U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                              _____________________

                                   FORM 10-QSB

(Mark One)

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

      For the quarterly period ended April 30, 2005

                                       OR

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

         For the transition period from ________ to ___________________

                        Commission file number 001-32491

                            Coffee Holding Co., Inc.
             (Exact name of registrant as specified in its charter)

               Nevada                                        11-2238111
   (State or other jurisdiction of                        (I.R.S. Employer
   incorporation or organization)                        Identification No.)

                4401 First Avenue, Brooklyn, New York 11232-0005
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (718) 832-0800
               (Registrant's telephone number including area code)

                                       N/A
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed from last Report)

      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 twelve months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes _X_  No___.

      Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

                                                         Outstanding at
                      Class                               May 31, 2005
----------------------------------------   -------------------------------------
                 Common Stock,
                 par value $.01                            5,296,316


<PAGE>

                                                                            PAGE
                                                                            ----

ITEM 1.  FINANCIAL STATEMENTS..................................................1

Condensed Balance Sheets
   April 30, 2005 (unaudited) and October 31, 2004.............................1

Condensed Statements of Income
   Three and Six Months Ended April 30, 2005 and 2004 (unaudited)..............2

Condensed Statements of Cash Flows
   Six Months Ended April 30, 2005 and 2004 (unaudited)........................3

Notes To Condensed Financial Statements........................................4

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION............8

ITEM 3.   CONTROLS AND PROCEDURES.............................................18

                                     PART II

ITEM 1.   LEGAL PROCEEDINGS ..................................................19

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS ........19

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES ....................................19

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS ................19

ITEM 5.   OTHER INFORMATION ..................................................20

ITEM 6.   EXHIBITS............................................................20

SIGNATURES....................................................................21


                                       i
<PAGE>

                         PART I - FINANCIAL INFORMATION

Item I.  Financial Statements

                            COFFEE HOLDING CO., INC.
                            CONDENSED BALANCE SHEETS
                       APRIL 30, 2005 AND OCTOBER 31, 2004

<TABLE>
<CAPTION>
                                                                                    April 30,    October 31,
                                                                                       2005          2004
                                                                                   -----------   -----------
                                                                                   (unaudited)
                                   - ASSETS -
<S>                                                                                <C>           <C>
CURRENT ASSETS:
     Cash                                                                          $   413,742   $   642,145
     Due from broker                                                                 1,433,756       873,901
     Accounts receivable, net of allowance for doubtful accounts of $150,349 for
       2005 and 2004, respectively                                                   4,295,797     4,005,755
     Inventories                                                                     3,153,928     2,258,289
     Prepaid expenses and other current assets                                         675,114       676,395
     Deferred tax asset                                                                178,600       136,900
                                                                                   -----------   -----------

TOTAL CURRENT ASSETS                                                                10,150,937     8,593,385

Property and equipment, at cost, net of accumulated depreciation of $3,546,766
    and $3,354,418 for 2005 and 2004, respectively                                   2,439,610     2,286,936
Deposits and other assets                                                               41,521        33,496
                                                                                   -----------   -----------
               TOTAL ASSETS                                                        $12,632,068   $10,913,817
                                                                                   ===========   ===========

                    - LIABILITIES AND STOCKHOLDERS' EQUITY -
CURRENT LIABILITIES:
     Current portion of term loan - line of credit                                 $    62,000   $   252,000
     Current portion of obligations under capital lease                                 35,567       111,060
     Line of credit borrowings                                                       3,706,969     2,685,045
     Accounts payable and accrued expenses                                           4,122,267     4,658,836
     Income taxes payable - current                                                    399,500       160,000
                                                                                   -----------   -----------

TOTAL CURRENT LIABILITIES                                                            8,326,303     7,866,941

Term loan - line of credit, net of current portion                                     247,820            --
Obligations under capital lease, net of current portion                                  1,988         5,855
Income taxes payable - deferred                                                         59,500        45,200
                                                                                   -----------   -----------

TOTAL LIABILITIES                                                                    8,635,611     7,917,996
                                                                                   -----------   -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
     Preferred stock, par value $.001 per share; 10,000,000 shares authorized;
       none issued                                                                          --            --
     Common stock, par value $.001 per share; 30,000,000 shares authorized,
       3,999,650 shares issued and outstanding for 2005 and 2004, respectively           4,000         4,000
     Additional paid-in capital                                                        867,887       867,887
     Retained earnings                                                               3,124,570     2,123,934
                                                                                   -----------   -----------

TOTAL STOCKHOLDERS' EQUITY                                                           3,996,457     2,995,821
                                                                                   -----------   -----------
        TOTAL LIABILITIES AND STOCKHOLDERS'S EQUITY                                $12,632,068   $10,913,817
                                                                                   ===========   ===========
</TABLE>

See notes to Condensed Financial Statements.


