trials in the communities where our coffeehouses and mall coffee stores are located.

Product Supply and Roasting



Coffee beans are an agricultural product grown commercially in over 50 countries in tropical regions of the world. The price and supply of coffee are subject to
significant volatility. There are many varieties of coffee and a range of quality grades within each variety. Although the broader coffee market generally treats coffee as a fungible commodity, the
specialty coffee industry focuses on the

11

---

highest
grades of coffee. We purchase premium grade Arabica coffee beans that we believe to be the best available from each producing region.



We employ a roasting process that varies based upon the variety, quality, origin and physical characteristics of the coffee beans being roasted. Our master
roasters, under the supervision of Martin Diedrich, are responsible for the green coffee bean roasting process. They are craftsmen who employ our proprietary roasting formulas while adjusting the
formula to take into account the specific attributes of each coffee bean being roasted. Each coffee bean contains aromatic oils and flavor characteristics that develop from the soil, climate and
environment where the bean is grown. The skilled roast master determines and carefully controls the roasting conditions in an effort to maximize the flavor potential of each batch of coffee. The roast
master hears how the roast pops, smells the developing aroma and identifies the right shades of color. He draws upon experience and knowledge to properly adjust airflow, time and temperature while the
roast is in progress in order to optimize each roast.



We are committed to serving our customers beverages and whole bean products from freshly roasted coffee beans. Our coffee is delivered to our retail locations and
wholesale customers promptly to guarantee the freshness of each cup of coffee or package of whole coffee beans sold.

Competition

The specialty coffee market is intensely competitive and highly fragmented. With low barriers to entry, competition in the industry is expected to increase from
national and regional chains, as well as local specialty coffee stores. We compete directly against all other premium coffee roasters, wholesalers and retailers, including other brands of
coffeehouses, and mall coffee stores, restaurant and beverage outlets that serve coffee, and a growing number of espresso kiosks, stands, and carts. In addition, we compete to draw consumers of
standard or commercial coffee to premium coffee. Our whole bean coffee competes directly against specialty coffees sold at retail through supermarket, specialty retailers and a growing number of
specialty coffee stores. We believe that our customers choose among retailers primarily on the basis of product quality, service, coffeehouse ambiance, convenience and, to a lesser extent, on price.

We
compete with a growing number of specialty coffee retailers including Starbucks, Coffee Beanery Ltd., Caribou Coffee, Barnie's, Tully's, New World Coffee & Bagels,
Peet's Coffee and many others. The attractiveness of the gourmet specialty coffeehouse market may draw additional competitors with substantially greater financial, marketing and operating resources
than us. A number of nationwide coffee manufacturers, such as Kraft General Foods, Proctor & Gamble, and Nestle, distribute coffee products in supermarkets and convenience stores, which may
serve as substitutes for our coffees. Other specialty coffee companies including Starbucks, Bucks County, Brothers Gourmet
Coffees and Green Mountain Coffee Roasters, sell whole bean coffees in supermarkets and variety and discount stores.

Other Factors

The performance of individual coffeehouse or mall coffee stores may also be affected by factors such as traffic patterns and the type, number and proximity of
competing coffeehouses or mall coffee stores. In addition, factors such as inflation, increased coffee bean, food, labor and employee benefit costs and the availability of experienced management and
hourly employees may also adversely affect the specialty coffee retail business in general and our coffeehouses and mall coffee stores in particular.

12

---

Seasonality

Historically, we have experienced variations in sales from quarter-to-quarter due to the peak November-December holiday season, as well as
from a variety of other factors, including, but not limited to, general economic trends, the cost of green coffee, competition, marketing programs, weather and special or unusual events.

Intellectual Property

We own several trademarks and service marks that have been registered with the United States Patent and Trademark Office, including Diedrich Coffee®,
Gloria Jean's®, Coffee People®, Motor Moka®, Aero Moka®, Wiener Melange Blend®, Harvest Peak®, and Flor de Apanas®,
as well as other slogans, product names, design marks and logos. In addition, we have applications pending with the United States Patent and Trademark Office for a number of additional marks. We also
own registrations and have applications pending in numerous foreign countries for the protection of the Diedrich Coffee and Coffee People trademark and service mark. These trademark registrations can
generally be renewed as long as we continue to use the marks protected by the registrations. The Gloria Jean's and Diedrich Coffee trademarks are material to our business. We also own a number of
common law service marks and trademarks in the United States including "Gloria Jean's Coffee Bean." We have also received trademark and service mark protection for the name Coffee People and related
marks in Canada and Japan. We own copyrights on our promotional materials, coffeehouse graphics and operational and training materials. We do not believe that any of these copyrights, valuable as they
are, are material to our business.

Employees

At July 2, 2003, we employed 840 people, 261 of whom were employed full-time. None of our employees are represented by a labor union, and no
employees are currently covered by collective bargaining agreements. We consider our relations with our employees to be good. We regularly review our employee benefits, training and other aspects of
employment to attract and to retain valuable employees and managers.

Government Regulation

In addition to the laws and regulations relating to the food service industry, we are subject to Federal Trade Commission regulation and state laws that regulate
the offer and sale of franchises as well as the franchise relationship. The FTC's Trade Regulation Rule relating to Disclosure Requirements and Prohibitions Concerning Franchising and Business
Opportunity Ventures generally requires us to give prospective franchisees a franchise offering circular containing information prescribed by the rule. A number of states have laws that regulate the
offer and sale of franchises and the franchisor-franchisee relationship. These laws generally require registration of the franchise offering with state authorities before making offers or sales and
regulate the franchise relationship by, for example:



13

---



Failure
to comply with applicable franchise laws may adversely affect us. Any changes to the FTC rule, or state franchise laws, or future court or administrative decisions, could affect our franchise
business. There are also extensive federal, state and local government regulations relating to the development and operation of food service outlets, including laws and regulations relating to:
building and seating requirements; the preparation and sale of food; cleanliness; safety in the workplace; and accommodations for the disabled. Our relationship with our employees is also subject to
regulation, such as: minimum wage requirements; anti-discrimination laws; overtime and working conditions; and citizenship requirements.

Recent Developments

On April 10, 2003, we borrowed $950,000 under our line of credit with Bank of the West in order to purchase specified coffee packaging equipment. Under the
terms of our Credit Agreement, this entire amount converted to a term loan on August 28, 2003. The new term loan is secured by the related packaging equipment acquired with the proceeds, as
well as a restricted cash balance on deposit with the bank described more fully below, and calls for monthly principal payments of $26,000 plus interest through the maturity date of August 28,
2006. As of August 28, 2003, the interest rate was 5.77%.

On
April 25, 2003 we announced the appointment of Roger "Rocky" Laverty to the position of Chief Executive Officer effective April 29, 2003.

On
April 14, 2003 we closed the sale of three company-operated Gloria Jean's Coffees stores in New England to a franchisee for $810,000 plus $90,000 in franchise fees and
recognized a related gain on this sale of $759,000.

On
August 1, 2003 we executed a lease for a new home office facility, as more fully described under Item 2 below, to become effective in October 2003.

On
September 10, 2003 we executed a lease for a secondary warehouse, as more fully described under Item 2 below, to become effective in October 2003.

Effective
July 1, 2003, we entered into a third amendment to our credit agreement with Bank of the West. Among other things, this amendment modified a number of financial covenants under
the agreement, generally to preclude an event of default that would have otherwise occurred, and to accommodate our revised future financial projections. The amendment also modified the terms of the
credit agreement to eliminate the unutilized $1,000,000 line of credit for new coffeehouse development applicable to borrowings during our fiscal year ending in 2004, required us to establish a
restricted cash balance of $800,000 as of October 1, 2003 to further collateralize our $950,000 equipment term loan, and extended the availability of our revolving working capital line of
credit, which had previously been restricted to only two fiscal quarters each year, to access throughout the year.

Available Information

Our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, and
other documents that we may file with or furnish to the SEC from time to time are available on the our Internet website, free of charge, as soon as reasonably practicable after the reports are
electronically filed with or furnished to the United States Securities and Exchange Commission. These reports are available at www.diedrich.com under the heading "Investor Services."

14

---

RISK FACTORS AND TRENDS AFFECTING DIEDRICH COFFEE AND ITS BUSINESS

Historical losses may continue and, as a result, the price of our common stock may be negatively affected.

Although Diedrich Coffee had a net loss of $1,223,000 for the fiscal year ended July 2, 2003, we had net income of $1,269,000 for the fiscal year ended
July 3, 2002, a net loss of $3,988,000 for the fiscal year ended June 27, 2001, and net losses of $22,423,000, $2,562,000, and $9,113,000, for the fiscal years ended June 28,
2000, January 1999 and 1998 respectively. We may not be able to achieve profitability.

If we are not able to grow our business, the results of our operations and our financial condition may be adversely impacted.

As of July 2, 2003, we operated 47 Diedrich Coffee or Coffee People retail locations, which we managed on a day-to-day basis, and
had 10 franchised Diedrich Coffee coffeehouse locations. We also had 360 Gloria Jean's retail locations, of which 349 were franchised. Our Gloria Jean's retail locations are principally located in
malls. To grow, we must:



Implementation
of our growth strategy may divert management's attention from other aspects of our business and place a strain on management, operational and financial resources, and
accounting systems. Future inability to grow our business may adversely affect the results of our operations and our financial condition.

Our franchisees could take actions that could harm our business.

Franchisees are independent contractors and are not our employees. We provide training and support to our franchisees, and the terms of our franchise agreements
require franchisees maintain certain minimum operating standards; however, the quality of franchised operations may be diminished by any number of factors beyond our control. Consequently, franchisees
may not successfully operate coffeehouses in a manner consistent with our standards and requirements, or may not hire and train qualified managers and other personnel. In other instances, franchisees
may operate their units in conformity with operating standards and specifications required, yet fail to meet their financial obligations to us under the franchise agreement or the sublease for the
location, or to vendors, lenders or other creditors. While we have certain contractual remedies in such instances of default, enforcing such remedies typically requires litigation, and therefore our
image and reputation, and the image and reputation of other franchisees, may suffer until such litigation is successfully concluded. If a significant number of franchisees were to be in default
simultaneously, a larger number of franchise units could be terminated in a given time period than we would be able to re-franchise, or absorb into our company-operated unit base, and
system-wide sales could significantly decline. If such an outcome were to occur,

15

---

we
might also be unable to meet our obligations to mall landlords for early termination of the 121 master leases for which we are currently liable.

Our growth through franchise area development may not occur as rapidly as we currently anticipate.

Our ability to recruit, retain and contract with qualified franchise area developers has become, and will continue to be, increasingly important to our operations
as we expand. In addition, the coffeehouses contemplated in existing franchise area development agreements may not open on the anticipated development schedule. Our franchisees are dependent upon the
availability of adequate sources of financing on acceptable terms in order to meet their development obligations, and the credit markets
for such franchise financing have historically been somewhat volatile. Prospective franchise lenders have historically been cautious in their approach to financing smaller or newer, less established
retail brands vis-à-vis larger and more established franchised systems. Such financing may not be available to our franchised area developers, or only available
upon disadvantageous terms. Our franchise development strategy may not enhance our results of operations. Failure to execute on our strategy to grow through franchise area development would harm our
business, financial condition and results of operations.

Our operating results may fluctuate significantly, which could have a negative effect on the price of our common stock.

Our operating results will fluctuate from quarter to quarter as the result of a number of factors, including:



From
time to time in the future, our operating results likely will fall below the expectations of investors and public market securities analysts. Quarterly fluctuations, for any reason,
could cause our stock price to decline. Also, our business is subject to seasonal fluctuations. The NovemberDecember holiday season generally experiences the highest sales. In contrast,
hot weather tends to depress sales of hot coffee and espresso drinks, especially unseasonably warm weather. Consequently, we will continue to experience significant fluctuations in quarterly results.

In
addition, if we were to open additional Company owned-coffee houses in the future, we would incur significant pre-opening expenses, and the new coffeehouses would likely
experience an initial period of operating losses. As a result, the opening of a significant number of Company-owned coffeehouses in a single period would have an adverse effect on our results of
operations. Due to the foregoing, we believe that period-to-period comparisons of our historical or future operating results are not necessarily meaningful, and such
comparisons should not be relied upon as indicators of future performance.

Because we have only one roasting facility, a significant interruption in the operation of this facility could potentially disrupt our operations.

We have only one coffee roasting and distribution facility. A significant interruption in the operation of this facility, whether as a result of a natural
disaster or other causes, could significantly impair our ability to operate our business on a day-to-day basis.

16

---

Future changes in minimum wage requirements could adversely affect our business, financial condition, results of operations or cash flows.

A number of our employees are subject to various minimum wage requirements. Many of our employees work in retail locations located in California and Oregon, and
receive salaries equal to those states' minimum wage laws, which salaries currently exceed the federal minimum wage. There can be no assurance that further increases will not be implemented in these
or other jurisdictions in which we operate or seek to operate. There can be no assurance that we will be able to pass additional increases in labor costs through to our guests in the form of price
adjustments and, accordingly, such minimum wage increases could have a material adverse effect on our business, financial condition, results of operations or cash flows.

We may not be able to renew leases or control rent increases at our retail locations.

All of our 58 Company-operated coffeehouses are presently on leased premises. Gloria Jean's stores are generally leased by an indirect subsidiary of Coffee
People, although in most cases, the franchisees pay their rent directly to their landlord. Upon the expiration of some of these leases, there is no automatic renewal or option to renew. Consequently,
these leases may not be renewed. If they are renewed, rents may increase substantially. Either of these events could adversely affect us. Other leases are subject to renewal at fair market value,
which could involve substantial rent increases, or are subject to renewal with scheduled rent increases, which could result in rents being above fair market value.

Our industry is highly competitive and we may not have the resources to compete effectively.

With low barriers to entry, competition in the industry is expected to increase from national and regional chains, franchise operators and local specialty coffee
stores. Our whole bean coffees compete directly against specialty coffees sold at retail through supermarkets, specialty retailers, variety and discount stores, and a growing number of specialty
coffee stores. Many specialty coffee companies, including Starbucks, Seattle's Best Coffee, Bucks County, Brothers Gourmet Coffees and Green Mountain Coffee Roasters sell whole bean coffees through
these channels. In our sale of coffee beverages and espresso drinks, we compete directly against all other specialty grade coffee roasters, coffeehouses, espresso/coffee bars and mall coffee stores,
as well as against restaurant and beverage outlets that serve coffee and a growing number of espresso stands, carts, and stores. Our competition at this level includes a growing number of specialty
coffee retailers, including Starbucks, Barnie's, Coffee Beanery Ltd., Caribou Coffee, Peet's Coffee, Tully's Coffee and many others. The attractiveness of the gourmet specialty coffeehouse
market may draw additional competitors with substantially greater financial, marketing and operating resources than us. In addition, we compete to draw customers of standard or commercial coffee, and
consumers of substitute coffee products manufactured by a number of nationwide coffee manufacturers, such as Kraft General Foods, Proctor & Gamble and Nestle, to specialty grade coffee.

17

---



We believe that our customers choose among retailers primarily on the basis of product quality, service, coffeehouse ambiance, convenience, and, to a lesser extent, on price. The
performance of individual coffeehouses or mall coffee stores may also be affected by factors such as traffic patterns and the type, number and proximity of competing coffeehouses or mall coffee
stores. In addition, factors such as inflation, increased coffee bean, food, labor and employee benefit costs, and the availability of experienced management and hourly employees may also adversely
affect the specialty coffee retail business in general and our coffeehouses and mall coffee stores in particular.

Growth of our international operations may be adversely affected by factors outside of our control.

We have 206 Gloria Jean's franchised stores located outside of the United States and its territories. As part of our growth strategy, we will be seeking franchise
developers internationally for Gloria Jean's stores. As a result, our business and operations will be increasingly subject to the risk of changes in economic conditions and, to a lesser extent,
changes in social and political conditions inherent in foreign operations, including changes in U.S. laws and regulations relating to foreign trade and investment. In addition, consumer tastes vary
from region to region, and consumers located in the regions in which we intend to expand our retail operations may not be as receptive to specialty coffees as consumers in existing markets.

We must repay approximately $2.0 million in bank debt by March 2005, and $950,000 in bank debt by August 2006. If we are not able to successfully manage
our repayment strategy, or if we are unable to maintain compliance with our new financial covenants, our lender may declare us to be in default and exercise its contractual remedies.

If we are unable to comply with the terms of the financial covenants contained in our Credit Agreement, our lender may declare a default and immediately
accelerate the due date of our outstanding loans. If we are unable to repay our outstanding loans when asked to do so by the lender, the lender may exercise any one or more of the remedies available
to it, including foreclosing on the assets pledged to support the loan, which includes virtually all of our assets. The lender may also require our subsidiaries to repay amounts outstanding because
each of our subsidiaries is a co-borrower under the Credit Agreement.

Our Company-operated retail locations are concentrated in the western region of the United States, and therefore our business is subject to fluctuations if adverse business
conditions occur in that region.

Our Company-operated retail locations are primarily located in the western region of the United States. Accordingly, we are susceptible to fluctuations in our
business caused by adverse economic or other conditions in this region, including natural or other disasters. In addition, some of our competitors have many more retail locations than we do.
Consequently, adverse economic or other conditions in a region, a decline in the profitability of several existing retail locations or the introduction of several unsuccessful new retail locations in
a geographic area could have a more significant effect on our results of operations than would be the case for a company with a larger number of retail locations or with more geographically dispersed
retail locations.

Our supply costs may be higher than we expect because of fluctuations in availability and cost of unroasted coffee.

Increases in the price of green coffee, or the unavailability of adequate supplies of green coffee of the quality we seek, whether due to the failure of its
suppliers to perform, conditions in coffee-producing countries, or otherwise, could have a material adverse effect on our results of operations. We depend upon both outside brokers and our direct
contacts with exporters and growers in countries of origin for our supply of green coffee. Coffee supply and price are subject to significant volatility beyond our control. Although most coffee trades
in the commodity market, coffee of the quality we seek tends

18

---

to
trade on a negotiated basis at a substantial premium above commodity coffee pricing, depending upon the origin, supply and demand at the time of purchase. Supply and price can be affected by
multiple factors in the producing countries, including weather, political and economic conditions. In addition, green coffee prices have been affected in the past, and may be affected in the future,
by the actions of certain organizations and associations, such as the International Coffee Organization or the Association of Coffee Producing Countries. These organizations have historically
attempted to establish commodity price controls of green coffee through agreements establishing export quotas or restricting coffee supplies worldwide. These organizations, or others, may succeed in
raising green coffee prices. Should this happen, we may not be able to maintain our gross margins by raising prices without affecting demand.

Compliance with health, franchising and other government regulations applicable to us could have a material adverse affect on our business, financial condition and results of
operations.

Each retail location and roasting facility is and will be subject to licensing and reporting requirements by numerous governmental authorities. These governmental
authorities include federal, state and local health, environmental, labor relations, sanitation, building, zoning, fire, safety and other departments relating to the development and operation of
retail locations. Our activities are also subject to the
Americans with Disabilities Act and related regulations, which prohibit discrimination on the basis of disability in public accommodations and employment. Changes in any or all of these laws or
regulations could have a material adverse affect on our business, financial condition and results of operations. Delays or failures in obtaining or maintaining required construction and operating
licenses, permits or approvals could delay or prevent the opening of new retail locations, or could materially and adversely affect the operation of existing retail locations. In addition, we may not
be able to obtain necessary variances or amendments to required licenses, permits or other approvals on a cost-effective and timely basis in order to construct and develop retail locations
in the future.