                                       1
<PAGE>

                            COFFEE HOLDING CO., INC.
                         CONDENSED STATEMENTS OF INCOME
               THREE AND SIX MONTHS ENDED APRIL 30, 2005 AND 2004
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                      Six Months Ended                  Three Months Ended
                                                          April 30,                          April 30,
                                                   2005              2004             2005              2004
                                               ------------      ------------      ------------      ------------
<S>                                            <C>               <C>               <C>               <C>
NET SALES                                      $ 18,233,510      $ 12,180,960      $ 10,173,230      $  6,333,012

COST OF SALES                                    13,908,385         8,470,986         7,920,372         4,637,400
                                               ------------      ------------      ------------      ------------

GROSS PROFIT                                      4,325,125         3,709,974         2,252,858         1,695,612
                                               ------------      ------------      ------------      ------------

OPERATING EXPENSES:
     Selling and administrative                   2,381,578         2,054,729         1,113,512         1,128,965
     Officers' salaries                             263,296           246,949           135,975           123,475
                                               ------------      ------------      ------------      ------------

TOTALS                                            2,644,874         2,301,678         1,249,487         1,252,440
                                               ------------      ------------      ------------      ------------

INCOME FROM OPERATIONS                            1,680,251         1,408,296         1,003,371           443,172
                                               ------------      ------------      ------------      ------------

OTHER INCOME (EXPENSE)
   Interest income                                    7,207             6,503             3,937             3,947
   Interest expense                                 (63,222)          (81,596)          (36,752)          (41,215)
                                               ------------      ------------      ------------      ------------
                                                    (56,015)          (75,093)          (32,815)          (37,268)
                                               ------------      ------------      ------------      ------------

INCOME BEFORE INCOME TAXES                        1,624,236         1,333,203           970,556           405,904

   Provision for income taxes                       623,600           595,200           372,200           186,700
                                               ------------      ------------      ------------      ------------

NET INCOME                                     $  1,000,636      $    738,003      $    598,356      $    219,204
                                               ============      ============      ============      ============

Basic  and diluted earnings per share          $        .25      $        .18      $        .15      $        .05
                                               ============      ============      ============      ============

Weighted average common shares outstanding        3,999,650         3,999,650         3,999,650         3,999,650
                                               ============      ============      ============      ============
</TABLE>

See notes to Condensed Financial Statements.


                                       2
<PAGE>

                            COFFEE HOLDING CO., INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                    SIX MONTHS ENDED APRIL 30, 2005 AND 2004
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                     2005              2004
                                                                ------------      ------------
<S>                                                             <C>               <C>
OPERATING ACTIVITIES:
     Net income                                                 $  1,000,636      $    738,003
     Adjustments to reconcile net income to net cash
       provided by (used in) operating activities:
           Depreciation and amortization                             192,347           230,424
           Deferred taxes                                            (27,400)           12,200
         Changes in operating assets and liabilities:
           Due from broker                                          (559,855)          103,252
           Accounts receivable                                      (290,042)          428,686
           Inventories                                              (895,639)         (642,493)
           Prepaid expenses and other current assets                   1,281           134,574
           Accounts payable and accrued expenses                    (536,569)         (177,418)
           Income taxes payable                                      239,500           375,705
                                                                ------------      ------------

Net cash(used in) provided by operating activities                  (875,741)        1,202,933
                                                                ------------      ------------

INVESTING ACTIVITIES:
     Purchases of property and equipment                            (345,022)         (790,882)
     Disposal of fixed assets                                             --           (25,624)
     Security deposits                                                (8,025)          (16,700)
                                                                ------------      ------------

Net cash (used in) investing activities                             (353,047)         (833,206)
                                                                ------------      ------------

FINANCING ACTIVITIES:
     Principal payments on term loan                                (252,000)          (42,000)
     Advances under bank line of credit                            4,016,790        13,255,484
     Principal payments under bank line of credit                 (2,685,045)      (13,305,144)
     Principal payments of obligations under capital leases          (79,360)          (64,210)
     Payments to related parties                                          --           (90,804)
                                                                ------------      ------------

Net cash provided by (used in) financing activities                1,000,385          (246,674)
                                                                ------------      ------------


NET (DECREASE) INCREASE IN CASH                                     (228,403)          123,053

    Cash, beginning of year                                          642,145            73,832
                                                                ------------      ------------

CASH, END OF PERIOD                                             $    413,742      $    196,885
                                                                ============      ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW DATA:
    Interest paid                                               $     47,800      $     81,596
                                                                ============      ============
    Income taxes paid                                           $    155,000      $      7,449
                                                                ============      ============
</TABLE>

See notes to Condensed Financial Statements.