We
are also subject to federal regulation and certain foreign and state laws that govern the offer and sale of franchises and the franchisor-franchisee relationship. Many foreign and
state franchise laws impose substantive requirements on franchise agreements, including limitations on noncompetition provisions and on provisions concerning the termination or nonrenewal of a
franchise. Some foreign countries and states require companies to register certain materials before franchises can be offered or sold in that country or state. The failure to obtain or retain licenses
or registration approvals to sell franchises could delay or preclude franchise sales and otherwise adversely affect our business, financial condition and results of operations. Additionally, any
franchise law violations may give existing and future franchisees a basis to bring claims against Diedrich Coffee. Franchise law violation claims could include unfair business practices, negligent
misrepresentation, fraud, and statutory franchise investment and/or relationship violations. Remedies may include damages and/or rescission of the franchise agreement by the franchisee. These claims
may already exist and their assertion against us could adversely affect our business, financial condition, and results of operations.

The loss of key personnel or our inability to attract and retain qualified personnel could significantly disrupt our business.

Our continued success largely will depend on the efforts and abilities of our executive officers and other key employees. The loss of services of these
individuals could disrupt operations. Although Diedrich Coffee has employment agreements with each of its executive officers, any of its executive officers can terminate their employment if he or she
chooses to do so. In addition, our success and the success of our franchisees will depend upon our and their ability to attract and retain highly motivated, well-qualified retail operators
and other management personnel, as well as a sufficient number of qualified employees. Qualified individuals needed to fill these positions are in short supply in some geographic areas. Our inability
to recruit and retain such individuals may delay the planned openings of

19

---

new
retail locations or result in higher employee turnover in existing retail locations, which could have a material adverse effect on our business or results of operations.

We could be subject to adverse publicity or claims from our guests.

We may be the subject of complaints or litigation from guests alleging beverage and food-related illness, injuries suffered on the premises or other
quality, health or operational concerns. Adverse publicity resulting from such allegations may materially adversely affect us, regardless of whether such allegations are true or whether we are
ultimately held liable. We may also be the subject of complaints or allegations from current, former or prospective employees from time-to-time. A lawsuit or claim could result
in an adverse decision against us that could have a material adverse effect on our business, financial condition and results of operations.

Changes in consumer preferences or discretionary spending could negatively affect our results.

Our retail locations offer specialty coffee beans, brewed coffee beverages, espresso-based beverages, blended drinks and light food items served in a casual
setting. Our continued success depends, in part, upon the popularity of these types of coffee-based beverages and this style of casual dining. Shifts in consumer preferences away from our coffee-based
beverages or casual setting could materially adversely affect our future profitability. Also, our success depends to a significant extent on numerous factors affecting discretionary consumer spending,
including economic conditions, disposable consumer income and consumer confidence. Adverse changes in these factors could reduce guest traffic or impose practical limits on pricing, either of which
could adversely affect our business, financial condition, operating results and cash flows.

Our lack of diversification may affect business if demand is reduced.

Our business is primarily centered on one product: fresh specialty grade coffee. To date, our operations have been limited to primarily the purchase and roasting
of green coffee beans and the sale of whole bean coffee, coffee beverages and espresso drinks through our franchise coffee stores, coffeehouses, and wholesale coffee and mail order businesses. Any
decrease in demand for coffee would have a material adverse effect on our business, operating results and financial condition.

Our failure or inability to enforce our trademarks and trade names could adversely affect our efforts to establish brand equity.

Our ability to successfully expand our concepts will depend in part on our ability to maintain "brand equity" through the use of our trademarks, service marks,
trade dress and other proprietary intellectual property, including our name and logos. We currently hold a number of trademarks and service marks related to our brands. Some or all of our rights
related to our intellectual property may not be enforceable, even if registered, against any prior users of similar intellectual property or our competitors who seek or intend to utilize similar
intellectual property in areas where we operate or
intend to conduct operations. If we fail to enforce our intellectual property rights, we may be unable to capitalize on our efforts to maintain brand equity. It is possible that we will encounter
claims from prior users of similar intellectual property in areas where we operate or intend to conduct operations, including foreign countries. Claims from prior users could limit our operations and
possibly cause us to pay damages or licensing fees to a prior user or registrant of similar intellectual property.

Item 2.Properties.

Office Space and Plant

We currently lease approximately 27,285 square feet of home office space for administrative offices, warehousing, and training facilities in Irvine, California.
The lease for this facility expires in

20

---

October 2003,
at which time we expect to relocate to new facilities. We have entered into a new lease agreement for approximately 17,620 square feet of office space in Irvine, California and a
separate lease for approximately 6,192 square feet of warehouse space in Irvine, California. The lease for the new office space will expire in October 2010 and the lease for the new warehouse
space will expire in October 2006. In addition, we lease approximately 9,400 square feet of office space in Beaverton, Oregon, though we have sublet a portion of this lease, which expires in
February 2004. We also lease a 60,000 square foot roasting facility located in Castroville, California. The term of the current lease expires on December 31, 2005, and is renewable, at
our option, for a term of seven additional years. We believe that our facilities are generally adequate for our current needs, and that suitable additional production and administrative space will be
available as needed for the foreseeable future.

Company-Owned Locations

As of July 2, 2003, we were a party to leases for a total of 58 Company-operated retail locations. During fiscal year 2003, we closed 6 locations. Our
Company-operated retail locations on leased premises are subject to varying arrangements specified in property specific leases. For example, some of the leases require a flat rent, subject to regional
cost-of-living increases, while others are based upon a percentage of gross sales. In addition, certain of these leases expire in the near future, and there is no automatic
renewal or option to renew. No assurance can be given that leases can be renewed, or if renewed, that rents will not increase substantially, both of which would adversely affect us. Other leases are
subject to renewal at fair market value, which could involve substantial increases or are subject to renewal with a scheduled rent increase, which could result in rents being above fair market value.

Franchised Stores

All of our Gloria Jean's locations are operated on leased premises, most situated in regional malls, 153 of which are located in the United States and 206 of
which are located in foreign countries. A majority of the leased premises presently occupied by domestic Gloria Jean's franchised outlets are leased by us, and we have entered into sublease agreements
with the franchisee on a cost pass-through basis. Gloria Jean's, however, remains obligated under the lease in all such cases, which was an obligation of $22,503,000 at July 2,
2003. In the future, new franchisees will generally be required to enter into master leases directly with the mall owner. This will also be the case when current leases are up for renewal. Gloria
Jean's stores are designed to accommodate locations in various sizes, ranging from 170 square foot kiosk outlets (which sell principally coffee drinks and other beverages) to 2,000 square foot full
service stores.

Item 3.Legal Proceedings.

In the ordinary course of our business, we may become involved in legal proceedings from time to time. As of September 29, 2003, we were not a party to any
material pending legal proceedings.

Item 4.Submission of Matters to a Vote of Security Holders.

None.

21

---

PART II

Item 5.Market For Registrant's Common Equity and Related Stockholder Matters.

Our common stock is reported on the Nasdaq National Market System under the symbol "DDRX." The following table sets forth, for the periods indicated, the range of
high and low trading prices for the common stock as reported on the Nasdaq National Market System. We changed our fiscal year end in July 1999 from the Wednesday before January 31 to the
Wednesday before June 30.

|                                 |                                       | Price Range
|-------------------------------- | ------------------------------------- | -----------
|
|
|Fiscal Year Ended July 3, 2002   |                                       |            
|                                 | Twelve Weeks Ended September 19, 2001 |            
|                                 | Twelve Weeks Ended December 12, 2001  |            
|                                 | Twelve Weeks Ended March 6, 2002      |            
|                                 | Seventeen Weeks Ended July 3, 2002    |            
|Fiscal Year Ended July 2, 2003   |                                       |            
|                                 | Twelve Weeks Ended September 25, 2002 |            
|                                 | Twelve Weeks Ended December 18, 2002  |            
|                                 | Twelve Weeks Ended March 12, 2003     |            
|                                 | Sixteen Weeks Ended July 2, 2003      |            
|Fiscal Year Ending June 30, 2004 |                                       |            
|                                 | Twelve Weeks Ended September 24, 2003 |            

At September 24, 2003, there were 5,161,264 shares outstanding and 709 stockholders of record of our common stock. We have not paid dividends on our common
stock and do not anticipate paying dividends in the foreseeable future.

Equity Compensation Plan Information

The following table summarizes the equity compensation plans under which our common stock may be issued as of July 2, 2003.

|Plan category                                          |  | (a)
Number of securities to be
issued upon exercise of
outstanding options and rights |  | (b)
Weighted-average exercise
price of outstanding
options, warrants and rights |      | (c)
Number of securities
remaining available for
future issuance under
equity compensation plans
(excluding securities
reflected in column (a))
|------------------------------------------------------ |  | ------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------- | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------
|Equity compensation plans approved by security holders |  | 548,867                                                                               |  | $                                                                               | 6.72 |                                                                                                                                                
|                                                       |  |                                                                                       |  |                                                                                 |      |                                                                                                                                                
|Total                                                  |  | 548,867                                                                               |  | $                                                                               | 6.72 |                                                                                                                                                
|                                                       |  |                                                                                       |  |                                                                                 |      |                                                                                                                                                

On April 24, 2003, we entered into an employment agreement with our Chief Executive Officer, Roger M. Laverty. As part of his employment agreement,
we agreed to grant Mr. Laverty non-qualified options to purchase 200,000 shares of common stock of Diedrich Coffee, Inc. pursuant to the terms and subject to the conditions
of the Stock Option Plan and Agreement with Roger M. Laverty (the "Laverty Option Plan"). We have agreed to seek approval of the terms of the Laverty Option Plan and the grant of the options
thereunder from the stockholders of Diedrich Coffee, Inc. at the 2003 annual meeting of stockholders. None of the options granted under the Laverty Option Plan will become exercisable until
stockholders approve the terms of the Laverty
Option Plan and the grant of the options thereunder. If approved, the options will become exercisable in four equal installments on each of the first four anniversary dates of the Laverty Option Plan,
April 24, 2003, at an option exercise price of $3.44 per share.

22

---



Item 6.Selected Financial Data.

In an effort to align our fiscal year with that of Coffee People, which we acquired on July 7, 1999, we changed our year end from a fiscal year ending the
Wednesday before January 31 to a fiscal year ending on the Wednesday closest to June 30. Accordingly, the selected financial data below includes information as of and for the
twenty-two weeks ended June 30, 1999, in addition to the last five fiscal years. This reporting schedule generally results in three 12-week quarters and one
16-week quarter during the fourth fiscal quarter, for a total of 52 weeks. However, due to the alignment of the calendar in 2002, the fiscal year ended July 3, 2002 contains 17
weeks during the fourth fiscal quarter, for a total of 53 weeks. The following selected financial data may not be indicative of our future results of operations and should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of Operations" beginning on page 24, and should be read in conjunction with our consolidated financial statements and
related notes.

|                                                    |                                                                           | Fiscal
Year ended
July 2, 2003                         |                          | Fiscal
Year ended
July 3, 2002(A) |        | Fiscal
Year ended
June 27, 2001 |        | Fiscal
Year ended
June 28, 2000 |        | Twenty-Two
Weeks Ended
June 30, 1999 |        | Fiscal
Year Ended
January 27, 1999 |       
|--------------------------------------------------- | ------------------------------------------------------------------------- | ------------------------------------------------------ | ------------------------ | --------------------------------- | ------ | ------------------------------- | ------ | ------------------------------- | ------ | ------------------------------------ | ------ | ---------------------------------- | ------
|
|Statement of Operations Data:                       |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    | Net revenue:                                                              |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    |                                                                           | Retail sales                                           |                          | $                                 | 33,034 |                                 | $      | 38,658                          |        | $                                    | 46,925 |                                    | $     
|                                                    |                                                                           | Wholesale and other                                    |                          |                                   | 15,336 |                                 |        | 16,681                          |        |                                      | 18,545 |                                    |       
|                                                    |                                                                           | Franchise revenue                                      |                          |                                   | 6,409  |                                 |        | 6,868                           |        |                                      | 6,742  |                                    |       
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    |                                                                           |                                                        | Total revenue            |                                   |        | 54,779                          |        |                                 | 62,207 |                                      |        | 72,212                             |       
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    | Costs and expenses:                                                       |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    |                                                                           | Cost of sales and related occupancy costs              |                          |                                   | 26,275 |                                 |        | 30,439                          |        |                                      | 36,152 |                                    |       
|                                                    |                                                                           | Operating expenses                                     |                          |                                   | 16,875 |                                 |        | 17,909                          |        |                                      | 20,907 |                                    |       
|                                                    |                                                                           | Depreciation and amortization                          |                          |                                   | 1,944  |                                 |        | 2,384                           |        |                                      | 4,445  |                                    |       
|                                                    |                                                                           | General and administrative expenses                    |                          |                                   | 9,233  |                                 |        | 9,453                           |        |                                      | 10,676 |                                    |       
|                                                    |                                                                           | Provision for asset impairment and restructuring costs |                          |                                   | 2,231  |                                 |        | 547                             |        |                                      | 2,867  |                                    |       
|                                                    |                                                                           | Gain (loss) on asset disposals                         |                          |                                   | (868   | )                               |        | (423                            | )      |                                      | (173   | )                                  |       
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    |                                                                           |                                                        | Total costs and expenses |                                   |        | 55,690                          |        |                                 | 60,309 |                                      |        | 74,874                             |       
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|Operating income (loss)                             |                                                                           |                                                        | (911                     | )                                 |        | 1,898                           |        |                                 | (2,662 | )                                    |        | (21,316                            | )     
|Interest expense and other, net                     |                                                                           |                                                        | (258                     | )                                 |        | (537                            | )      |                                 | (1,290 | )                                    |        | (1,088                             | )     
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|Income (loss) before income tax provision           |                                                                           |                                                        | (1,169                   | )                                 |        | 1,361                           |        |                                 | (3,952 | )                                    |        | (22,404                            | )     
|Income tax provision                                |                                                                           |                                                        | 54                       |                                   |        | 92                              |        |                                 | 36     |                                      |        | 19                                 |       
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|Net income (loss)                                   |                                                                           | $                                                      | (1,223                   | )                                 | $      | 1,269                           |        | $                               | (3,988 | )                                    | $      | (22,423                            | )     
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|Basic and diluted income (loss) per common share(B) |                                                                           | $                                                      | (0.24                    | )                                 | $      | 0.25                            |        | $                               | (1.16  | )                                    | $      | (7.19                              | )     
|                                                    |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|Balance Sheet Data:                                 |                                                                           |                                                        |                          |                                   |        |                                 |        |                                 |        |                                      |        |                                    |       
|                                                    | Working capital (deficiency)                                              |                                                        | $                        | 1,207                             |        | $                               | 809    |                                 | $      | (819                                 | )      | $                                  | (4,216
|                                                    | Total assets                                                              |                                                        |                          | 26,542                            |        |                                 | 28,280 |                                 |        | 31,891                               |        |                                    | 40,330
|                                                    | Long-term debt and obligations under capital leases, less current portion |                                                        |                          | 2,033                             |        |                                 | 2,832  |                                 |        | 4,219                                |        |                                    | 10,252
|                                                    | Total stockholders' equity                                                |                                                        | $                        | 16,589                            |        | $                               | 17,744 |                                 | $      | 16,613                               |        | $                                  | 15,122

---

23

---

Item 7.Management's Discussion and Analysis of Financial Condition and Results of Operations.

INTRODUCTION

Management's discussion and analysis of financial condition and results of operations is provided as a supplement to the accompanying consolidated financial
statements and footnotes to help provide an understanding of our financial condition, changes in financial condition and results of operations. Our discussion is organized as follows:



OVERVIEW

Diedrich Coffee, Inc. is a specialty coffee roaster, wholesaler and retailer. We sell brewed, espresso based and various blended beverages primarily made
from our own fresh roasted premium coffee beans, as well as light food items, whole bean coffee and accessories, through our Company-operated and franchised retail locations. We also sell whole bean
and ground coffees on a wholesale basis in the Office Coffee Service market, and to other wholesale customers, including restaurant chains and other retailers. Our brands include Diedrich Coffee,
Gloria Jean's Coffees, and Coffee People. As of July 2, 2003, we owned and operated 58 retail locations and franchised 359 other retail locations under these brands, for a total of 417 retail
coffee outlets. Our retail units are located in 36 states and 10 foreign countries. As of July 2, 2003, we had over 210 wholesale accounts with Office Coffee Service
distributors, chain and independent restaurants, and others. We operate a large coffee roasting facility in central California that supplies freshly roasted coffee to our retail locations and
wholesale accounts.

Our
predecessor company, Carl E. Diedrich & Sons, Inc., commenced operations in Orange County, California in 1972, and changed its name to Diedrich Coffee when its first
retail store opened. Diedrich Coffee incorporated in California in 1985. The Company remained a small, family operated business with only three retail locations until 1992, but grew rapidly from 1992
to 1996 through construction of new Diedrich Coffee coffeehouses in Orange County, and the acquisition of coffeehouses operated under other brands in Houston, Denver, and San Diego, which were
converted into Diedrich Coffee units. In August 1996, we reincorporated under Delaware law as Diedrich Coffee, Inc., and completed an initial public offering of our common stock in
September 1996.

24

---

On
July 7, 1999, we acquired Coffee People, Inc. The Coffee People, Inc. brands included Gloria Jean's, one of the leaders in the mall coffee store segment, Coffee
People, based primarily in Portland, Oregon, and Coffee Plantation, based primarily in Phoenix, Arizona.

Effective
September 1, 2002, Philip G. Hirsch, who had commenced his employment with us in the role of interim CEO, assumed the role of Chief Executive Officer.

On
September 3, 2002, we entered into a new Credit Agreement with United California Bank (d/b/a Bank of the West) in order to, among other things, repay the balance of all
remaining amounts owed to Fleet National Bank under our prior credit agreement. We immediately borrowed $3,000,000 under the new agreement, and repaid all amounts owed to Fleet on September 3,
2002, the amended maturity date of our loan from Fleet. The terms of our Credit Agreement are discussed in detail below, under the caption "Outstanding Debt and Financing Arrangements," and in Notes 7
and 16 to the accompanying Consolidated Financial Statements.

On
December 18, 2002, we announced that Philip G. Hirsch, our Chief Executive Officer, had resigned, and that Matthew McGuinness, Executive Vice President and Chief Financial
Officer, and Pamela Britton, Vice President and Chief Operating Officer, would be responsible for our day-to-day operations until a replacement was found. On April 25,
2003, we announced that Roger M. Laverty had been named Chief Executive Officer, effective April 29, 2003.

On
April 10, 2003, we borrowed $950,000 under our line of credit with Bank of the West in order to purchase specified coffee packaging equipment. Under our Credit Agreement, this
entire amount converted to a term loan on August 28, 2003. The new term loan calls for monthly principal payments
of $26,397 plus interest through the maturity date of August 28, 2006. As of August 28, 2003, the interest rate was 5.77%.

25

---

RESULTS OF OPERATIONS

The following table sets forth the percentage relationship to total revenue of certain items included in our statements of income for the years indicated:

|                                          |                                                        | Year Ended
July 2, 2003  |      | Year Ended
July 3, 2002 |      | Year Ended
June 27, 2001 |     
|----------------------------------------- | ------------------------------------------------------ | ------------------------ | ---- | ----------------------- | ---- | ------------------------ | ----
|Net revenue:                              |                                                        |                          |      |                         |      |                          |     
|                                          | Retail sales                                           |                          | 60.3 | %                       | 62.2 | %                        | 65.0
|                                          | Wholesale and other                                    |                          | 28.0 |                         | 26.8 |                          | 25.7
|                                          | Franchise revenue                                      |                          | 11.7 |                         | 11.0 |                          | 9.3 
|                                          |                                                        |                          |      |                         |      |                          |     
|                                          |                                                        | Total revenue            |      | 100.0                   | %    | 100.0                    | %   
|                                          |                                                        |                          |      |                         |      |                          |     
|Cost and expenses:                        |                                                        |                          |      |                         |      |                          |     
|                                          | Cost of sales and related occupancy costs              |                          | 48.0 | %                       | 48.9 | %                        | 50.1
|                                          | Operating expenses                                     |                          | 30.8 |                         | 28.8 |                          | 28.9
|                                          | Depreciation and amortization                          |                          | 3.5  |                         | 3.8  |                          | 6.2 
|                                          | General and administrative expenses                    |                          | 16.9 |                         | 15.2 |                          | 14.8
|                                          | Provision for asset impairment and restructuring costs |                          | 4.1  |                         | 0.9  |                          | 3.9 
|                                          | Gain on asset disposals                                |                          | (1.6 | )                       | (0.7 | )                        | (0.2
|                                          |                                                        |                          |      |                         |      |                          |     
|                                          |                                                        | Total costs and expenses |      | 101.7                   | %    | 96.9                     | %   
|                                          |                                                        |                          |      |                         |      |                          |     
|Operating income (loss)                   |                                                        | (1.7                     | )%   | 3.1                     | %    | (3.7                     | )%  
|Interest expense and other, net           |                                                        | (0.4                     | )    | (0.9                    | )    | (1.8                     | )   
|                                          |                                                        |                          |      |                         |      |                          |     
|Income (loss) before income tax provision |                                                        | (2.1                     | )    | 2.2                     |      | (5.5                     | )   
|Income tax provision                      |                                                        | 0.1                      |      | 0.2                     |      | 0.1                      |     
|                                          |                                                        |                          |      |                         |      |                          |     
|Net income (loss)                         |                                                        | (2.2                     | )%   | 2.0                     | %    | (5.6                     | )%  
|                                          |                                                        |                          |      |                         |      |                          |     

Year Ended July 2, 2003 Compared To Year Ended July 3, 2002

Total Revenue.Total revenue for the year ended July 2, 2003 decreased by $7,428,000, or
11.9%, to $54,779,000 from $62,207,000 for the year ended July 3, 2002. This decrease consisted of decreases in retail sales, wholesale and other sales, and franchise revenue. Each component is
discussed below.

Retail
sales revenue for the year ended July 2, 2003 decreased by $5,624,000, or 14.5%, to $33,034,000 from $38,658,000 for the year ended July 3, 2002. This decrease was
primarily related to the net impact of several factors. First, the number of Company stores decreased in the current year versus the prior year because of the closure of three poorly performing
Company-operated locations, the closure of three Company-operated kiosks, and the sale of six other Company-operated locations to franchisees since the beginning of the current fiscal year. The
reduction in retail sales from the unit divestitures noted above was approximately $4,801,000. A summary of Company and franchise retail unit activity for both fiscal 2003 and 2002 can be found above
under the caption "BusinessDiedrich Coffee's Business ModelRetail Outlets." Second, retail sales declined by 3.4%, or $1,076,000, due to lower comparable store sales for
Company operated units. Approximately $636,000 of this decrease was due to an unfavorable match up to the prior fiscal year, which contained one additional fiscal week versus the current year. Fiscal
2002 contained 53 weeks, whereas fiscal 2003 contained only 52 weeks. These decreases were partially offset by a $253,000 increase in retail sales from our internet website.

26

---



Wholesale revenue for the year ended July 2, 2003 decreased by $1,345,000, or 8.1%, to $15,336,000 from $16,681,000 for the year ended July 3, 2002. This decrease was
primarily the net result of the following factors:

Roasted coffee sales to franchisees.Sales of roasted coffee to our franchisees decreased $1,131,000 for the year ended
July 2, 2003 because of a decrease in the number of domestic franchise stores in the current fiscal year. This resulted from the closure of 24 domestic franchise locations. The decrease in
domestic store count was compounded by lower sales volumes at open stores. Gloria Jean's system comparable sales decreased 0.9% versus the prior year period, further reducing roasted coffee usage.

Coffee sales to restaurants and specialty retailers.Wholesale coffee sales to restaurants and specialty retailers decreased
$267,000, or 13.6%, from the prior year. This decrease primarily resulted from our reduced focus on independent and specialty retailer accounts because many of these accounts represent only a single
or few retail locations and require proportionately more resources to support.

Coffee sales to grocery retailers.Although we began selling coffee through the grocery distribution channel during our
second fiscal quarter this year, revenue on our initial coffee shipments netted to zero because the wholesale selling value of such shipments was applied against our "slotting fee" obligations to a
grocery store chain. It is customary to pay grocery chains such fees to set up the initial distribution of product in their retail store system. During our third quarter, such slotting fees were fully
covered by our cumulative shipments, and we recognized $93,000 in net revenue on subsequent shipments during the balance of the fiscal year.

Keurig "K-cup" and other Office Coffee Service sales.Keurig "K-cup" and other Office Coffee Service
sales decreased by $40,000 for the year ended July 2, 2003, a 0.7% decrease over the prior year. This is primarily due to lower sales to two large OCS distributor wholesale customers.

Franchise
revenue decreased by $459,000, or 6.7%, to $6,409,000 for the year ended July 2, 2003 from $6,868,000 for the year ended July 3, 2002. Franchise revenue consists
of initial franchise fees and franchise renewal fees, area development fees, royalties received on sales at franchised locations, and miscellaneous other franchise revenue, including coordination fees
received from product suppliers. The decrease in franchise revenue is the net impact of several factors. Initial franchise fees and franchise renewal fees increased approximately $190,000 on a year to
date basis versus the prior year, as a result of an increase in franchise agreements sold or renewed. Franchise royalties decreased $568,000 versus the prior year period. This was the net impact of a
reduction in domestic franchise royalties and an
increase in international royalties. Domestic royalties decreased primarily because of the 20-unit net reduction in domestic franchise stores from the prior year, and a decrease in
franchise comparable store sales. International royalties increased because of a 66-unit net increase in the number of international outlets compared to the prior year, although
international franchise units pay a lower average royalty rate compared to domestic franchises. Miscellaneous other franchise revenue, including vendor coordination fees, decreased by approximately
$81,000 compared to the prior fiscal year.

Cost of Sales and Related Occupancy Costs.Cost of sales and related occupancy costs for the year
ended July 2, 2003 decreased 13.7% to $26,275,000 from $30,439,000 for the year ended July 3, 2002. On a margin basis, cost of sales and related occupancy costs decreased to 48.0% of
total revenue during fiscal 2003 versus 48.9% during fiscal 2002. This 0.9 favorable margin basis point change was solely due to a 0.9 favorable cost of sales margin basis point change, as the
occupancy cost margin basis remained consistent in current and prior years. This margin basis point improvement resulted primarily from two factors. First, during the current year the Company sold
twelve Company-operated units with high cost of sales as a percentage of sales, as discussed above. Second, the Company had a $178,000 increase in the cost of sales during the prior year, due to a
recall of Keurig K-cups, as discussed below.

27

---

Operating Expenses.Operating expenses for the year ended July 2, 2003 decreased by 5.8% to
$16,875,000 from $17,909,000 for the year ended July 3, 2002. On a margin basis, operating expenses increased to 30.8% of total revenue during the current year from 28.8% for the prior year.
This unfavorable 2.0 margin basis point change resulted from several factors. First, bad debt expense increased $638,000 during the current year. This increase was primarily due to $241,000 of expense
recognized in the current year, which was comprised of $321,000 of bad debt expense recognized partially offset by $80,000 in collections of previously reserved for amounts. In comparison, we reversed
$397,000 of expense in the prior year, which was comprised of $288,000 in bad debt expense recognized, offset by $685,000 in collections of previously reserved for amounts. Advertising expense also
increased versus the prior year as part of an overall effort to increase comparable store sales in retail units and to add new accounts at the wholesale level. We also incurred $384,000 of new selling
expenses in the current year, which are classified as "operating expenses," as we launched our grocery store sales program. As described in the discussion of revenue, this program resulted in nominal
new revenue during the current year period because of our accounting for slotting fees and the impact of these new expenses, when analyzed as a percentage of revenue, resulted in an erosion of
reported margins. Finally, we experienced an increase in our workers' compensation insurance rates in our retail coffeehouses compared to the prior year, resulting in an increase in operating expenses
as a percentage of revenue. These increases were offset by decreases in labor costs and entertainment expenses due to the sale or closure of the twelve stores noted above, combined with a strategic
goal to reduce coffeehouse labor expenses.

Depreciation and Amortization.Depreciation and amortization decreased by $440,000, or 18.5%, to
$1,944,000 for the year ended July 2, 2003 from $2,384,000 for the year ended July 3, 2002. This decrease is primarily due to the closure of six locations and the sale of six locations
discussed above.
Depreciation also decreased as certain assets at our Castroville roasting facility were fully depreciated, combined with the fact that eight capital leases expired during the year-ended
July 2, 2003.

General and Administrative Expenses.General and administrative expense decreased by $220,000, or
2.3%, to $9,233,000 for the year ended July 2, 2003 from $9,453,000 for the year ended July 3, 2002. On a margin basis, general and administrative expenses increased to 16.9% of total
revenue for the year ended July 2, 2003 from 15.2% of total revenue for the year ended July 3, 2002. This 1.7 unfavorable margin basis point change for the year ended July 2, 2003
resulted because many of our general and administrative expenses are relatively fixed, and therefore on a margin basis represent a higher percentage of revenue when our revenue declines. The reduction
in general and administrative expenses dollars was the net impact of reductions in management bonuses and related benefits, rent expense, and accrued store closure expense versus the prior year. These
decreases were partially offset by higher spending than a year ago in the areas of franchise sales, real estate, construction and franchise operations, in order to increase our ability to support new
franchise store development. We also incurred recruitment fees in connection with hiring an executive search firm to find a new chief executive officer, and incurred increased directors' and officers'
liability insurance premiums versus a year ago.

Asset Impairment and Restructuring Costs.Asset impairment and restructuring costs increased to
$2,231,000 for the year ended July 2, 2003 from $547,000 for the year ended July 3, 2002. This increase is primarily due to a review of our goodwill, in accordance with Statement of
Financial Accounting Standards (SFAS) No. 142 "Goodwill and Other Intangible Assets," which requires, among other things, the use of a nonamortization approach for purchased goodwill and
certain intangibles. Goodwill and certain intangibles with indefinite lives are not amortized but instead are reviewed for impairment at least annually. As a result of our recent changes in executive
management, we are currently reviewing our competitive position in certain markets in order to better align our resources with our growth strategy. As a result of this review, we modified certain
assumptions used in our goodwill impairment test, which led to an impairment charge of $1,900,000 recorded during the current fiscal

28

---

year.
It is reasonably possible that our assumptions will change or that actual results may vary significantly from our estimates. As a result, additional impairment charges may occur. In addition, we
recorded asset impairment charges of $345,000 due to the reduction of the carrying values associated with four of our coffeehouses. A charge of $35,000 was recorded to reflect the net present value of
the remaining lease obligation on a closed coffeehouse in Arizona. These charges were partially offset by a reversal of $49,000 in closed store lease reserves associated with a closed coffeehouse in
Arizona for which a full pass-through sublease was obtained. During fiscal 2002, we recorded asset impairment charges of $195,000, associated with five of our Company locations. This
charge was partially offset by an asset impairment reversal of $58,000 to write up the book value of a parcel of land based on proceeds received from its subsequent sale. At the end of fiscal 2002, we
agreed to resume operation of four Arizona locations, which we had sold in fiscal 2001. A charge of $89,000 was recorded to reflect the net present value of the remaining lease obligations on these
four locations. In addition, we recorded severance costs and related employee benefits of $321,000 associated with the elimination of ten support center positions.

Gain on Asset Disposals.Gain on asset disposals increased to $868,000 for the year ended
July 2, 2003 from $423,000 for the year ended July 3, 2002. This increase is primarily related to a net gain of $984,000 from the sales and closures of nine locations partially offset by
the write-off of equipment from other closed locations. During the prior year, we recognized a net gain of $400,000 on the sale of three locations, partially offset by losses on the
closure of several locations and the sale of related equipment.

Interest Expense and Other, Net.Interest expense and other, net decreased to $258,000 for the year
ended July 2, 2003 from $537,000 for the year ended July 3, 2002. This decrease is primarily due to a reduction in one of our bank notes payable from $3,226,000 at July 3, 2002 to
$2,000,000 at July 2, 2003, and to a lesser degree, to a reduction in our floating interest rate and the expiration of eight capital leases. This decrease was partially offset by interest
related to a new note payable agreement for $950,000, which commenced on April 10, 2003.

Income Tax Expense.Net operating losses generated in current and previous years resulted in no
federal income tax liability and only a nominal amount of state income tax expense for the years ended July 2, 2003 and July 3, 2002. Due to the uncertainty of future taxable income,
deferred tax assets resulting from these net operating losses have been fully reserved. The slight fluctuation in expense between fiscal 2003 versus fiscal 2002 is due to changes in state income taxes
owed in conjunction with the portfolio of Company operated Gloria Jean's units, which are located in a variety of states. As of July 2, 2003, net operating loss carryforwards for federal and
state income tax purposes of $33,472,000 and $18,521,000, respectively, are available to be utilized against future taxable income for years through fiscal 2022 for federal and fiscal 2007 for state,
subject to possible annual limitations pertaining to change in ownership rules under the Internal Revenue Code.

Year Ended July 3, 2002 Compared To Year Ended June 27, 2001

Total Revenue.Total revenue for the year ended July 3, 2002 decreased by $10,005,000, or
13.9%, to $62,207,000 from $72,212,000 for the year ended June 27, 2001. This decrease consisted of decreases in retail sales and wholesale and other sales, partially offset by an increase in
franchise revenue. Each component is discussed below.

Retail
sales revenue for the year ended July 3, 2002 decreased by $8,267,000, or 17.6%, to $38,658,000 from $46,925,000 for the year ended June 27, 2001. This decrease
represented the net impact of three factors. First, the number of Company stores decreased in the current year versus the prior year because of the closure of eight poorly performing Company-operated
locations since the prior year period and the sale of twelve Company-operated Coffee Plantation coffeehouses. The impact of the reduction in retail sales from the unit closures and sales noted above
was approximately

29

---

$8,388,000.
A summary of Company and franchise retail unit activity for fiscal 2002 can be found above under the caption "BusinessDiedrich Coffee's Business ModelRetail
Outlets." Second, our fiscal year ended July 3, 2002 contained 53 weeks, whereas our fiscal year ended June 27, 2001 included only 52 weeks. The impact of this extra week on comparable
store sales was an increase in retail sales of $636,000 during the year ended July 3, 2002 over the prior year. Finally, the balance of the $8,267,000 decrease resulted from a 2.4% decrease in
comparable store sales for Company-operated units during the year ended July 3, 2002 as compared to the prior year.

Wholesale
revenue for the year ended July 3, 2002 decreased by $1,864,000, or 10.1%, to $16,681,000 from $18,545,000 for the year ended June 27, 2001. This decrease was
primarily the net result of the following factors:

Sale of non-coffee products to Gloria Jean's franchisees.Sales of non-coffee products decreased by
$1,574,000 for the year ended July 3, 2002, a 90.5% decrease versus the prior year. These products include paper cups, napkins, sweetener packets, coffee stirrers and coffee related
merchandise, such as ceramic mugs and novelties sold in our Gloria Jean's mall-based coffee stores. We began eliminating most of these lower margin or lower turnover products during fiscal
2001 in order to increase our focus on our core coffee operations. Franchisees now purchase these items directly from outside distributors.

Roasted coffee sales to franchisees.Sales of roasted coffee to our franchisees decreased $1,207,000 for the year ended
July 3, 2002 because of a decrease in the number of domestic franchise stores in the current year. This resulted from the closure of 26 domestic franchise locations and the transfer of three
domestic franchise locations to Company locations. The decrease in domestic store count was compounded by lower sales volumes at open stores. Gloria Jean's system comparable sales decreased 3.8%
versus the prior year period, further reducing roasted coffee usage.

Coffee sales to restaurants and specialty retailers.Wholesale coffee sales to restaurants and specialty retailers decreased
$630,000, or 24.3% from the prior year. This decrease was primarily due to the loss of two chain restaurant accounts since the prior year.

Keurig "K-cup" and other Office Coffee Service sales.Keurig "K-cup" and other Office Coffee Service
sales increased by $1,264,000 for the year ended July 3, 2002, a 25.9%
increase over the prior year. This is a continuation of a trend over the past 24 months, as we continue to experience solid growth in this line of business. As noted in our quarterly reports,
shortly after the end of the third quarter, we became aware of a potential product failure regarding certain production runs of Keurig K-Cups produced and shipped during the third quarter.
We immediately notified our wholesale distribution customers of the potential problem and offered to replace any inventory that could be affected. As of July 3, 2002, all replacement products
had been shipped, and revenue had been recognized.

Holiday gift basket sales.Holiday gift basket sales increased $283,000, or 46.2%, for the year ended July 3, 2002
versus the prior year due to a change in the gift basket program. During the prior year, we sold only the roasted coffee component of the holiday gift baskets to a distributor, who then purchased the
remaining components of the gift baskets and sold the finished product to our franchisees. During the current year, we purchased all non-coffee components and sold the finished gift
baskets directly to our franchisees.

Franchise
revenue increased by $126,000, or 1.9%, to $6,868,000 for the year ended July 3, 2002 from $6,742,000 for the year ended June 27, 2001. Franchise revenue consists
of initial franchise fees and franchisee renewal fees, area development fees, royalties received on sales at franchised locations, and miscellaneous other franchise revenue as discussed in the table
under Revenue Recognition in Note 1 in the accompanying Consolidated Financial Statements. The increase in franchise revenue in fiscal 2002 versus fiscal 2001 is the net impact of several
factors. Franchise royalties increased by $449,000 for the year ended July 3, 2002 versus the prior year. This was the net impact of a reduction

30

---

in
domestic franchise royalties and an increase in international royalties. Domestic royalties decreased because of the 29-unit reduction in domestic franchise stores and a decline in
comparable store sales. International royalties increased because of an increase in the number of units. Initial franchise fees and franchise renewal fees decreased $252,000 for the year ended
July 3, 2002 versus the prior year, as a result of fewer franchise agreements signed. Miscellaneous other franchise revenue decreased slightly by $71,000 compared to the prior year.

Cost of Sales and Related Occupancy Costs.Cost of sales and related occupancy costs for the year
ended July 3, 2002 decreased 15.8% to $30,439,000 from $36,152,000 for the year ended June 27, 2001. On a margin basis, cost of sales and related occupancy costs decreased to 48.9% of
total revenue during fiscal 2002 versus 50.1% during fiscal 2001. This is the impact of a 1.2 margin basis point decrease in occupancy costs. The occupancy cost margin improvement resulted primarily
from the sale and closure of several under-performing units with high occupancy costs as a percentage of sales, as discussed above in the explanation of the change in retail sales. In addition, we
reversed $287,000 in closed store reserves, as settlement amounts came out lower than expected. These reversals were offset by $308,000 in additional store closure costs expensed this year. Cost of
sales remained constant at 40.9% of total revenue for both the year ended July 3, 2002 and the year ended June 27, 2001. As noted above, shortly after the end of the third fiscal
quarter, we became aware of a product defect regarding certain production runs of Keurig K-Cups produced and shipped during the third quarter. During our fourth quarter, we shipped 15,200
cases of replacement product at a total cost to us of $178,000. Had this product defect not occurred, cost of sales would have decreased to 40.6% of total
revenue for the year ended July 3, 2002, a 0.3 margin basis point improvement from the prior year. This potential 0.3 margin basis point improvement would have resulted from the favorable
margin impact of discontinuing the sale of lower margin non-coffee product lines, as noted above in the discussion of changes in wholesale revenue, as well as the closure of eight poorly
performing stores as noted above in the discussion of changes in retail revenue.