                                       3
<PAGE>

                            COFFEE HOLDING CO., INC.
                          NOTES TO FINANCIAL STATEMENTS
                             April 30, 2005 AND 2004
                                   (Unaudited)

NOTE 1 - BUSINESS ACTIVITIES:

         Coffee Holding Co., Inc. (the "Company"), conducts wholesale coffee
         operations, including manufacturing, roasting, packaging, marketing and
         distributing roasted and blended coffees for private labeled accounts
         and its own brands, and sells green coffee. The Company's sales are
         primarily to customers that are located throughout the United States.

NOTE 2 - BASIS OF PRESENTATION:

         In the opinion of management, the accompanying unaudited condensed
         financial statements reflect all adjustments, consisting of normal
         recurring accruals, necessary to present fairly the financial position
         of the Company as of April 30, 2005, its results of operations and its
         cash flows for the six months ended April 30, 2005 and 2004.
         Information included in the balance sheet as of October 31, 2004 has
         been derived from the Company's audited balance sheet included in the
         Company's Annual Report on Form 10-KSB for the year ended October 31,
         2004 (the "Form 10-KSB") previously filed with the Securities and
         Exchange Commission (the "SEC"). Pursuant to the rules and regulations
         of the SEC for interim financial statements, certain information and
         disclosures normally included in financial statements prepared in
         accordance with accounting principles generally accepted in the United
         States of America have been condensed or omitted from these financial
         statements unless significant changes have taken place since the end of
         the most recent fiscal year. Accordingly, these unaudited condensed
         financial statements should be read in conjunction with the audited
         financial statements and the other information in the Form 10-KSB.

         Operating results for the six months ended April 30, 2005 are not
         necessarily indicative of the results that may be expected for the year
         ending October 31, 2005.

NOTE 3 - INVENTORIES:

         Inventories at April 30, 2005 and October 31, 2004 consisted of the
         following:

                                         April 30, 2005   October 31, 2004
                                         --------------   ----------------

         Packed coffee                      $1,033,175       $  668,413
         Green coffee                        1,441,777        1,051,223
         Packaging supplies                    678,976          538,653
                                            ----------       ----------
         Totals                             $3,153,928       $2,258,289
                                            ==========       ==========

NOTE 4 - HEDGING:

         The Company uses options and futures contracts to partially hedge the
         effects of fluctuations in the price of green coffee beans. Options and
         futures contracts are marked to market with current recognition of
         gains and losses on such positions. The Company does not defer such
         gains and losses since its positions are not considered hedges for
         financial reporting purposes. The Company's accounting for options and
         futures contracts may increase earnings volatility in any particular
         period.


                                       4
<PAGE>

                            COFFEE HOLDING CO., INC.
                          NOTES TO FINANCIAL STATEMENTS
                             April 30, 2005 AND 2004
                                   (Unaudited)

NOTE 4 - HEDGING (Continued):

         At April 30, 2005, the Company held 300 options (generally with terms
         of two months or less) covering an aggregate of 11,250,000 pounds of
         green coffee beans at prices of $1.20, $1.25 and $1.30 per pound. The
         fair market value of these options, which was obtained from major
         financial institutions, was $947,625 at April 30, 2005.

         At April 30, 2004, the Company held 525 options (generally with terms
         of two months or less) covering an aggregate of 19,687,500 pounds of
         green coffee beans at a price of $.70 and $.725 per pound. The fair
         market value of these options, which was obtained from a major
         financial institution, was $291,094 at April 30, 2005.

         The Company acquires futures contracts with longer terms (generally
         three to four months) primarily for the purpose of guaranteeing an
         adequate supply of green coffee. At April 30, 2005, the Company did not
         hold any futures contracts.

         At April 30, 2004, the Company held 4 futures contracts for the
         purchase of 150,000 pounds of coffee at an average price of $ .719 per
         pound for September 2004 contracts. The market price of coffee
         applicable to such contracts was $.714 per pound at that date.