Operating Expenses.Operating expenses for the year ended July 3, 2002 decreased by 14.3% to
$17,909,000, from $20,907,000 for the year ended June 27, 2001. On a margin basis, operating expenses decreased to 28.8% of revenue during fiscal 2002 versus 29.0% during fiscal 2001. This
favorable 0.2 margin basis point change resulted from several factors. First, average operating margins improved from the closure of eight poorly performing locations and the sale of twelve other
locations as discussed above. Second, wholesale and bad debt expense declined significantly as a result of a number of new collection policy initiatives implemented since the prior year. Because of
these new collection policy initiatives significant amounts that had previously been reserved for were recovered, and the $685,000 in related bad debt reserves were reversed during the year, as
follows: $4,000 during the first quarter, $419,000 during the second quarter, $45,000 during the third quarter, and $217,000 during the fourth quarter. The $685,000 in bad debt reserve reversals was
partially offset by $288,000 in expense recognized for new receivable amounts, which were deemed to become uncollectible during the year. These favorable factors were offset somewhat by a 2.4%
decrease in comparable store sales versus the prior year and an increase in our medical benefit and workers' compensation insurance rates in California. Many operating expenses in a retail unit are
semi-fixed and, therefore, represent a higher percentage of revenue when retail sales decline.

Depreciation and Amortization.Depreciation and amortization decreased by $2,061,000 to $2,384,000
for the year ended July 3, 2002, from $4,445,000 for the year ended June 27, 2001. $803,000 of this decrease is due to our adoption of SFAS 142 as of the beginning of fiscal year
2002. As required under SFAS 142, we have completed a goodwill impairment test as of June 28, 2001, determined that there is no indication of goodwill impairment as of this date, and
discontinued periodic amortization of goodwill. Goodwill amortization expense was recorded during the prior year period. In addition, depreciation decreased due to the closure of eight locations and
the sale of twelve locations discussed

31

---

above.
Also, certain assets at our Castroville roasting facility were fully depreciated during the year-ended July 3, 2002.

General and Administrative Expenses.General and administrative expense decreased by $1,223,000, or
11.5%, to $9,453,000 for the year ended July 3, 2002 from $10,676,000 for the year ended June 27, 2001. On a margin basis, general and administrative expenses increased to 15.2% of total
revenue for the year ended July 3, 2002 from 14.8% of total revenue for the year ended June 27, 2001. This 0.4 unfavorable margin basis point change for the year ended July 3,
2002 resulted from several factors. As noted above, our medical benefit and workers' compensation insurance rates in California increased during the year ended July 3, 2002. This increase was
largely offset by a restructuring plan specifically intended to reduce overhead. This restructuring plan eliminated ten support center positions in January 2002.

Asset Impairment and Restructuring Costs.Asset impairment and restructuring costs decreased to
$547,000 for the year ended July 3, 2002 from $2,867,000 for the year ended June 27, 2001. During fiscal 2002, we recorded asset impairment charges of $195,000, associated with five of
our Company locations. This charge was partially offset by an asset impairment reversal of $58,000 to write up the book value of a parcel of land based on proceeds received from its subsequent sale.
At the end of fiscal 2002, we agreed to resume operation of four Arizona locations, which we had sold in fiscal 2001. A charge of $89,000 was recorded to reflect the net present value of the remaining
lease obligations on these four locations. In addition, we recorded severance costs and related employee benefits of $321,000, associated with the elimination of ten support center positions. During
fiscal 2001, we recorded asset impairment charges of $1,536,000 for twelve Coffee Plantation stores located in Arizona and $181,000 relating to property in Portland, Oregon which was held for sale,
and $455,000 in impairment charges associated with four Company and one franchise operated location. A charge of $232,000 was also recorded to reflect the net present value of our remaining lease
obligations on four of the twelve Arizona locations. In addition, $298,000 in severance costs associated with the relocation of Gloria Jean's support center and the related elimination of a number of
administrative positions, and $165,000 in estimated lease termination costs for the planned closure of four under-performing Company operated locations, were recorded in fiscal 2001.

Gain on Asset Disposals.Gain on Asset Disposals increased to $423,000 for the year ended
July 3, 2002 from $173,000 for the year ended June 27, 2001, primarily due to the fact that 20 stores were either closed or sold during the year ended July 3, 2002 as opposed to
only 9 stores closed or sold during the year ended June 27, 2001.

Interest Expense and Other, Net.Interest expense and other, net decreased to $537,000 for the year
ended July 3, 2002 from $1,290,000 for the year ended June 27, 2001. This decrease is primarily due to a reduction in our bank note payable from $5,543,000 at June 27, 2001 to
$3,226,000 at July 3, 2002, and to a lesser degree, to a reduction in our floating interest rate.

Income Tax Expense.Net operating losses generated in previous years resulted in no federal income
tax liability and only a nominal amount of state income tax expense for the years ended July 3, 2002 and June 27, 2001. Due to the uncertainty of future taxable income, deferred tax
assets resulting from these net operating losses have been fully reserved. The slight fluctuation in expense between fiscal 2002 versus fiscal 2001 is due to changes in state income taxes owed in
conjunction with the portfolio of Company operated Gloria Jean's units, which are located in a variety of states. As of July 3, 2002, a net operating loss for federal income tax purposes of
$28,800,000 is available to be utilized against future taxable income for years through fiscal 2022, subject to possible annual limitations pertaining to change in ownership rules under the Internal
Revenue Code.

32

---

FINANCIAL CONDITION AND LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition

At July 2, 2003, Diedrich Coffee had working capital of $1,207,000, total assets of $26,542,000 and $16,589,000 of stockholders' equity, compared to a
working capital of $809,000, total assets of $28,280,000 and $17,744,000 of stockholders' equity at July 3, 2002.

Cash Flows

Cash provided by operating activities totaled $1,552,000 for the year ended July 2, 2003 as compared to cash provided by operating activities of $446,000
for the year ended July 3, 2002. This improvement is the net result of many factors more fully enumerated in the consolidated statements of cash flows in the accompanying consolidated financial
statements.

Net
cash used by investing activities for the year ended July 2, 2003 totaled $690,000, as compared with $1,471,000 in net cash provided by investing activities for the year ended
July 3, 2002. During the year ended July 2, 2003, we received $1,209,000 in proceeds from the sale of assets, including $260,000 from the sale of three coffeehouses in Arizona, $810,000
from the sale of three coffeehouses in New England, and $139,000 from the sale of land in Oregon. We also received $48,000 in principal payments on notes receivable that were issued in the prior year
by the buyer of twelve locations in Arizona. These proceeds and notes receivable payments were partially offset by $1,947,000 in property and equipment expenditures.

During
the year ended July 3, 2002, we received $2,187,000 in proceeds from the sale of assets, including $1,203,000 for the sale of twelve Company-operated locations in Arizona,
$307,000 for the sale of land and a building in Oregon, and $535,000 for the sale of one Company-operated location in Hawaii. We also received $227,000 in principal payments on notes receivable that
were issued by the buyer of the twelve locations in Arizona. These proceeds and notes receivable payments were partially offset by $943,000 in property and equipment expenditures.

Net
cash used in financing activities totaled $470,000 for the year ended July 2, 2003, consisting of $1,420,000 in principal payments on long term debt and capital lease
obligations. These principal payments were partially offset by $950,000 of additional borrowings. Net cash used in financing activities totaled $2,747,000 for the year ended July 3, 2002,
consisting of $2,609,000 in principal
payments on long term debt and capital lease obligations and $138,000 in payments related to transaction costs associated with our issuance of common stock during our fiscal year ended June 27,
2001.

Outstanding Debt and Financing Arrangements

On July 7, 1999, we entered into a Credit Agreement with BankBoston, N.A. (subsequently merged into Fleet National Bank), which was secured by a pledge of
all of our assets and our subsidiaries' stock. It initially provided for a $12 million term loan and a $3 million revolving credit facility. We did not draw down any borrowings under the
revolving credit facility during the time it was in place, although the credit facility once secured a maximum of $218,000 of outstanding Letters of Credit. Amounts outstanding under the Credit
Agreement did bear interest, at our option, at Fleet's base rate plus 1.25% or an adjusted Eurodollar rate plus 3.0%. At July 3, 2002, the applicable interest rate was 5.38%, which was based on
the Eurodollar rate at the time. The rate could be fixed over periods ranging from one to six months, at our discretion.

On
September 3, 2002 we entered into a new Credit Agreement with United California Bank, doing business as Bank of the West, or "BOW," in order to repay the balance of all
remaining amounts owed to Fleet under our amended Credit Agreement with Fleet. Under the BOW Credit Agreement,

33

---

we
immediately borrowed $3,000,000 under a replacement term loan, the proceeds of which were used to repay our Fleet term loan on September 3, 2002, the amended maturity date of the Fleet term
loan.

Our
obligations to BOW under the Credit Agreement are secured by all of our assets, including the stock of each of our subsidiaries (each of which guarantees our obligations under the
Agreement), as well as all intangible assets we own, including the intellectual property and trademark assets that we and our subsidiaries own.

The
term loan with BOW requires monthly principal payments of $100,000 over 30 months and all amounts we owe under the term loan must be repaid by March 31, 2005. Under the
original terms of the Credit Agreement, we were required to make monthly interest payments on amounts outstanding under the replacement term loan, computed at either BOW's prime rate plus 0.75% or a
LIBOR rate plus 2.50%. Under the amended terms of the Credit Agreement, we are required to make monthly interest payments on amounts outstanding under the replacement term loan, computed at either
BOW's prime rate plus 1.0% or a LIBOR rate plus 3.25%. We may periodically elect to convert portions of our prime rate-based borrowings under the Credit Agreement into LIBOR based
borrowings in $100,000 increments, subject to restrictions contained in the Agreement.

In
addition to the term loan, the BOW Credit Agreement provided us with a revolving $1,000,000 equipment acquisition credit line for the acquisition of specified coffee packaging
equipment. Under the terms of the Agreement, amounts borrowed under this line were set to convert to one or more term loans with monthly principal amortization payments beginning September 30,
2003, and were required to be repaid in full by August 31, 2006. The original terms of the Credit Agreement required that we pay interest on any borrowings outstanding under this equipment line
on a monthly basis at an interest rate computed in the same manner as described above for the term loan. On April 10, 2003, the Company borrowed $950,000 under this credit line and this balance
converted to a term loan on August 28, 2003. The equipment term loan is secured by the coffee packaging equipment purchased with the proceeds, as well as an $800,000 restricted cash balance on
deposit with BOW, which was a requirement imposed by a Third Amendment to the Credit Agreement as described below. The equipment term loan calls for monthly principal payments of $26,000 plus interest
through the maturity date of August 28, 2006. As of August 28, 2003, the interest rate was 5.77%. Pursuant to the terms of the Third Amendment to the Credit Agreement, the interest rate
of the equipment term loan is fixed at 5.77% until the loan is repaid.

The
BOW Credit Agreement initially provided us with two additional $1,000,000 lines of credit for new coffeehouse development, one applicable to borrowings during our fiscal year ending
in 2003, and the other to borrowings during our fiscal year ending in 2004. As described more fully below, these two lines of credit for coffeehouse development were subsequently eliminated by
amendments to the Agreement, and we never borrowed any amounts under these facilities prior to their elimination.

Finally,
the BOW Credit Agreement provides us with a $675,000 revolving working capital and letter of credit facility, subject to a number of restrictions. Our working capital facility
draws and letters of credit are limited to a combined maximum of $675,000 outstanding at any time. Furthermore, draw downs against our working capital facility are subject to a sub-limit
of $500,000, and letters of credit are subject to a sub-limit of $250,000. Under the original terms of the Credit Agreement, we were permitted to draw funds against our working capital
facility during the first and fourth quarters of each fiscal year, although letters of credit issued under the letter of credit facility may be outstanding throughout the year. Pursuant to the terms
of the Third Amendment, we are permitted to draw funds against the working capital facility throughout the fiscal year, rather than only during the first and fourth fiscal quarters. We may repay
amounts that we borrow under the working capital facility at any time, and we may therefore be able to re-borrow such funds on a revolving basis (subject to restrictions including those
summarized above). Any payments made by BOW with regard to any letter of credit

34

---

issued
under the letter of credit facility must be repaid by us immediately upon the date of such payment by BOW. As of July 2, 2003, BOW had issued one letter of credit for $178,000.

We
are subject to a number of additional restrictions under our new Credit Agreement, as amended. These include limitations on our ability to sell assets, make capital expenditures,
incur additional indebtedness, permit new liens upon our assets, and pay dividends on or repurchase our common stock. We must also maintain compliance with agreed-upon financial covenants
that limit the amount of indebtedness that we may have outstanding in relation to our tangible net worth, require us
to maintain a specified minimum dollar value level of tangible net worth, require us to maintain a specified minimum dollar value level of EBITDA for the trailing four fiscal quarters and certain
minimum ratios of cash flow to debt service obligations, require us to maintain a specified minimum level of profitability, and require us to maintain a minimum cash balance on deposit with BOW equal
to the lesser of $800,000 or the outstanding principal balance of our equipment term loan.

Effective
December 17, 2002, based upon our assessment that we would otherwise be unable to comply with one of the covenants contained in the Credit Agreement, we and BOW executed
a First Amendment to the Credit Agreement, which reduced our trailing four fiscal quarter EBITDA requirement and increased the interest rate on the replacement term loan from a spread of 2.5% over
LIBOR to a spread of 3.0% over LIBOR. The interest rate spread for our option to compute interest based on BOW's reference rate was unchanged under this Amendment.

Effective
March 11, 2003, based upon our assessment that we might otherwise be unable to comply with one of the covenants contained in the Credit Agreement, as amended, we and BOW
executed a Second Amendment to the Credit Agreement. Among other matters, the Second Amendment modified a covenant that we would have otherwise failed to meet due to our net loss for the quarter ended
March 12, 2003. In addition, the Second Amendment modified the terms of the Credit Agreement to eliminate the unutilized $1,000,000 line of credit for new coffeehouse development during our
fiscal year 2003, and imposed new restrictions on our ability to utilize the separate $1,000,000 line of credit for new coffeehouse development during our fiscal year 2004.

Effective
July 1, 2003, based upon our assessment that we would otherwise be unable to comply with certain covenants contained in the Credit Agreement, as amended, we and BOW
executed a Third Amendment to the Credit Agreement. Among other matters, the Amendment modified a covenant that we would have otherwise failed to meet due to our net loss for the quarter ended
July 2, 2003, as well as a number of other financial covenants with respect to future periods, including covenants that relate to our tangible net worth, EBITDA, profitability, cash flow, and
debt to net tangible net worth ratio. The Third Amendment also modified covenants to give us more flexibility to sell assets in certain bank-approved transactions and to increase our ability to make
capital expenditures.

In
addition, the Third Amendment modified the terms of the Credit Agreement to eliminate the unutilized $1,000,000 line of credit for new coffeehouse development during our fiscal year
ending 2004, imposed a new $800,000 restricted cash collateral requirement securing the equipment term loan to be established by the Company as of October 1, 2003, modified the previous
$800,000 minimum cash on deposit financial covenant to apply only after the equipment loan is repaid, renewed our $675,000 revolving working capital facility through April 15, 2004, and made it
available throughout the fiscal year rather than the previous restriction of availability during only the first and fourth fiscal quarters, and extended our letter of credit facility through
October 15, 2004. The Third Amendment to the Credit Agreement also increased the interest rate on the replacement term loan from a spread of 2.5% over LIBOR to a spread of 3.0% over LIBOR, or,
at our option, from a spread of 0.75% over BOW's reference rate to a spread of 1.0% over BOW's reference rate. The Third Amendment also fixed the interest rate of our equipment term loan at 5.77%.

Based
upon the terms of our bank Credit Agreement, as amended, our recent operating performance and business outlook, and status of our balance sheet, we believe that cash from

35

---

operations,
cash and cash equivalents, and funds available under our bank Credit Agreement will be sufficient to satisfy our working capital needs at the anticipated operating levels for at least the
next twelve months.

Other Commitments

The following represents a comprehensive list of our contractual obligations and commitments as of July 2, 2003:

|                                                             |  | Payments Due by Period
|------------------------------------------------------------ |  | ----------------------
|
|
|Note payable                                                 |  | $                     
|Capital leases                                               |  |                       
|Company operated retail locations and other operating leases |  |                       
|Franchise-operated retail locations operating leases         |  |                       
|Green coffee commitments                                     |  |                       
|                                                             |  |                       
|                                                             |  | $                     
|                                                             |  |                       

We have obligations under non-cancelable operating leases for our coffee houses, roasting facility and administrative offices. Lease terms are
generally for ten to twenty years with renewal options and generally require us to pay a proportionate share of real estate taxes, insurance, common area and other operating costs. Some retail leases
provide for contingent rental payments based on sales thresholds. In addition, we are liable on the master leases for 121 franchise locations. Under our historical franchising business model, we
executed the master leases for these locations, and entered into subleases on the same terms with our franchisees, who typically pay their rent directly to the landlords. Should any of these
franchisees default on their subleases, we would be responsible. Our maximum theoretical future exposure at July 2, 2003, computed as the sum of all remaining lease payments through the
expiration dates of the respective leases, was $20,890,000. This amount does not take into consideration any mitigating measures we could take to reduce this exposure in the event of default,
including re-leasing the locations, or terminating the master lease by negotiating a lump payment to the landlord less than the sum of all remaining future rents.

On
August 1, 2003 we executed a seven-year lease for a new home office facility, at a base rent amount of $27,000 per month, to become effective in October 2003.

On
September 10, 2003 we executed a three-year lease for a secondary warehouse, at a base rent amount of $5,000 per month, to become effective in October 2003.

CRITICAL ACCOUNTING POLICIES

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts. The estimates and
assumptions are evaluated on an ongoing basis and are based on historical experience and on various other factors that are believed to be reasonable. Accounts significantly impacted by estimates and
assumptions include, but are not limited to, franchise receivables, allowance for bad debt reserves, assets held for sale, fixed asset lives, goodwill, intangible assets, income taxes, store closure
reserves, and contingencies. We believe that the following represent our critical accounting policies and estimates used in the preparation of our consolidated financial statements. The following
discussion, however, does not list all of our accounting policies and estimates.

36

---

Revenue RecognitionFranchise Operations

Initial franchise fees are recognized when a franchised coffeehouse begins operations, at which time we have performed our obligations related to such fees. Fees
received pursuant to area development agreements, which grant the right to develop franchised units in future periods in specific geographic areas, are deferred and recognized on a pro rata basis as
the franchised units subject to the development agreements begin operations. In light of our revenue recognition policies, we have little or no control over when we recognize revenue related to these
initial franchise fees and area development fees. We monitor the financial condition of franchisees and record provisions for estimated losses on receivables when we believe that our franchisees are
unable to make required payments to us. Additionally, we cease recording royalties from franchisees that are over 90 days delinquent in paying us until we have a history of payments being made
when due. If sales or economic conditions worsen for our franchisees, their financial performance may worsen, our collection rates may decline and we may be required to assume their responsibility for
lease payments on franchised stores.

Valuation of Long-Lived Assets

We evaluate the carrying value of long-lived assets for impairment when the operations of one or more of our brands experience a negative event, including, but
not limited to, a significant downturn in sales, a substantial loss of customers, an unfavorable change in demographics or unit closures. Upon the occurrence of a negative event, we estimate the
future undiscounted cash flows for the individual units
that are affected by the negative event. If the projected cash flows do not exceed the carrying value of the assets allocated to each unit, we write down the assets to fair value based on: the
estimated net proceeds we believe we can obtain for the unit upon sale, the discounted projected cash flows derived from the unit, or the historical net proceeds obtained from sales of similar units.
The most significant assumptions in our analysis are those used when we estimate a unit's future cash flows. We generally use the assumptions in our strategic plan and modify them as necessary based
on unit specific information. If our assumptions are incorrect, the carrying value of our operating unit assets may be overstated or understated.

Goodwill

Goodwill is tested for impairment annually or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors we
consider important which could trigger an impairment review include significant underperformance relative to expected historical or projected future operating results, significant changes in the
manner of use of acquired assets or the strategy for the overall business, and significant negative industry or economic trends. Our goodwill impairment analysis uses estimates and assumptions in
order to determine the fair value of our reporting units. As a result of our recent changes in executive management, we are currently reviewing our competitive position in certain markets in order to
better align our resources with our growth strategy. As a result of this review, we modified certain assumptions used in our goodwill impairment test. If our assumptions are incorrect, the carrying
value of our goodwill may be overstated. Our annual impairment measurement date is our fiscal year end.

Store Closure Reserves

We decide whether to close a unit based on its recent cash flows and its future estimated profitability. We evaluate each unit's performance each financial
period. When units perform poorly, we consider the demographics of the location as well as our ability to cause an unprofitable unit to become profitable. Based on management's judgment, we estimate
the future cash flows of the unit. If we determine that the unit will not be profitable, and there are no contractual requirements that require us to continue to operate the unit, we close the unit.
We establish a reserve for the net present value of the unit's future rents and other fixed costs at the time the unit is closed. The most significant

37

---

assumptions
we make in determining store closure reserves are assumptions regarding the estimated costs to maintain vacant properties. Additionally, the amount of the reserve established for future
lease payments on leased vacant units is dependent on our ability to successfully negotiate early termination lease agreements with our landlords. If the costs to maintain properties rise or if it
takes longer than anticipated to sell properties or terminate leases, we may need to record additional reserves.

NEW ACCOUNTING PRONOUNCEMENTS

In April 2003, the FASB issued SFAS No. 149, an amendment of FASB Statement No. 133, "Accounting for Derivative Instruments and Hedging
Activities", which requires prospective application for contracts entered into or modified after June 30, 2003, except for contracts which exist in fiscal quarters that began prior to
June 15, 2003, and for hedging relationships designated after June 30, 2003. For existing contracts for fiscal quarters that began prior to June 15, 2003, the provisions of this
Statement that relate to SFAS No. 133 Implementation Issues should continue to be applied in accordance with their respective effective dates. SFAS No. 149 requires that contracts with
comparable characteristics be accounted for similarly. Management does not expect the adoption of this pronouncement to have a material impact on our consolidated financial position or results of
operations.

In
May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity." SFAS No. 150
establishes standards for classifying and measuring certain financial instruments with characteristics of both liabilities and equity. SFAS No. 150 requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some circumstances) because that financial instrument embodies an obligation of the issuer. SFAS No. 150 is effective for
financial instruments entered into or modified after May 31, 2003, and otherwise is effective for the first interim period beginning after June 15, 2003, except for mandatorily
redeemable financial instruments of a nonpublic entity for which this statement is effective for fiscal periods beginning December 15, 2003. Management does not expect the adoption of this
pronouncement to have a material impact on our consolidated financial position or results of operations.

In
January 2003, the FASB issued Interpretation No. 46, "Consolidation of Variable Interest Entities," an interpretation of ARB No. 51. Interpretation 46
addresses consolidation by business enterprises of variable interest entities. Interpretation 46 applies immediately to variable interest entities created after January 31, 2003 and to
variable interest entities in which an enterprise obtains an interest after that date. It applies in the first year or interim period beginning after June 15, 2003 to variable interest entities
in which an enterprise holds a variable interest that it acquired before February 1, 2003. Management has not yet determined the impact of implementing Interpretation 46.

38

---



OTHER MATTERS

Seasonality and Quarterly Results

Our business is subject to seasonal fluctuations as well as economic trends that affect retailers in general. Historically, our net sales have not been realized
proportionately in each quarter, with net sales being the highest during the second fiscal quarter, which includes the November-December holiday season. Hot weather tends to reduce sales. Quarterly
results are affected by the timing of the opening of new stores, which may not occur as anticipated due to events outside our control. As a result of these factors, and of the other contingencies and
risk factors described elsewhere in this report, the financial results for any individual quarter may not be indicative of the results that may be achieved in a full fiscal year.

Item 7A.Quantitative and Qualitative Disclosures About Market Risk.



None.



We have exposure to market risk from two primary sourcesinterest rate risk and commodity price risk.



We are exposed to market risk from changes in interest rates on our outstanding bank debt. At July 2, 2003, we had two loans totaling $2,950,000 that could
be affected by changes in short term interest rates. At fiscal year-end, the interest rates ranged from 4.29% to 4.34%. These rates can be fixed over periods ranging from one to six
months, at our discretion. At July 2, 2003, a hypothetical 100 basis point increase in the adjusted rates would result in additional interest expense of $30,000 on an annualized basis.



Green coffee, the principal raw material for our products, is subject to significant price fluctuations caused by a number of factors, including weather,
political, and economic conditions. To date, we have not used commodity based financial instruments to hedge against fluctuations in the price of coffee. To ensure that we have an adequate supply of
coffee, however, we enter into agreements to purchase green coffee in the future that may or may not be fixed as to price. At July 2, 2003, we had commitments to purchase coffee through fiscal
year 2005, totaling $2,835,000 for 2,189,000 pounds of green coffee, the majority of which were fixed as to price. The coffee scheduled to be delivered to us in fiscal year 2004 pursuant to these
commitments will satisfy approximately 38% of our anticipated green coffee requirements for this fiscal year. Assuming we require approximately 2,461,000 additional pounds of green coffee during
fiscal 2004 for which no price has yet been fixed, each $0.01 per pound increase in the price of green coffee could result in $25,000 of additional cost. However, because the price we pay for green
coffee is negotiated with suppliers, we believe that the commodity market price for green coffee would have to increase significantly, as much as $0.25 per pound, before suppliers would increase the
price they charge us.

Item 8.Financial Statements and Supplementary Data.

The financial statements and supplementary data required by this item are set forth at the end of this Annual Report on Form 10-K beginning on
page F-1.

39

---

Item 9.Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.

None

Item 9A.Controls and Procedures

We maintain "disclosure controls and procedures" (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15(d)-15(e)) designed
to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time
periods. Our chief executive officer and chief financial officer, with the participation of our management, have evaluated the effectiveness of the design and operation of our disclosure controls and
procedures as of July 2, 2003. Based upon that evaluation, the chief executive officer and chief financial officer concluded that our disclosure controls and procedures are effective in timely
alerting them to material information required to be included in our periodic filings with the Securities and Exchange Commission. During the fourth quarter of fiscal year 2003, there have been no
changes in our internal control over financial reporting that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

PART III

Item 10.Directors and Executive Officers of the Registrant.

The information required by this item is incorporated herein by reference to our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders, which
will be filed with the Securities and Exchange Commission no later than 120 days after the close of the fiscal year ended July 2, 2003.

Item 11.Executive Compensation.

The information required by this item is incorporated herein by reference to our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders, which
will be filed with the Securities and Exchange Commission no later than 120 days after the close of the fiscal year ended July 2, 2003.

Item 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this item is incorporated herein by reference to our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders, which
will be filed with the Securities and Exchange Commission no later than 120 days after the close of the fiscal year ended July 2, 2003.

Item 13.Certain Relationships and Related Transactions.

The information required by this item is incorporated herein by reference to our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders, which
will be filed with the Securities and Exchange Commission no later than 120 days after the close of the fiscal year ended July 2, 2003.

Item 14.Principal Accountant Fees and Services

The information required by this item is incorporated herein by reference to our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders, which
will be filed with the Securities and Exchange Commission no later than 120 days after the close of the fiscal year ended July 2, 2003.

40

---

PART IV

Item 15.Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a)
and (d)Financial Statements and Schedules.



(b)Reports on Form 8-K.

On
April 25, 2003, we filed a current report on Form 8-K to furnish our press release dated April 25, 2003, reporting the financial results of Diedrich
Coffee, Inc. for our third fiscal quarter of the fiscal year ending July 2, 2003.

(c)Exhibits.

See
Exhibit Index attached hereto and incorporated herein by reference.

41

---



SIGNATURES

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

|                   |  | DIEDRICH COFFEE, INC.
|------------------ |  | ---------------------
|September 30, 2003 |  | By:                  

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

|Signature                               |  | Title                                                                                             |  | Date              
|--------------------------------------- |  | ------------------------------------------------------------------------------------------------- |  | ------------------
|                                        |  |                                                                                                   |  |                   
|/s/PAUL HEESCHENPaul Heeschen           |  | Chairman of the Board of Directors                                                                |  | September 30, 2003
|/s/ROGER M. LAVERTYRoger Laverty        |  | President, Chief Executive Officer, and Director (Principal Executive Officer)                    |  | September 30, 2003
|/s/MATTHEW MCGUINNESSMatthew McGuinness |  | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |  | September 30, 2003
|/s/MARTIN DIEDRICHMartin Diedrich       |  | Chief Coffee Officer, Vice Chairman of the Board of Directors and Secretary                       |  | September 30, 2003
|/s/LAWRENCE GOELMANLawrence Goelman     |  | Director                                                                                          |  | September 30, 2003
|/s/PETER CHURMPeter Churm               |  | Director                                                                                          |  | September 30, 2003
|/s/RANDY POWELLRandy Powell             |  | Director                                                                                          |  | September 30, 2003
|/s/RICHARD SPENCERRichard Spencer       |  | Director                                                                                          |  | September 30, 2003

42

---



DIEDRICH COFFEE, INC. AND SUBSIDIARIES        INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

|                                                |  | Page
|----------------------------------------------- |  | ----
|Independent Auditors' Report                    |  | F-2 
|Consolidated Balance Sheets                     |  | F-3 
|Consolidated Statements of Operations           |  | F-4 
|Consolidated Statements of Stockholders' Equity |  | F-5 
|Consolidated Statements of Cash Flows           |  | F-6 
|Notes to Consolidated Financial Statements      |  | F-7 
|Schedule IIValuation and Qualifying Accounts   |  | F-30

F-1

---



INDEPENDENT AUDITORS' REPORT

The
Board of Directors and Stockholders
Diedrich Coffee, Inc.:

We
have audited the accompanying consolidated balance sheets of Diedrich Coffee, Inc. and subsidiaries as of July 2, 2003 and July 3, 2002, and the related
consolidated statements of operations, stockholders' equity and cash flows for each of the years in the three-year period ended July 2, 2003. In connection with our audits of the
consolidated financial statements, we have also audited the accompanying financial statement schedule. These consolidated financial statements and financial statement schedule are the responsibility
of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

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

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Diedrich Coffee, Inc. and subsidiaries
as of July 2, 2003 and July 3, 2002, and the results of their operations and their cash flows for each of the years in the three-year period ended July 2, 2003, in
conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic
consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

As
discussed in note 1 to the consolidated financial statements, effective June 28, 2001, the Company adopted Statement of Financial Accounting Standards No. 142,
"Goodwill and Other Intangible Assets."

|                                                                                                  |  |             
|------------------------------------------------------------------------------------------------- |  | ------------
|                                                                                                  |  | /s/ KPMG LLP
|Costa Mesa, California
September 15, 2003,
except as to note 7,
which is as of
September 29, 2003 |  |             

F-2

---



DIEDRICH COFFEE, INC. AND SUBSIDIARIES        CONSOLIDATED BALANCE SHEETS

|                                                                                                                                    |                                                                                                                        | July 2, 2003                               |             | July 3, 2002 |           
|----------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------- | ------------------------------------------ | ----------- | ------------ | ----------
|Assets                                                                                                                              |                                                                                                                        |                                            |             |              |           
|Current assets:                                                                                                                     |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    | Cash                                                                                                                   |                                            | $           | 2,625,000    |           
|                                                                                                                                    | Accounts receivable, less allowance for doubtful accounts of $1,375,000 at July 2, 2003 and $1,364,000 at July 3, 2002 |                                            |             | 2,454,000    |           
|                                                                                                                                    | Inventories                                                                                                            |                                            |             | 2,611,000    |           
|                                                                                                                                    | Assets held for sale                                                                                                   |                                            |             |             |           
|                                                                                                                                    | Current portion of notes receivable                                                                                    |                                            |             | 58,000       |           
|                                                                                                                                    | Prepaid expenses                                                                                                       |                                            |             | 901,000      |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total current assets                       |             |              | 8,649,000 
|Property and equipment, net                                                                                                         |                                                                                                                        |                                            | 7,052,000   |              |           
|Goodwill                                                                                                                            |                                                                                                                        |                                            | 10,190,000  |              |           
|Notes receivable                                                                                                                    |                                                                                                                        |                                            | 182,000     |              |           
|Other assets                                                                                                                        |                                                                                                                        |                                            | 469,000     |              |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total assets                               |             | $            | 26,542,000
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|Liabilities and Stockholders' Equity                                                                                                |                                                                                                                        |                                            |             |              |           
|Current liabilities:                                                                                                                |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    | Current installments of obligations under capital leases                                                               |                                            | $           | 185,000      |           
|                                                                                                                                    | Current installments of long-term debt                                                                                 |                                            |             | 1,459,000    |           
|                                                                                                                                    | Accounts payable                                                                                                       |                                            |             | 2,108,000    |           
|                                                                                                                                    | Accrued compensation                                                                                                   |                                            |             | 1,307,000    |           
|                                                                                                                                    | Accrued expenses                                                                                                       |                                            |             | 738,000      |           
|                                                                                                                                    | Franchisee deposits                                                                                                    |                                            |             | 671,000      |           
|                                                                                                                                    | Deferred franchise fee income                                                                                          |                                            |             | 549,000      |           
|                                                                                                                                    | Accrued provision for store closure                                                                                    |                                            |             | 425,000      |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total current liabilities                  |             |              | 7,442,000 
|Obligations under capital leases, excluding current installments                                                                    |                                                                                                                        |                                            | 542,000     |              |           
|Long term debt, excluding current installments                                                                                      |                                                                                                                        |                                            | 1,491,000   |              |           
|Deferred rent                                                                                                                       |                                                                                                                        |                                            | 478,000     |              |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total liabilities                          |             |              | 9,953,000 
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|Stockholders' equity:                                                                                                               |                                                                                                                        |                                            |             |              |           
|Common stock, $.01 par value; authorized 8,750,000 shares; issued and outstanding 5,161,000 shares at July 2, 2003 and July 3, 2002 |                                                                                                                        |                                            | 52,000      |              |           
|Additional paid-in capital                                                                                                          |                                                                                                                        |                                            | 58,036,000  |              |           
|Accumulated deficit                                                                                                                 |                                                                                                                        |                                            | (41,499,000 | )            |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total stockholders' equity                 |             |              | 16,589,000
|                                                                                                                                    | Commitments and contingencies (Notes 7, 9, 12, and 16)                                                                 |                                            |             |              |           
|                                                                                                                                    | Subsequent events (Note 16)                                                                                            |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           
|                                                                                                                                    |                                                                                                                        | Total liabilities and stockholders' equity |             | $            | 26,542,000
|                                                                                                                                    |                                                                                                                        |                                            |             |              |           

See accompanying notes to consolidated financial statements.

F-3

---

DIEDRICH COFFEE, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF OPERATIONS

|                                                      |                                                        | Year Ended
July 2, 2003  |            | Year Ended
July 3, 2002 |            | Year Ended
June 27, 2001 |           
|----------------------------------------------------- | ------------------------------------------------------ | ------------------------ | ---------- | ----------------------- | ---------- | ------------------------ | ----------
|Net revenue:                                          |                                                        |                          |            |                         |            |                          |           
|                                                      | Retail sales                                           |                          | $          | 33,034,000              |            | $                        | 38,658,000
|                                                      | Wholesale and other                                    |                          |            | 15,336,000              |            |                          | 16,681,000
|                                                      | Franchise revenue                                      |                          |            | 6,409,000               |            |                          | 6,868,000 
|                                                      |                                                        |                          |            |                         |            |                          |           
|                                                      |                                                        | Total revenue            |            |                         | 54,779,000 |                          |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Cost and expenses:                                    |                                                        |                          |            |                         |            |                          |           
|                                                      | Cost of sales and related occupancy costs              |                          |            | 26,275,000              |            |                          | 30,439,000
|                                                      | Operating expenses                                     |                          |            | 16,875,000              |            |                          | 17,909,000
|                                                      | Depreciation and amortization                          |                          |            | 1,944,000               |            |                          | 2,384,000 
|                                                      | General and administrative expenses                    |                          |            | 9,233,000               |            |                          | 9,453,000 
|                                                      | Provision for asset impairment and restructuring costs |                          |            | 2,231,000               |            |                          | 547,000   
|                                                      | Gain on asset disposals                                |                          |            | (868,000                | )          |                          | (423,000  
|                                                      |                                                        |                          |            |                         |            |                          |           
|                                                      |                                                        | Total costs and expenses |            |                         | 55,690,000 |                          |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Operating income (loss)                               |                                                        |                          | (911,000   | )                       |            | 1,898,000                |           
|Interest expense                                      |                                                        |                          | (305,000   | )                       |            | (600,000                 | )         
|Interest and other income, net                        |                                                        |                          | 47,000     |                         |            | 63,000                   |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Income (loss) before income tax provision             |                                                        |                          | (1,169,000 | )                       |            | 1,361,000                |           
|Income tax provision                                  |                                                        |                          | 54,000     |                         |            | 92,000                   |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Net income (loss)                                     |                                                        | $                        | (1,223,000 | )                       | $          | 1,269,000                |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Net income (loss) per sharebasic and diluted         |                                                        | $                        | (0.24      | )                       | $          | 0.25                     |           
|                                                      |                                                        |                          |            |                         |            |                          |           
|Weighted average shares outstandingbasic and diluted |                                                        |                          | 5,161,000  |                         |            | 5,161,000                |           
|                                                      |                                                        |                          |            |                         |            |                          |           

See accompanying notes to consolidated financial statements.

F-4

---



DIEDRICH COFFEE, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

|                           |  | Common Stock |  |   |        |  |   |            |  
|-------------------------- |  | ------------ |  | - | ------ |  | - | ---------- | -
|
|
|Balance, June 28, 2000     |  | 3,161,000    |  | $ | 32,000 |  | $ | 52,647,000 |  
|Issuance of stock, net     |  | 2,000,000    |  |   | 20,000 |  |   | 5,459,000  |  
|Net loss                   |  |             |  |   |       |  |   |           |  
|                           |  |              |  |   |        |  |   |            |  
|Balance, June 27, 2001     |  | 5,161,000    |  |   | 52,000 |  |   | 58,106,000 |  
|Stock issuance costs       |  |             |  |   |       |  |   | (138,000   | )
|Net income                 |  |             |  |   |       |  |   |           |  
|                           |  |              |  |   |        |  |   |            |  
|Balance, July 3, 2002      |  | 5,161,000    |  |   | 52,000 |  |   | 57,968,000 |  
|Stock compensation expense |  |             |  |   |       |  |   | 68,000     |  
|Net loss                   |  |             |  |   |       |  |   |           |  
|                           |  |              |  |   |        |  |   |            |  
|Balance, July 2, 2003      |  | 5,161,000    |  | $ | 52,000 |  | $ | 58,036,000 |  
|                           |  |              |  |   |        |  |   |            |  

See accompanying notes to consolidated financial statements.