         Included in cost of sales and due from broker for the three and six
         months ended April 30, 2005 and 2004, the Company recorded realized and
         unrealized gains and losses respectively, on these contracts as
         follows:

                                            Three Months Ended April 30,
                                              2005                2004
                                           ------------     ------------
         Gross realized gains              $ 1,503,448      $   744,872
         Gross realized losses             $(1,539,360)     $   (98,581)
         Unrealized gains and (losses)     $   275,580      $   (85,781)

                                            Six Months Ended April 30,
                                               2005              2004
                                           ------------     ------------
         Gross realized gains              $ 2,312,711      $ 1,628,073
         Gross realized losses             $(1,835,803)     $  (143,632)
         Unrealized gains and (losses)     $   483,514      $  (326,274)

NOTE 5 - LINES OF CREDIT:

         In November 2004, the Company agreed to a new financing arrangement
         with "Merrill Lynch Business Financial Services Inc." and terminated
         its prior agreement with `Wells Fargo Business Credit". This new line
         of credit was originally to be for a maximum $4,000,000, expire on
         October 31, 2005 and require monthly interest payments at a rate of
         LIBOR plus 2.4%. This loan is secured by a blanket lien on all the
         assets of the Company and the personal guarantees of two of the
         Company's officer/shareholders and also requires the Company to comply
         with various financial covenants. On January 27, 2005, this agreement
         was amended to (a) reduce the maximum line to $3,500,000 and (b) reduce
         the interest rate to LIBOR plus 2.15%. In March 2005, this Agreement
         was further amended to increase the maximum availability under the line
         of credit to $4,000,000. As of April 30, 2005, the Company was in
         compliance with all financial covenants.


                                       5
<PAGE>

                            COFFEE HOLDING CO., INC.
                          NOTES TO FINANCIAL STATEMENTS
                             April 30, 2005 AND 2004
                                   (Unaudited)

NOTE 5 - LINES OF CREDIT (Continued):

         In April 2005, the Company entered into an additional term loan - line
         of credit with Merrill Lynch Business Financial Services, Inc. in order
         to finance the purchase of roasting equipment. This term loan - line of
         credit is for a maximum amount of $310,000 and requires monthly
         payments of principal (amortized over a 60 month period) and interest
         at a rate of LIBOR plus 2.15%. The term loan - line of credit is
         secured by a blanket lien on all the assets of the Company.

NOTE 6 - OBLIGATIONS UNDER CAPITAL LEASES:

         The Company is a lessee of machinery and equipment under a capital
         lease, which expires in July 2006. The assets and liabilities under
         capital leases are recorded at the lower of the present value of the
         minimum lease payments or the fair value of the asset. The assets are
         being depreciated over the lease term.

         Depreciation expense of assets under capital lease is included in
         depreciation expense and amounted to $15,228 and $30,456, for the three
         months and six months ended April 30, 2005, respectively, and $15,228
         and $30,456 for the three months and six months ended April 30, 2004,
         respectively.

         The interest rates on the capital leases vary from 6.75% to 7.6% per
         annum, which approximates the Company's incremental rate of borrowing
         at the time the lease was entered into.

NOTE 7 - EARNINGS PER SHARE:

         The Company presents "basic" and, if applicable, "diluted" earnings per
         common share pursuant to the provisions of Statement of Financial
         Accounting Standards No. 128, "Earnings per Share". Diluted earnings
         per share are equal to basic earnings per share because the Company had
         no potentially dilutive securities outstanding during the three months
         and six months ended April 30, 2005 and 2004.

NOTE 8 - ECONOMIC DEPENDENCY:

         For the six months ended April 30, 2005, sales to one customer were in
         excess of 10% of the Company's total sales. Sales to this customer were
         approximately $4,839,000 and the corresponding accounts receivable at
         April 30, 2005 from this customer was approximately $800,000.

         For the six months ended April 30, 2004, sales to one customer were in
         excess of 10% of the Company's total sales. Sales to this customer were
         approximately $2,750,000 and the corresponding accounts receivable at
         April 30, 2004 from this customer was approximately $111,000.


                                       6
<PAGE>

                            COFFEE HOLDING CO., INC.
                          NOTES TO FINANCIAL STATEMENTS
                             April 30, 2005 AND 2004
                                   (Unaudited)

NOTE 8 - ECONOMIC DEPENDENCY (Continued):

         For the six months ended April 30, 2005, purchases from two suppliers,
         were in excess of 10% of the Company's total purchases. Purchases from
         these suppliers were approximately $5,045,000 and $1,412,000 and the
         corresponding accounts payable to these suppliers at April 30, 2005
         were approximately $1,198,000 and $237,000, respectively.

         For the six months ended April 30, 2004, purchases from two suppliers,
         were in excess of 10% of the Company's total purchases. Purchases from
         these suppliers were approximately $3,723,000 and $1,081,000 and the
         corresponding accounts payable to these suppliers at April 30, 2004
         were approximately $304,000 and $83,000, respectively.