F-5

---

DIEDRICH COFFEE, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF CASH FLOWS

|                                                    |                                                                                                | Year Ended
July 2, 2003                                           |           | Year Ended
July 3, 2002 |           | Year Ended
June 27, 2001 |           
|--------------------------------------------------- | ---------------------------------------------------------------------------------------------- | ----------------------------------------------------------------- | --------- | ----------------------- | --------- | ------------------------ | ----------
|Cash flows from operating activities:               |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    | Net income (loss)                                                                              |                                                                   | $         | (1,223,000              | )         | $                        | 1,269,000 
|                                                    | Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Depreciation and amortization                                     |           |                         | 1,944,000 |                          |           
|                                                    |                                                                                                | Amortization of loan fees                                         |           |                         | 79,000    |                          |           
|                                                    |                                                                                                | Provision for (recovery of) bad debt                              |           |                         | 241,000   |                          |           
|                                                    |                                                                                                | Provision for asset impairment and restructuring                  |           |                         | 2,231,000 |                          |           
|                                                    |                                                                                                | Provision for store closure                                       |           |                         | 92,000    |                          |           
|                                                    |                                                                                                | Stock compensation expense                                        |           |                         | 68,000    |                          |           
|                                                    |                                                                                                | Gain on disposal of assets                                        |           |                         | (868,000  | )                        |           
|                                                    |                                                                                                | Changes in operating assets and liabilities, net of acquisitions: |           |                         |           |                          |           
|                                                    |                                                                                                | Accounts receivable                                               |           |                         | (480,000  | )                        |           
|                                                    |                                                                                                | Inventories                                                       |           |                         | (13,000   | )                        |           
|                                                    |                                                                                                | Prepaid expenses                                                  |           |                         | (229,000  | )                        |           
|                                                    |                                                                                                | Income taxes receivable                                           |           |                         |          |                          |           
|                                                    |                                                                                                | Other assets                                                      |           |                         | (141,000  | )                        |           
|                                                    |                                                                                                | Accounts payable                                                  |           |                         | 18,000    |                          |           
|                                                    |                                                                                                | Accrued compensation                                              |           |                         | (30,000   | )                        |           
|                                                    |                                                                                                | Accrued expenses                                                  |           |                         | 43,000    |                          |           
|                                                    |                                                                                                | Accrued provision for store closure                               |           |                         | (233,000  | )                        |           
|                                                    |                                                                                                | Deferred franchise fees income and franchisee deposits            |           |                         | 73,000    |                          |           
|                                                    |                                                                                                | Deferred rent                                                     |           |                         | (20,000   | )                        |           
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Net cash provided by (used in) operating activities |                                                                                                |                                                                   | 1,552,000 |                         |           | 446,000                  |           
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Cash flows from investing activities:               |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    | Capital expenditures for property and equipment                                                |                                                                   |           | (1,947,000              | )         |                          | (943,000  
|                                                    | Proceeds from disposal of property and equipment                                               |                                                                   |           | 1,209,000               |           |                          | 2,187,000 
|                                                    | Issuance of note receivable                                                                    |                                                                   |           |                        |           |                          |          
|                                                    | Payments received on notes receivable                                                          |                                                                   |           | 48,000                  |           |                          | 227,000   
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Net cash provided by (used in) investing activities |                                                                                                |                                                                   | (690,000  | )                       |           | 1,471,000                |           
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Cash flows from financing activities:               |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    | Payments on long-term debt                                                                     |                                                                   |           | (1,226,000              | )         |                          | (2,317,000
|                                                    | Payments on capital lease obligations                                                          |                                                                   |           | (194,000                | )         |                          | (292,000  
|                                                    | Proceeds from issuance of common stock, net of fees paid                                       |                                                                   |           |                        |           |                          | (138,000  
|                                                    | Borrowings under credit agreement                                                              |                                                                   |           | 950,000                 |           |                          |          
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Net cash provided by (used in) financing activities |                                                                                                |                                                                   | (470,000  | )                       |           | (2,747,000               | )         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Net increase (decrease) in cash                     |                                                                                                |                                                                   | 392,000   |                         |           | (830,000                 | )         
|Cash at beginning of year                           |                                                                                                |                                                                   | 2,233,000 |                         |           | 3,063,000                |           
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Cash at end of year                                 |                                                                                                | $                                                                 | 2,625,000 |                         | $         | 2,233,000                |           
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|Supplemental disclosure of cash flow information:   |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    | Cash paid during the period for:                                                               |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Interest                                                          |           | $                       | 194,000   |                          | $         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Income taxes                                                      |           | $                       | 60,000    |                          | $         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    | Non-cash transactions:                                                                         |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Issuance of notes receivable                                      |           | $                       |          |                          | $         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Accrued stock issuance costs                                      |           | $                       |          |                          | $         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           
|                                                    |                                                                                                | Assets purchased under capital leases                             |           | $                       |          |                          | $         
|                                                    |                                                                                                |                                                                   |           |                         |           |                          |           

See accompanying notes to consolidated financial statements.

F-6

---



DIEDRICH COFFEE, INC. AND SUBSIDIARIES        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies and Practices



Diedrich Coffee, Inc. is a specialty coffee roaster, wholesaler, retailer and franchiser whose brands include Diedrich Coffee, Gloria Jean's, and Coffee
People. The Company owns and operates 58 retail locations and is the franchiser of 359 retail locations as of July 2, 2003. The retail units are located in 36 states and 10 foreign countries.
The Company also has over 210 wholesale accounts with businesses and restaurant chains. In addition, the Company operates a large coffee roasting facility in central California that supplies freshly
roasted coffee beans to its retail locations and to its wholesale customers.



The consolidated financial statements include the accounts of Diedrich Coffee, Inc. and its wholly owned subsidiaries (the "Company"). All significant
intercompany transactions are eliminated. The Company's fiscal year end is the Wednesday closest to June 30. In both years 2003 and 2001, this resulted in a 52-week year. Due to the
alignment of the calendar in 2002, however, the year ended July 3, 2002 contains 53 weeks.



The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. There were no cash
equivalents at July 2, 2003 or July 3, 2002. As of July 2, 2003, the Company was required to maintain an $800,000 minimum cash balance on deposit related to our credit facility.



Inventories are stated at the lower of cost or market. The cost for inventories is determined using the first-in, first-out method.



Property and equipment, including assets under capital leases are recorded at cost. Depreciation is calculated using the straight-line method over
estimated useful lives of three to seven years. Property and equipment held under capital leases and leasehold improvements are generally amortized using the straight-line method over the
shorter of their estimated useful lives or the term of the related leases.

Major
remodels and improvements are capitalized. Maintenance and repairs that do not improve or extend the life of the respective assets are charged to expense as incurred.



Costs related to the issuance of debt are deferred and amortized using a method that approximates the effective interest method as a component of interest expense
over the terms of the respective debt issues.

F-7

---



Direct and incremental costs prior to the opening of a coffeehouse location are expensed as incurred.



The carrying amounts of cash, accounts receivable, inventories, prepaid expenses, other assets, notes receivable, accounts payable, accrued compensation, accrued
expenses and franchise deposits approximate fair value because of the short-term maturity of these financial instruments. The Company believes the carrying amounts of the Company's
long-term debt approximates fair value because the interest rate on this instrument is subject to change with market interest rates and other terms and conditions are consistent with terms
currently available to the Company.



Certain lease agreements provide for scheduled rent increases during the lease terms or for rental payments commencing on a date other than the date of initial
occupancy. Rent expense is recorded on a straight-line basis over the respective terms of the leases.



Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and for operating loss and tax credit carryforwards.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is recognized as income in the period that includes the enactment date.



"Basic" earnings per share represents net earnings divided by the weighted average shares outstanding, excluding all potentially dilutive common shares. "Diluted"
earnings per-share, reflects the dilutive effect of all potentially dilutive common shares.

On
May 9, 2001, the Company filed an amendment to its certificate of incorporation that caused each four outstanding shares of its common stock to be converted into one share of
its common stock (see note 10). All share and per share amounts have been adjusted for this reverse stock split.



Prior to June 28, 2001, costs in excess of net assets acquired were amortized on a straight-line basis over the expected periods to be
benefited. The Company assessed the recoverability of this intangible asset by determining whether the amortization of the balance over its remaining life could be recovered through undiscounted
future operating cash flows of the acquired operation. The amount of goodwill impairment, if any, was measured based on projected discounted future operating cash flows using a discount rate
reflecting the Company's average cost of funds. The assessment of the

F-8

---

recoverability
of goodwill would be impacted if estimated future operating cash flows were not achieved.

In
July 2001, the Financial Accounting Standards Board (FASB) issued Statements of Financial Accounting Standards (SFAS) Nos. 141 and 142, "Business Combinations", and "Goodwill
and Other Intangible Assets". The Company chose to early adopt SFAS No. 142 effective June 28, 2001. The Company adopted SFAS No. 141 immediately upon its release. SFAS
No. 141 requires that the purchase method of accounting be used for all business combinations initiated after June 30, 2001. SFAS No. 141 also specifies criteria intangible assets
acquired in a purchase method business combination must meet to be recognized and reported apart from goodwill. SFAS No. 142 requires that goodwill and intangible assets with indefinite useful
lives no longer be amortized, but instead are tested for impairment annually or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors the Company
considers important which could trigger an impairment review include significant underperformance relative to expected historical or projected future operating results, significant changes in the
manner of use of acquired assets or the strategy for the overall business, and significant negative industry or economic trends. The Company performed an annual evaluation of its goodwill as of
July 2, 2003, and based on this analysis, concluded that an impairment charge of $1,900,000 was necessary to properly state the Company's goodwill (see notes 6 and 12).



The Company applies the intrinsic value-method of accounting prescribed by Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees," and related interpretations, in accounting for employee options. As such, compensation expense would be recorded on the date of grant only if the current market price of the underlying
stock exceeded the exercise price. SFAS No. 123, "Accounting for Stock-Based Compensation," established accounting and disclosure requirements using a fair value-based method of accounting for
stock-based employee compensation plans. In December 2002, FASB issued SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure." SFAS No. 148
amends SFAS No. 123 to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, SFAS
No. 148 amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based
employee compensation and the effect of the method on reported results. The Company adopted the disclosure provisions of SFAS No. 148 in the current year and continues to follow APB 25 for
stock-based employee compensation.

F-9

---

Pro
forma net income (loss) and pro forma net income (loss) per share, as if the fair value-based method has been applied in measuring compensation cost for stock-based awards is as
follows:

Year Ended
July 2, 2003

Year Ended
July 3, 2002

Year Ended
June 27, 2001Pro FormaNet income (loss)

$
(1,223,000
)
$
1,269,000

$
(3,988,000
)Stock based employee compensation expense included in reported net loss


68,000





SFAS No. 123 option expense


(571,000
)

657,000


(923,000
)Pro forma net income (loss)

$
(1,726,000
)
$
1,926,000

$
(4,911,000
)Basic and diluted income (loss) per share

$
(0.33
)
$
0.37

$
(1.43
)


The
fair values of the options granted were estimated using the Black-Scholes option-pricing model based on the following weighted average assumptions:

Year Ended
July 2, 2003

Year Ended
July 3, 2002

Year Ended
June 27, 2001Risk free interest rate

2.57%

4.00%

4.82%Expected life

6 years

6 years

6 yearsExpected volatility

99%

86%

182%Expected dividend yield

0%

0%

0%




The Company accounts for long-lived assets in accordance with the provisions of SFAS No. 144, "Accounting for the Impairment and Disposal of
Long-Lived Assets." This Statement requires that long-lived assets be reviewed and impaired whenever events or changes in circumstances indicate that the carrying amount of an
asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the
asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets
to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell.



Retail and wholesale sales are recorded when payment is tendered at point of sale for retail, and upon shipment of product for wholesale. Initial franchise fees
are recognized when a franchised coffeehouse begins operations, at which time the Company has performed its obligations related to such fees. Fees received pursuant to area development agreements,
which grant the right to develop franchised coffeehouses in future periods in specific geographic areas, are deferred and recognized on a pro rata basis as the franchised coffeehouses subject to the
development agreements begin operations. Both initial franchise fees and area development fees are collectively referred to as "Front end fees" in the table below, since each is collected (if
applicable) before the franchised location begins operation, and both types of fees are nonrefundable. Area development fees typically apply in the case of

F-10

---

international
franchise development, whereas initial franchise fees apply primarily in the case of domestic franchise development. Franchise royalties are recognized as earned, based upon a percentage
of a franchise coffeehouse sales over time.

The
following table details the various components included in franchise revenue:

July 2, 2003

July 3, 2002

June 27, 2001Royalties

$
5,291,000

$
5,859,000

$
5,410,000Front end fees


756,000


566,000


818,000Other


362,000


443,000


514,000Total

$
6,409,000

$
6,868,000

$
6,742,000




Shipping and handling costs are included as a component of cost of sales and related occupancy costs. A corresponding amount is billed to our wholesale customers,
and is included as a component of wholesale and other revenue.



Advertising costs are expensed as incurred. Promotion costs, or advertising events, are charged to expense in the period of the promotional event. During the year
ended July 2, 2003, the Company incurred $697,000 of advertising and promotion costs, which was comprised of $493,000 of operating expense, and $204,000 of general and administrative expense.
During the year ended July 3, 2002, the Company incurred $572,000 of advertising and promotion costs, which was comprised of $390,000 of operating expense, and $182,000 of general and
administrative expense. During the year ended June 27, 2001, the Company incurred $695,000 of advertising and promotion costs, which was comprised of $6,000 of operating expense, and $689,000
of general and administrative expense.



Prior to December 31, 2002, the estimated cost associated with closing under-performing stores was accrued in the period in which the store was identified
for closure by management under a plan of termination. Effective December 31, 2002, the Company adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities,"
and now records these estimated costs when they are incurred rather than at the date of a commitment to an exit or disposal plan. Such costs primarily consist of the estimated cost to terminate real
estate leases.

Beg Balance

Amounts
Charged
to Expense

Adjustments

Cash
Payments

End BalanceAccrued provision for store closureYear ended July 3, 2002

$
1,372,000

$
428,000

$
(287,000
)
$
(932,000
)
$
581,000Year ended July 2, 2003

$
581,000

$
193,000

$
(116,000
)
$
(233,000
)
$
425,000


F-11

---

For
the year ended July 2, 2003, provision for store closure amounts charged to expense was comprised of a $92,000 charge to cost of sales and related occupancy costs and a
$15,000 reduction in the provision for asset impairment and restructuring costs. The $92,000 charge to cost of sales and related occupancy costs was the net result of a $1,000 decrease in expense due
to negotiated legal settlements finalized at amounts lower than expected, offset by $93,000 in additional store closure costs expensed
this year. The $15,000 reduction in the provision for asset impairment and restructuring costs was the net result of $100,000 in additional amounts accrued to reflect the net present value of future
cash flows the Company expects to incur for the remaining lease obligations on two locations. This $100,000 increase was offset by $115,000 in reversals due to the sale of three locations whose
remaining lease obligations had been previously accrued. For the year ended July 3, 2002, the expense related to the provision for store closure was comprised of a $120,000 charge to the
provision for asset impairment and restructuring costs, and a $21,000 charge to cost of sales and related occupancy costs. The $21,000 charge to cost of sales and related occupancy costs was the net
result of a $287,000 decrease in expense due to negotiated legal settlements finalized at amounts lower than expected, offset by $308,000 in additional store closure costs expensed in fiscal 2002.



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



Certain reclassifications have been made to prior periods to conform to the 2003 presentation.

2. Inventories

Inventories consist of the following:

July 2, 2003

July 3, 2002Unroasted coffee

$
1,034,000

$
942,000Roasted coffee


572,000


563,000Accessory and specialty items


163,000


237,000Other food, beverage and supplies


842,000


856,000$
2,611,000

$
2,598,000


3. Assets Held for Sale

Assets held for sale included land located in Oregon, which the Company had for sale as of July 3, 2002, and which the Company sold on July 12,
2002. In addition, assets held for sale as of July 3, 2002 included three Company owned coffeehouses in New Hampshire, which the Company sold to a franchisee on April 14, 2003.

F-12

---

There
were no assets held for sale as of July 2, 2003.

July 2, 2003

July 3, 2002Oregon assets held for sale

$


$
155,000New Hampshire assets held for sale





31,000Total assets held for sale

$


$
186,000


4. Notes Receivable

In October 2001, the Company sold eight of its coffeehouses in Phoenix, Arizona for $1,382,000 in cash and $515,000 in notes receivable. Under the terms of
this sale, the buyers also assumed operation of four additional coffeehouses on a sublease basis, with an option to purchase them in the future at a predetermined price. Another term of the
transaction provided the Company the right to continue to use the Coffee Plantation trademarks and trade name on a royalty-free basis for the Company's five remaining company-operated
locations. The buyers also executed a seven-year exclusive coffee supply agreement which provides, among other things, that the Company will supply roasted coffee to the units noted above
(and any other new Coffee Plantation units that the buyers may acquire or develop during the term of the agreement). Under the coffee supply agreement, the buyers are required to purchase certain
minimum levels of coffee annually.

Notes
receivable consist of the following:

July 2, 2003

July 3, 2002Notes receivable from a corporation: bearing interest at rates from 0.0% to 10.0%, payable in monthly installments varying between $3,333 and $25,000, and due between October 3, 2005 and October 5, 2006. Notes are secured
by the assets purchased under the asset purchase and sale agreements.

$
240,000

$
288,000Less: Current portion of notes receivable


(58,000
)

(48,000
)Long-term portion of notes receivable

$
182,000

$
240,000


F-13

---

5. Property and Equipment

Property and equipment is summarized as follows:

July 2, 2003

July 3, 2002Buildings

$
365,000

$
365,000Leasehold improvements


5,963,000


6,244,000Equipment


12,981,000


11,765,000Furniture and fixtures


945,000


951,000Construction in progress


189,000


285,00020,443,000


19,610,000Accumulated depreciation and amortization


(13,391,000
)

(12,096,000
)$
7,052,000

$
7,514,000


Property
held under capitalized leases in the amount of $958,000 at July 2, 2003 and July 3, 2002, is included in equipment. Accumulated amortization of such equipment
amounted to $597,000 at July 2, 2003, and $569,000 at July 3, 2002.

6. Intangible Assets

Effective June 28, 2001, the Company adopted SFAS Nos. 141 and 142, "Business Combinations" and "Goodwill and Other Intangible Assets," respectively, which
require that the Company prospectively cease amortization of goodwill and instead conduct periodic tests of goodwill for impairment. Upon the adoption of SFAS No. 142 and the completion of the
transitional impairment test in fiscal 2002, the Company concluded there was no goodwill impairment. The following table shows, on a pro-forma basis, what earnings and earnings per share
would have been if the new accounting standards had been applied for the period indicated:

Year Ended July 2, 2003

Year Ended July 3, 2002

Year Ended June 27, 2001Reported net income (loss)

$
(1,223,000
)
$
1,269,000

$
(3,988,000
)Add back: goodwill amortization








803,000Adjusted net income (loss)

$
(1,223,000
)
$
1,269,000

$
(3,185,000
)Per share information:Basic and Diluted:Reported net income loss

$
(0.24
)
$
0.25

$
(1.16
)Goodwill amortization








0.23Adjusted income net loss

$
(0.24
)
$
0.25

$
(0.93
)


F-14

---

The
following table details the balances of our amortizable intangible assets that continue to be amortized as of July 2, 2003:

Gross Carrying Amount

Accumulated
Amortization

Net
Carrying AmountLeasehold interests

$
3,000

$
3,000

$
Leasehold rights

$
23,000

$
23,000

$
Trademarks

$
32,000

$
7,000

$
25,000


The
weighted average amortization period for the intangible assets is approximately 25 years. The following table shows the estimated amortization expense for these assets for
each of the five succeeding fiscal years:

Fiscal year:2004

$
1,0002005

$
1,0002006

$
1,0002007

$
1,0002008

$
1,000


Changes
in the carrying amount of goodwill for the year ended July 2, 2003 are summarized as follows:

Balance as of July 3, 2002

$
12,164,000Goodwill dispositions, net


(74,000
)Goodwill impairment


(1,900,000
)Balance as of July 2, 2003

$
10,190,000


The
goodwill disposition of $74,000 related to three Coffee Plantation locations, which closed in December 2002. The goodwill impairment charge of $1,900,000 related to an
evaluation of the Company's goodwill performed in the fourth quarter of fiscal year 2003. As a result of the recent changes in executive management the Company is currently reviewing its competitive
position in certain markets. As a result of this review, the Company modified certain assumptions used in the goodwill impairment test. Based on this analysis, the Company recognized an impairment
charge of $1,900,000. It is reasonably possible that the assumptions used by management will change or that actual results may vary significantly from management's estimates. As a result, additional
impairment charges may occur.

Goodwill
by segment was as follows:

July 2, 2003

July 3, 2002Retail Operations

$
1,267,000

$
3,241,000Franchise Operations


6,311,000


6,311,000Wholesale Operations


2,612,000


2,612,000Goodwill

$
10,190,000

$
12,164,000


F-15

---

7. Debt

Long-term debt consists of the following:

|                                                                                                                                                                                                                                    |  | July 2, 2003 |            | July 3, 2002 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ---------- | ------------ | -
|Bank of the West                                                                                                                                                                                                                    |  |              |            |              |  
|Note payable bearing interest at a rate of 3% over LIBOR, or 4.34% as of July 2, 2003 and payable in monthly installments of $100,000. Due March 31, 2005. Note is secured by the assets of the Company and its subsidiaries'
stock |  | $            | 2,000,000  |              | $
|Bank of the West                                                                                                                                                                                                                    |  |              |            |              |  
|Note payable bearing interest at a rate of 4.29% as of July 2, 2003 and payable in monthly installments of $26,000. Due August 28, 2006. Note is secured by coffee packaging equipment.                                             |  |              | 950,000    |              |  
|Fleet National Bank                                                                                                                                                                                                                 |  |              |            |              |  
|Note payable bearing interest at a rate of 5.38% as of July 3, 2002. Paid in full on September 3, 2002.                                                                                                                             |  |              |           |              |  
|                                                                                                                                                                                                                                    |  |              |            |              |  
|                                                                                                                                                                                                                                    |  |              | 2,950,000  |              |  
|Less: current installments                                                                                                                                                                                                          |  |              | (1,459,000 | )            |  
|                                                                                                                                                                                                                                    |  |              |            |              |  
|Long-term debt, excluding current installments                                                                                                                                                                                      |  | $            | 1,491,000  |              | $
|                                                                                                                                                                                                                                    |  |              |            |              |  

On
September 3, 2002, the Company entered into a credit agreement (the "Credit Agreement") with United California Bank, doing business as Bank of the West ("BOW") in order to
repay the balance of all remaining amounts it owed to Fleet National Bank ("Fleet") under its credit agreement with Fleet. Under the Credit Agreement, the Company immediately borrowed $3,000,000 under
a replacement term loan, the proceeds of which were used to repay the Fleet term loan on September 3, 2002, the amended maturity date of the Fleet term loan.

The
Company's obligations to BOW under the Credit Agreement are secured by all of the Company's assets, including the stock of each of its subsidiaries (each of which has guaranteed the
Company's obligations under the agreement), as well as all intangible assets it owns, including the intellectual property and trademark assets that the Company and its subsidiaries own.

The
term loan with BOW requires monthly principal payments of $100,000 over 30 months and all amounts the Company owes under the term loan must be repaid by March 31, 2005.
Under the original terms of the Credit Agreement, the Company was required to make monthly interest payments on amounts outstanding under the replacement term loan, computed at either BOW's prime rate
plus 0.75% or a LIBOR rate plus 2.50%. Under the amended terms of the Credit Agreement as discussed below, the Company is required to make monthly interest payments on amounts outstanding under the
replacement term loan, computed at either BOW's prime rate plus 1.0% or a LIBOR rate plus 3.25%. The Company may periodically elect to convert portions of its prime rate-based borrowings
under the Credit Agreement into LIBOR based borrowings in $100,000 increments, subject to restrictions contained in the Agreement.

In
addition to the term loan, the Credit Agreement provided the Company with a revolving $1,000,000 equipment acquisition credit line for the acquisition of specified coffee packaging
equipment. Under the terms of the Credit Agreement, amounts borrowed under this line were set to convert to one or more term loans with monthly principal amortization payments beginning

F-16

---

September 30,
2003, and were required to be repaid in full by August 31, 2006. The original terms of the Credit Agreement required that the Company pay interest on any borrowings
outstanding under this equipment line on a monthly basis at an interest rate computed in the same manner as described above for the term loan. On April 10, 2003, the Company borrowed $950,000
under this credit line and this balance converted to a term loan on August 28, 2003. The equipment term loan is secured by the coffee packaging equipment purchased with the proceeds, and,
effective October 1, 2003, an $800,000 restricted cash balance on deposit with BOW, which requirement was imposed by a third amendment to the Credit Agreement (the Third Amendment) as described
below. The equipment term loan calls for monthly principal payments of $26,000 plus interest through the maturity date of August 28, 2006. As of August 28, 2003, the interest rate was
5.77%. Pursuant to the terms of the Third Amendment, the interest rate of the equipment term loan is fixed at 5.77% until the loan is repaid.

The
Credit Agreement initially provided the Company with two additional $1,000,000 lines of credit for new coffeehouse development, one applicable to borrowings during its fiscal year
ending in 2003, and the other to borrowings during its fiscal year ending in 2004. As described more fully below, these two lines of credit for coffeehouse development were subsequently eliminated by
amendments to the Credit Agreement, and the Company never borrowed any amounts under these facilities.

Finally,
the Credit Agreement provides the Company with a $675,000 revolving working capital and letter of credit facility, subject to a number of restrictions. The Company's working
capital facility draws and letters of credit are limited to a combined maximum of $675,000 outstanding at any time. Furthermore, draw-downs against its working capital facility are subject
to a sub-limit of $500,000, and letters of credit are subject to a sub-limit of $250,000. Under the original terms of the Credit Agreement, the Company was permitted to draw
funds against its working capital facility during the first and fourth quarters of each fiscal year, although letters of credit issued under the letter of credit facility could be outstanding
throughout the year. Pursuant to the terms of the Third Amendment, the Company is permitted to draw funds against the working capital facility throughout the fiscal year, rather than only during the
first and fourth fiscal
quarters. The Company may repay amounts that it borrows under the working capital facility at any time, and it may therefore be able to re-borrow such funds on a revolving basis (subject
to restrictions including those summarized above). Any payments made by BOW with regard to any letter of credit issued under the letter of credit facility must be repaid by the Company immediately
upon the date of such payment by BOW. As of July 2, 2003, BOW had issued one letter of credit for $178,000.

The
Company is subject to a number of additional restrictions under its new Credit Agreement, as amended. These include limitations on the Company's ability to sell assets, make capital
expenditures, incur additional indebtedness, permit new liens upon the Company's assets, and pay dividends on or repurchase its common stock. The Company must also maintain compliance with
agreed-upon financial covenants that limit the amount of indebtedness that it may have outstanding in relation to its tangible net worth, require the Company to maintain a specified
minimum dollar value level of tangible net worth, require the Company to maintain a specified minimum dollar value level of EBITDA for the trailing four fiscal quarters and certain minimum ratios of
cash flow to debt service obligations, require the Company to maintain a specified minimum level of profitability, and, effective October 1, 2003, requires the Company to maintain restricted
cash balances on deposit with BOW equal to the lesser of $800,000 or the outstanding principal balance of its equipment term loan.

F-17

---

Effective
December 17, 2002, based upon the Company's assessment that it would otherwise be unable to comply with one of the covenants contained in the Credit Agreement, the
Company and BOW executed a First Amendment to the Credit Agreement, which reduced its trailing four fiscal quarter EBITDA requirement and increased the interest rate on the replacement term loan from
a spread of 2.5% over LIBOR to a spread of 3.0% over LIBOR. The interest rate spread for the Company's option to compute interest based on BOW's reference rate was unchanged under this Amendment.

Effective
March 11, 2003, based upon the Company's assessment that it might otherwise be unable to comply with one of the covenants contained in the Credit Agreement, as amended,
the Company and BOW executed a Second Amendment to the Credit Agreement. Among other matters, the Second Amendment modified a covenant that the Company would have otherwise failed to meet due to its
net loss for the quarter ended March 12, 2003. In addition, the Second Amendment modified the terms of the Credit Agreement to eliminate the unutilized $1,000,000 line of credit for new
coffeehouse development during the Company's fiscal year 2003, and imposed new restrictions on its ability to utilize the separate $1,000,000 line of credit for new coffeehouse development during its
fiscal year 2004.

Effective
July 1, 2003, based upon the Company's assessment that it would otherwise be unable to comply with certain covenants contained in the Credit Agreement, as amended, the
Company and BOW executed a Third Amendment to the Credit Agreement. Among other matters, the Amendment modified a covenant that the Company would have otherwise failed to meet due to its net loss for
the
quarter ended July 2, 2003, as well as a number of other financial covenants with respect to future periods, including covenants that relate to its tangible net worth, EBITDA, profitability,
cash flow, and debt to net tangible net worth ratio. The Third Amendment also modified covenants to give the Company more flexibility to sell assets in certain bank-approved transactions
and to increase its ability to make capital expenditures.

In
addition, the Third Amendment modified the terms of the Credit Agreement to eliminate the unutilized $1,000,000 line of credit for new coffeehouse development during the Company's
fiscal year ending 2004, imposed a new $800,000 restricted cash collateral requirement securing the equipment term loan to be established by the Company as of October 1, 2003, modified the
previous $800,000 minimum cash on deposit financial covenant to apply only after the equipment loan is repaid, renewed its $675,000 revolving working capital facility through April 15, 2004,
and made it available throughout the fiscal year rather than the previous restriction of availability during only the first and fourth fiscal quarters, and extended the Company's letter of credit
facility through October 15, 2004. The Third Amendment to the Credit Agreement also increased the interest rate on the replacement term loan from a spread of 2.5% over LIBOR to a spread of 3.0%
over LIBOR, or, at the Company's option, from a spread of 0.75% over BOW's reference rate to a spread of 1.0% over BOW's reference rate. The Third Amendment also fixed the interest rate of the
Company's equipment term loan at 5.77%.

F-18

---

Maturities
of long-term debt for years subsequent to July 2, 2003 are as follows:

Fiscal Year2004

$
1,459,0002005


1,124,0002006


338,0002007


29,000Total long-term debt

$
2,950,000


8. Accrued Expenses

The following table sets forth details of accrued expenses:

July 2,
2003

July 3,
2002Accrued severance and relocation costs

$
4,000

$
14,000Due to franchisee trust accounts


7,000


126,000Accrued interest


1,000


4,000Accrued professional fees


111,000


101,000Other accrued expenses


615,000


450,000Total accrued expenses

$
738,000

$
695,000


The
following table sets forth details of accrued severance and relocation:

Beg Balance

Amounts
Charged
to Expense

Adjustments

Cash Payments

End BalanceAccrued severance and relocation:Year ended July 3, 2002

$
151,000

$
375,000

$
(64,000
)
$
(448,000
)
$
14,000Year ended July 2, 2003

$
14,000

$
129,000




$
(139,000
)
$
4,000


For
the year ended July 2, 2003, accrued severance and relocation amounts charged to expense were comprised of a $12,000 charge included as a component of operating expenses, and
a $117,000 charge included as a component of general and administrative expenses. For the year ended July 3, 2002, accrued severance and relocation amounts charged to expense were comprised of
a $275,000 charge included as a component of provision for asset impairment and restructuring costs, and a $36,000 charge included as a component of general and administrative expenses. Due to lower
than expected relocation costs for an employee and the fact that several employees found new employment before their severance agreements expired, $64,000 in expense was reversed during the year ended
July 3, 2002.

Accrued
severance and relocation costs for the year ended July 2, 2003 include severance expenses incurred due to the resignation of our Chief Executive Officer, and due to the
closure of three of our Company-operated coffeehouses in Arizona.

F-19

---

Accrued
severance and relocation costs for the year ended July 3, 2002 include severance expenses resulting from the elimination of ten support center positions, and the closure
of certain under-performing Company operated locations during the fiscal year ended July 3, 2002.

9. Commitments and Contingencies



As of July 2, 2003, the Company leases warehouse and office space in Irvine, California, Castroville, California, and Beaverton, Oregon, as well as 75
retail locations expiring at various dates through November 2016. The leases for five of the coffeehouse locations are guaranteed by an officer/director of the Company. Certain of the
coffeehouse leases require the payment of property taxes, normal maintenance and insurance on the properties and additional rents based on percentages of sales in excess of various specified retail
sales levels. Contingent rent expense was insignificant for all periods presented.

Future
minimum lease payments under non-cancelable operating leases, franchise-system operating leases and capital leases, and minimum future sublease rentals expected to be
received as of July 2, 2003 are as follows:

|Year Ending June                                                 |  | Capital Leases |          | Non-Cancelable Operating Leases
|---------------------------------------------------------------- |  | -------------- | -------- | -------------------------------
|
|2004                                                             |  | $              | 256,000  |                                
|2005                                                             |  |                | 196,000  |                                
|2006                                                             |  |                | 105,000  |                                
|2007                                                             |  |                | 44,000   |                                
|2008                                                             |  |                | 44,000   |                                
|Thereafter                                                       |  |                | 348,000  |                                
|                                                                 |  |                |          |                                
|                                                                 |  |                | 993,000  |                                
|                                                                 |  |                |          |                                
|Less amount representing interest                                |  |                | (266,000 | )                              
|                                                                 |  |                |          |                                
|Present value of minimum lease payments (8% to 15%)              |  |                | 727,000  |                                
|Less current installments                                        |  |                | 185,000  |                                
|                                                                 |  |                |          |                                
|Obligations under capital leases, excluding current installments |  | $              | 542,000  |                                
|                                                                 |  |                |          |                                

---

F-20

---



Rent
expense under operating leases approximated $4,687,000, $5,511,000, and $7,034,000 for the years ended July 2, 2003, July 3, 2002, and June 27, 2001,
respectively.



At July 2, 2003, we had commitments to purchase coffee through fiscal year 2005, totaling $2,835,000 for 2,189,000 pounds of green coffee, most of which
were fixed as to price. Such contracts are generally short-term in nature, and the Company believes that their cost approximates fair market value.



In the ordinary course of its business, the Company may become involved in legal proceedings from time to time. The Company is not aware of any pending legal
proceedings which in the opinion of
management, based in part on advice from legal counsel, would significantly adversely affect the Company's consolidated financial position or results of operations.

10. Stockholders' Equity



Effective September 22, 2000, the Company granted J. Michael Jenkins, then Diedrich Coffee's President and Chief Executive Officer, the option to purchase
up to 125,000 shares of the Company's common stock. The options granted to Mr. Jenkins are exercisable at a price of $7.00 per share, in four equal installments on each of the first four
anniversary dates of September 22, 2000.

On
October 20, 2000, the Company's board of directors authorized the adoption of the Diedrich Coffee 2000 Equity Incentive Plan and the concurrent discontinuation of option grants
under the Company's Amended and Restated 1996 Stock Incentive Plan and the Company's 1996 Non-Employee Directors Stock Option Plan. A total of 187,500 shares of the Company's common stock
may be issued under the 2000 Equity Incentive Plan.

On
October 20, 2000, the Company's board of directors adopted the Diedrich Coffee, Inc. 2000 Non-Employee Directors Stock Option Plan. This plan provides for a
one-time grant of an option to purchase 2,000 shares of the Company's common stock to three of its non-employee directors, Messrs. Churm, Goelman and Heeschen. Each
option granted under the 2000 Non-Employee Directors Stock Option Plan is effective as of October 20, 2000 and has a term of ten years. The options vested and were exercisable on
October 20, 2001, at an exercise price of $5.36 per share.

During
2001, the Company's certificate of incorporation was amended to increase the authorized number of shares of common stock from 6,250,000 to 8,750,000.

F-21

---

On
May 8, 2001, the Company sold 2,000,000 shares of its common stock and issued warrants to purchase an additional 500,000 shares of common stock. The net proceeds to the Company
from this sale, after deducting approximately $520,000 in stock issuance costs, were $5,479,000.

On
May 9, 2001, the Company filed an amendment to its certificate of incorporation that caused each four outstanding shares of its common stock to be converted into one share of
its common stock. All share and per share amounts have been adjusted for this reverse stock split.

During
the third quarter of fiscal 2003, the Company recognized $56,000 in compensation expense related to the separation of Mr. Hirsch, and the accelerated vesting of his
options. Prior to the execution of his separation agreement, Mr. Hirsch held options to purchase 25,000 shares of the Company's common stock, which were fully vested, and an additional 120,000
options which were not vested. The separation agreement accelerated the vesting of 35,000 of the non-vested options, causing them to be fully vested on January 3, 2003. The
remainder of the non-vested options immediately terminated upon Mr. Hirsch's resignation in accordance with the terms of the option grant. Mr. Hirsch's 60,000 vested options
will expire on January 3, 2005.

During
the fourth quarter of fiscal 2003, the Company subject to stockholder approval, issued Mr. Laverty 200,000 options to purchase shares of the Company's common stock, at a
per share price of $3.44, which was below market value. The Company recognized $12,000 in compensation expense related to these options in accordance with the provisions of APB 25.



On September 30, 1997, the Company issued a warrant to Nuvrty, a Colorado corporation controlled by Amre Youness, a former director of the Company, to
purchase 85,000 shares of the Company's common stock at a price of $9.00 per share. The warrants are exercisable immediately and expire on September 30, 2003. The fair value of the warrants was
insignificant.

F-22

---

Information
regarding the Company's stock option plan is summarized below:

Options

Weighted
Average
Exercise
PriceNumber of options authorized for future grant at July 2, 2003


25,750Outstanding at June 28, 2000


585,606

$
22.88Granted


344,375

$
19.36Exercised





Forfeited


(53,056
)
$
20.79Outstanding at June 27, 2001


876,925

$
16.29Granted


36,250

$
3.56Exercised





Forfeited


(495,290
)
$
20.42Outstanding at July 3, 2002


417,885

$
8.65Granted


515,250

$
3.28Exercised


Forfeited


(184,268
)
$
5.04Outstanding at July 2, 2003


748,867

$
5.85Weighted-average fair value of options granted:Year ended June 27, 2001

$
4.26Year ended July 3, 2002

$
2.62Year ended July 2, 2003

$
2.95Options exercisable:At June 27, 2001


314,587At July 3, 2002


210,762At July 2, 2003


327,152


The
following table summarizes information about stock options outstanding at July 2, 2003:

Options Outstanding

Options ExercisableRange of
Exercise Price

Number
Outstanding
At July 2, 2003

Weighted
Average
Remaining
Life (Years)

Weighted
Average
Exercise
Price

Number
Exercisable At
July 2, 2003

Weighted
Average
Exercise
Price$
2.16 - $  3.04

75,000

5.16

$
2.61

55,833

$
2.60$
3.44 - $  3.44

200,000

9.81

$
3.44



$
$
3.50 - $  3.67

27,500

8.93

$
3.55

20,000

$
3.50$
3.80 - $  3.80

155,000

7.92

$
3.80

103,328

$
3.80$
3.97 - $41.00

291,367

7.28

$
9.64

147,991

$
15.06748,867

7.94

$
5.85

327,152

$
8.67


F-23

---

11. Income Taxes

The components of the income tax expense are as follows:

Year Ended
July 2, 2003

Year Ended
July 3, 2002

Year Ended
June 27, 2001Current:Federal

$


$


$
State


16,000


57,000


36,000Foreign


38,000


35,000


54,000


92,000


36,000Deferred:Federal








State








Foreign








$
54,000

$
92,000

$
36,000


Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting and income tax purposes. The
significant components of deferred tax assets and liabilities are as follows:

July 2,
2003

July 3,
2002Deferred tax assets:Net operating loss carryforwards

$
12,307,000

$
10,727,000Intangible assets


198,000


860,000Property and equipment


1,152,000


2,373,000Accrued expenses


745,000


841,000Accrued provision for store closure


165,000


226,000Other


73,000


53,000Total gross deferred tax assets


14,640,000


15,080,000Less valuation allowance


(14,640,000
)

(15,080,000
)Deferred tax liabilities





Net deferred tax assets

$


$



F-24

---

A
reconciliation of the statutory Federal income tax rate with the Company's effective income tax expense (benefit) rate is as follows:

Year Ended
July 2, 2003

Year Ended
July 3, 2002

Year Ended
June 27, 2001Federal statutory rate

(34.0
)%
34.0
%
(34.0
)%State income taxes, net of Federal benefit

2.00

4.00

(5.57
)Goodwill and other non-deductible costs

(7.00
)
18.58

(13.00
)Valuation allowance

38.00

(61.74
)
26.56Other

3.00

8.96

Foreign income taxes

3.00

3.00

5.00
%
6.80
%
0.92
%


As
of July 2, 2003, the Company had net operating loss (NOL) carryforwards of approximately $33,472,000 and $18,521,000 for Federal and state purposes, respectively. The Federal
NOL is available to offset future federal taxable income through 2022, and the state NOL is available to offset future state taxable income through 2007. The utilization of certain NOL carryforwards
could be limited due to the restriction imposed under Federal and state laws upon a change in ownership.

In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized.
The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management
considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income
and projections for future taxable income over the periods which the deferred tax assets are deductible, management believes it is not more likely than not that the Company will realize the benefits
of these deductible differences, and thus has recorded a valuation allowance against the entire deferred tax asset. As of July 2, 2003 and July 3, 2002, the valuation allowance was
$14,640,000 and $15,080,000 respectively. The change in the valuation allowance during 2003 was a decrease of $440,000.

12. Impairment and Restructuring Charges

The Company recorded an asset impairment charge of $106,000 during the second quarter of fiscal 2003 to reduce the carrying value associated with one of its
coffeehouses in Portland, Oregon.

The
Company reversed $49,000 in closed store lease reserves during the third quarter of fiscal 2003. This reversal was associated with a closed coffeehouse in Arizona, which was
subleased for the balance of the master lease term on a full pass-through rental basis.

The
Company recorded asset impairment charges of $2,174,000 during its fourth quarter of fiscal 2003. This charge was comprised of a charge of $239,000 to write down the carrying value
of three Company operated coffeehouses, a charge of $35,000 to reflect additional cost (in excess of that previously recorded) to terminate the remaining lease obligation on a closed coffeehouse in
Phoenix, Arizona, and a charge of $1,900,000 related to goodwill impairment. The Company performed an annual review of its goodwill at July 2, 2003, in accordance with SFAS No. 142
"Goodwill and Other Intangible Assets." SFAS No. 142 requires, among other things, the use of a nonamortization approach

F-25

---

for
purchased goodwill and certain intangibles. Goodwill and certain intangibles with indefinite lives will not be amortized but instead will be reviewed for impairment at least annually (see
note 6).

The
Company recorded an asset impairment charge of $22,000 during its second quarter of fiscal 2002, related to the closure of one of its Coffee People coffeehouses. The book value of
this unit was written down to reflect the proceeds the Company received from its landlord during the third quarter as a concession for terminating the Company's lease early.

The
Company recorded a charge of $367,000 during its third quarter of fiscal 2002 for asset impairment and restructuring costs. This charge was comprised of severance costs of $290,000
and related employee benefit costs of $46,000 associated with the elimination of ten support center positions, plus estimated lease termination costs of $31,000 for the planned closure of one
underperforming Company operated location.

The
Company recorded an asset impairment and restructuring cost charge of $158,000 during its fourth quarter of fiscal 2002. This charge was comprised of a charge of $142,000 to write
down the carrying value of three Company operated coffeehouses, slightly offset by a ($58,000) reversal of a previously recorded impairment charge, in order to reflect the actual sales price of a
piece of land. At the end of fiscal 2002 the Company learned it would be required to take back four Arizona coffeehouse locations which it had previously subleased, as described below. A fourth
quarter charge of $89,000 was recorded
to reflect additional costs the Company expected to incur to terminate its remaining lease obligations on these four locations. The final component of the fourth quarter charge was a reduction in
previously recorded restructuring costs of ($15,000), due to several former employees finding new employment prior to the expiration of their severance agreements.

The
Company recorded an asset impairment charge of $1,855,000 during its fourth quarter of fiscal 2001. $1,536,000 of the charge related to twelve Coffee Plantation stores located in
Phoenix, Arizona, eight of which were classified as held for sale at June 27, 2001. The book values of the eight units held for sale were written down to reflect the anticipated net proceeds.
The other four locations were subleased, and the book values of the stores' assets were adjusted downward to reflect management's best estimate of their remaining fair market values. $181,000 of the
impairment charge related to other assets being held for sale. The charge reflected management's best estimate of the eventual net proceeds. The remaining fourth quarter impairment charge of $138,000
represented a reduction in the carrying value of two underperforming Company operated locations, one franchised location, and the write off of initial development costs of one planned location, which
will not be opened. Additionally, the Company recorded a charge of $232,000 to reflect the net present value of future cash outflows the Company expected to incur for the remaining lease obligations
on the four Arizona locations, which the Company sublet.

The
Company recorded a charge of $780,000 during its third quarter of fiscal 2001 for asset impairment and restructuring costs. This charge included severance costs of $298,000
associated with the relocation of the administrative support center for the Company's Gloria Jean's division to its home office in Irvine, California, plus the elimination of a number of
administrative positions, estimated lease termination costs of $165,000 for the planned closure of four underperforming Company operated locations during the next twelve months, and related asset
impairment charges of $317,000.

F-26

---

13. Earnings Per Share

The following table sets forth the computation of basic and diluted net income (loss) per share:

Year Ended
July 2, 2003

Year Ended
July 3, 2002

Year Ended
June 27, 2001Numerator:Net income (loss)

$
(1,223,000
)
$
1,269,000

$
(3,988,000
)Denominator:Basic weighted average common shares outstanding


5,161,000


5,161,000


3,436,000Effect of dilutive securities








Diluted weighted average common shares outstanding


5,161,000


5,161,000


3,436,000Basic and diluted net income (loss) per share

$
(0.24
)
$
0.25

$
(1.16
)


For
the years ended July 2, 2003, July 3, 2002, and June 27, 2001, employee stock options of 749,000, 418,000, and 877,000, respectively, and warrants of 730,000 for
each year (as described in note 10), were not included in the computation of diluted earnings per share as their impact would have been anti-dilutive.

14. Segment Information

The Company has three reportable segments, retail operations, wholesale operations and franchise operations. The Company evaluates performance of its operating
segments based on income before provision for asset impairment and restructuring costs, income taxes, interest expense, depreciation and amortization, and general and administrative expenses.

Summarized
financial information concerning the Company's reportable segments is shown in the following table. The other total assets consist of corporate cash, corporate notes
receivable, corporate prepaid expenses, and corporate property, plant and equipment. The other component of segment

F-27

---

profit
before tax includes corporate general and administrative expenses, provision for asset impairment and restructuring costs, depreciation and amortization expense, and interest expense.

|                                 |  | Retail
Operations |            | Wholesale
Operations |   | Franchise
Operations |  | Other |           | Total |  
|-------------------------------- |  | ----------------- | ---------- | -------------------- | - | -------------------- |  | ----- | --------- | ----- | -
|Year ended July 2, 2003          |  |                   |            |                      |   |                      |  |       |           |       |  
|Total revenue                    |  | $                 | 33,034,000 |                      | $ | 15,336,000           |  | $     | 6,409,000 |       | $
|Interest expense                 |  |                   | 41,000     |                      |   |                     |  |       | 54,000    |       |  
|Depreciation and amortization    |  |                   | 1,197,000  |                      |   | 479,000              |  |       |          |       |  
|Segment profit (loss) before tax |  |                   | (603,000   | )                    |   | 1,944,000            |  |       | 6,285,000 |       |  
|Total assets as of July 2, 2003  |  | $                 | 6,862,000  |                      | $ | 11,895,000           |  | $     | 3,956,000 |       | $
|Year ended July 3, 2002          |  |                   |            |                      |   |                      |  |       |           |       |  
|Total revenue                    |  | $                 | 38,658,000 |                      | $ | 16,681,000           |  | $     | 6,868,000 |       | $
|Interest expense                 |  |                   | 64,000     |                      |   |                     |  |       | 70,000    |       |  
|Depreciation and amortization    |  |                   | 1,480,000  |                      |   | 581,000              |  |       |          |       |  
|Segment profit (loss) before tax |  |                   | 1,933,000  |                      |   | 2,661,000            |  |       | 6,887,000 |       |  
|Total assets as of July 3, 2002  |  | $                 | 10,007,000 |                      | $ | 10,937,000           |  | $     | 3,846,000 |       | $
|Year ended June 27, 2001         |  |                   |            |                      |   |                      |  |       |           |       |  
|Total revenue                    |  | $                 | 46,925,000 |                      | $ | 18,545,000           |  | $     | 6,742,000 |       | $
|Interest expense                 |  |                   | 65,000     |                      |   |                     |  |       | 91,000    |       |  
|Depreciation and amortization    |  |                   | 2,613,000  |                      |   | 678,000              |  |       | 308,000   |       |  
|Segment profit (loss) before tax |  |                   | 882,000    |                      |   | 2,959,000            |  |       | 5,236,000 |       |  

15. Selected Quarterly Financial Data (Unaudited)

The quarterly results of operations for the years ended July 2, 2003 and July 3, 2002 were as follows:

|                         |                             | First Quarter |   | Second Quarter |   | Third Quarter |        | Fourth Quarter |  
|------------------------ | --------------------------- | ------------- | - | -------------- | - | ------------- | ------ | -------------- | -
|
|Year Ended July 2, 2003: |                             |               |   |                |   |               |        |                |  
|                         | Total revenue               |               | $ | 12,346         |   | $             | 14,968 |                | $
|                         | Operating income (loss)     |               |   | 85             |   |               | 795    |                |  
|                         | Net income (loss)           |               |   | (10            | ) |               | 712    |                |  
|                         | Net income (loss) per share |               |   | (0.00          | ) |               | 0.13   |                |  
|Year Ended July 3, 2002: |                             |               |   |                |   |               |        |                |  
|                         | Total revenue               |               | $ | 14,140         |   | $             | 15,992 |                | $
|                         | Operating income (loss)     |               |   | (386           | ) |               | 1,470  |                |  
|                         | Net income (loss)           |               |   | (546           | ) |               | 1,335  |                |  
|                         | Net income (loss) per share |               |   | (0.11          | ) |               | 0.26   |                |  

Quarterly
operating results are not necessarily representative of operations for a full year for various reasons, including the seasonal nature of our business, which may affect sales
volume and food costs. For the year ended July 2, 2003, all quarters have 12 week accounting periods, except the fourth quarter, which has a sixteen week accounting period. For the year ended
July 3, 2002, all quarters have

F-28

---

twelve
week accounting periods, except the fourth quarter, which has a seventeen week accounting period.

The
Company recorded asset impairment and restructuring charges of $2,174,000 and $158,000 during the fourth quarters of the years ended July 2, 2003 and July 3, 2002,
respectively (see note 12).

The
Company reversed $217,000 in bad debt reserves during the fourth quarter of the year ended July 3, 2002, due to the recovery of amounts that had previously been reserved.

During
the fourth quarter ended July 3, 2002, the Company recorded $167,000 in estimated lease termination costs to cover a sublessor who had defaulted on a lease. In addition,
the Company reversed $153,000 in closed store reserves, as settlement amounts came out lower than expected.

16. Subsequent Events

On August 1, 2003 the Company executed a seven-year lease for a new home office facility at a base rent amount of $27,000 per month, to become effective in
October 2003.

On
September 10, 2003, the Company executed a three-year lease for a secondary warehouse, at a base rent amount of $5,000 per month, to become effective in October 2003.

As
discussed in note 7, effective July 1, 2003, the Company entered into a Third Amendment to its Credit Agreement with Bank of the West. Among other things, this Amendment
modified a number of financial covenants under the Agreement, generally to preclude an event of default that would have otherwise occurred, and to accommodate the Company's revised future financial
projections.

F-29

---



DIEDRICH COFFEE, INC. AND SUBSIDIARIES    SCHEDULE IIVALUATION AND QUALIFYING ACCOUNTS

|                        |                          | Balance at
Beginning of
Period |   | Provisions |  | Additional
Provisions
Obtained in
Acquisitions |           | Accounts
Written Off |   | Balance at
End of
Period
|----------------------- | ------------------------ | ------------------------------ | - | ---------- |  | ---------------------------------------------- | --------- | -------------------- | - | ------------------------
|Allowance for Bad Debt: |                          |                                |   |            |  |                                                |           |                      |   |                         
|                        | Year ended June 27, 2001 |                                | $ | 1,138,000  |  | $                                              | 1,102,000 |                      | $ | -0-                     
|                        |                          |                                |   |            |  |                                                |           |                      |   |                         
|                        | Year ended July 3, 2002  |                                | $ | 2,007,000  |  | $                                              | (397,000  | )                    | $ | -0-                     
|                        |                          |                                |   |            |  |                                                |           |                      |   |                         
|                        | Year ended July 2, 2003  |                                | $ | 1,364,000  |  | $                                              | 241,000   |                      | $ | -0-                     
|                        |                          |                                |   |            |  |                                                |           |                      |   |                         

F-30

---



DIEDRICH COFFEE, INC.        INDEX TO EXHIBITS

|Exhibit Number |  | Description                                                                                                                                                                                                    
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1            |  | Agreement and Plan of Merger dated as of March 16, 1999, by and among Diedrich Coffee, CP Acquisition Corp., a wholly owned subsidiary of Diedrich Coffee, and Coffee People, Inc.(1)                          
|3.1            |  | Restated Certificate of Incorporation of the Company, dated May 11, 2001(2)                                                                                                                                    
|3.2            |  | Bylaws of the Company(3)                                                                                                                                                                                       
|4.1            |  | Purchase Agreement for Series A Preferred Stock dated as of December 11, 1992 by and among Diedrich Coffee, Martin R. Diedrich, Donald M. Holly, SNV Enterprises and D.C.H., L.P.(3)                           
|4.2            |  | Purchase Agreement for Series B Preferred Stock dated as of June 29, 1995 by and among Diedrich Coffee, Martin R. Diedrich, Steven A. Lupinacci, Redwood Enterprises VII, L.P. and Diedrich Partners I, L.P.(3)
|4.3            |  | Specimen Stock Certificate(5)                                                                                                                                                                                  
|4.4            |  | Form of Conversion Agreement in connection with the conversion of Series A and Series B Preferred Stock into Common Stock(3)                                                                                   
|4.5            |  | Registration Rights Agreement, dated May 8, 2001(2)                                                                                                                                                            
|4.6            |  | Form of Warrant, dated May 8, 2001(2)                                                                                                                                                                          
|10.1           |  | Form of Indemnification Agreement(3)                                                                                                                                                                           
|10.2           |  | Amended and Restated Diedrich Coffee 1996 Stock Incentive Plan(4)*                                                                                                                                             
|10.3           |  | Diedrich Coffee 1996 Non-Employee Directors Stock Option Plan(3)*                                                                                                                                              
|10.4           |  | Agreement of Sale dated as of February 23, 1996 by and among Diedrich Coffee (as purchaser) and Brothers Coffee Bars, Inc. and Brothers Gourmet Coffees, Inc. (as sellers)(3)                                  
|10.5           |  | Form of Warrant Agreement made in favor of Nuvrty, Inc., the Ocean Trust and the Grandview Trust(6)                                                                                                            
|10.6           |  | Form of Common Stock and Option Purchase Agreement with Franchise Mortgage Acceptance Company dated as of April 3, 1998(7)                                                                                     
|10.7           |  | Form of Franchise Agreement(9)                                                                                                                                                                                 
|10.8           |  | Form of Area Development Agreement(9)                                                                                                                                                                          
|10.9           |  | Form of Employment Agreement with Martin R. Diedrich dated June 29, 2001(10)*                                                                                                                                  
|10.10          |  | Credit Agreement, dated as of July 7, 1999, by and among BankBoston, N.A., Diedrich Coffee and its subsidiaries(11)                                                                                            
|10.11          |  | Security Agreement, dated as of July 7, 1999, by and among BankBoston, N.A., and Diedrich Coffee(11)                                                                                                           
|10.12          |  | Securities Pledge Agreement, dated as of July 7, 1999, by and among BankBoston, N.A., Diedrich Coffee and its subsidiaries(11)                                                                                 
|10.13          |  | Trademark Security Agreement, dated as of July 7, 1999, by and among BankBoston, N.A., Diedrich Coffee and its subsidiaries(11)                                                                                
|10.14          |  | Form of Term Note made in favor of BankBoston, N.A.(11)                                                                                                                                                        
|10.15          |  | Form of Revolving Note made in favor of BankBoston, N.A.(11)                                                                                                                                                   
|10.16          |  | Employment Agreement with Matt McGuinness dated effective March 13, 2000(12)*                                                                                                                                  
|10.17          |  | First Amendment to Credit Agreement dated as of September 26, 2000(12)                                                                                                                                         
|10.18          |  | Second Amendment to Credit Agreement dated as of February 26, 2001(13)                                                                                                                                         
|10.19          |  | Letter Agreement re: employment with Carl Mount dated October 29, 1999(14)*                                                                                                                                    
|10.20          |  | Letter Agreement re: employment with Edward A. Apffel dated May 25, 2000(14)*                                                                                                                                  
|10.21          |  | Diedrich Coffee, Inc. 2000 Non-Employee Directors Stock Option Plan(15)*                                                                                                                                       
|10.22          |  | Diedrich Coffee, Inc. 2000 Equity Incentive Plan(16)*                                                                                                                                                          
|10.23          |  | Common Stock and Warrant Purchase Agreement, dated March 14, 2001(17)                                                                                                                                          
|               |  |                                                                                                                                                                                                                

S-1

---

|10.24 |  | Employment Agreement with Philip G. Hirsch, dated March 20, 2002(8)*                                                                    
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------
|10.25 |  | Employment Agreement with Philip G. Hirsch, effective as of September 1, 2002(21)*                                                      
|10.26 |  | Credit Agreement, dated September 3, 2002, by and between Diedrich Coffee, Inc. and Bank of the West d/b/a/ United California Bank(21)  
|10.27 |  | Form of Guaranty(21)                                                                                                                    
|10.28 |  | Form of Guarantor Security Agreement(21)                                                                                                
|10.29 |  | Form of Supplemental Security Agreement(21)                                                                                             
|10.30 |  | Security Agreement, dated September 3, 2002, by and between Diedrich Coffee, Inc. and Bank of the West d/b/a/ United California Bank(21)
|10.31 |  | Separation Agreement by and between Diedrich Coffee, Inc. and Philip G. Hirsch(20)*                                                     
|10.32 |  | First Amendment to Credit Agreement by and between Diedrich Coffee, Inc. and Bank of the West effective December 17, 2002(19)           
|10.33 |  | Second Amendment to Credit Agreement by and between Diedrich Coffee, Inc. and Bank of the West, effective March 11, 2003(20)            
|10.34 |  | Employment Agreement with Roger M. Laverty, dated April 24, 2003(20)*                                                                   
|10.35 |  | Stock Option Plan and Agreement with Roger M. Laverty, dated April 24, 2003(20)*                                                        
|10.36 |  | Lease Agreement by and between The Westphal Family Trust and Diedrich Coffee, Inc., effective September 10, 2003(22)                    
|10.37 |  | Lease Agreement by and between The Irvine Company and Diedrich Coffee, Inc., effective August 1, 2003(22)                               
|10.38 |  | Third Amendment to Credit Agreement by and between Diedrich Coffee, Inc. and Bank of the West, effective July 1, 2003(22)               
|21.1  |  | List of Subsidiaries(12)                                                                                                                
|23.1  |  | Independent Auditors' Consent                                                                                                           
|31.1  |  | Certifications of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                     
|31.2  |  | Certifications of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                     
|32.1  |  | Certifications of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                     
|32.2  |  | Certifications of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                     

---

S-2

---

S-3

---

QuickLinks