NOTE 9 - PUBLIC OFFERING

         The Company has entered into an agreement with Maxim Group LLC
         ("Maxim") for Maxim to serve as the Company's financial advisors and
         lead managing underwriter for a public offering of the Company's common
         stock. Subsequently, Maxim and Joseph Stevens & Company, Inc. (Joseph
         Stevens") entered into an agreement pursuant to which Joseph Stevens
         agreed to act as managing underwriter and Maxim agreed to participate
         in the underwriting syndicate for the offering. The offering closed on
         May 6, 2005, subsequent to the balance sheet date, and raised
         approximately $5.7 million, after underwriting commissions and offering
         expenses. In addition, the underwriters have the right to purchase, for
         a period of forty-five days following the public offering, up to an
         additional 210,000 shares of common stock at the public offering price
         of $5.00 per share less the underwriting discount (eight percent) to
         cover over-allotments, if any. The Company paid $25,000 to Maxim upon
         execution of the agreement and paid an additional $25,000 upon the
         filing of a registration statement for the proposed offering with the
         United States Securities and Exchange Commission, which amount shall be
         split between Joseph Stevens and Maxim. Upon the completion of the
         offering, the Company paid to Joseph Stevens and Maxim a
         non-accountable expense allowance of $210,000 less amounts previously
         paid to Maxim, and will pay an additional three percent of any proceeds
         derived from the over-allotment. The Company also sold to Joseph
         Stevens and Maxim for an aggregate of $100, warrants to purchases to
         ten percent of the shares being offered at 120% of the offering price.
         The warrants are exercisable for a period of five years and contain
         provisions for cashless exercise, anti-dilution and piggyback
         registration rights.

NOTE 10 - NON-QUALIFIED DEFERRED COMPENSATION PLAN:

         In December 2004, the Company established the "Coffee Holding Co., Inc.
         Non-Qualified Deferred Compensation Plan". Currently, there is only one
         participant in the plan. Within the plan guidelines, this employee is
         deferring a portion of his current salary and bonus.


                                       7
<PAGE>

Item 2. Management's Discussion and Analysis or Plan of Operation

Cautionary Note on Forward Looking Statements

      This report contains forward-looking statements made pursuant to the safe
harbor provisions of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements typically are identified by use of terms such as
"may," "will," "should," "plan," "expect," "anticipate," "estimate" and similar
words, although some forward-looking statements are expressed differently.
Forward-looking statements represent our management's judgment regarding future
events. Although we believe that the expectations reflected in such
forward-looking statements are reasonable, we can give no assurance that such
expectations will prove to be correct. All statements other than statements of
historical fact included in this report regarding our financial position,
business strategy, products, products under development, markets, budgets,
plans, or objectives for future operations are forward-looking statements. We
cannot guarantee the accuracy of the forward-looking statements, and you should
be aware that our actual results could differ materially from those contained in
the forward-looking statements. We do not undertake and specifically disclaim
any obligation to revise or update any forward-looking statements to reflect the
occurrence of anticipated or unanticipated events or circumstances after the
date of such statements. These risks could cause our actual results for fiscal
year 2005 and beyond to differ materially from those expressed in any
forward-looking statements by, or on behalf of, us.

Overview

      We are an integrated wholesale coffee roaster and dealer in the United
States. Our operations have primarily focused on the following areas of the
coffee industry:

      o     the sale of wholesale specialty green coffee;

      o     the roasting, blending, packaging and sale of private label coffee;
            and

      o     the roasting, blending, packaging and sale of our seven brands of
            coffee.

      Our operating results are affected by a number of factors including:

      o     the level of marketing and pricing competition from existing or new
            competitors in the coffee industry;

      o     our ability to retain existing customers and attract new customers;

      o     fluctuations in purchase prices and supply of green coffee and in
            the selling prices of our products;

      o     the success of our hedging strategy; and

      o     our ability to manage inventory and fulfillment operations and
            maintain gross margins.


                                       8
<PAGE>

      Our net sales are driven primarily by the success of our sales and
marketing efforts and our ability to retain existing customers and attract new
customers. For this reason, we have made the strategic decision to invest in
measures that will increase net sales. In February 2004, we acquired certain
assets of Premier Roasters. We also hired a West Coast Brand Manager to market
our S&W brand and to increase sales of S&W coffee to new customers and increased
attendance at trade shows to promote our food service and private label coffee
business. In the last twelve months, we also hired third party marketing
specialists to increase the sale of our branded coffee through label redesigns
and new distribution. As a result of these efforts, net sales increased in our
specialty green coffee, private label and branded coffee business lines in both
dollars and pounds sold since the date of the acquisition. In addition, we
increased the number of our customers in all three areas.

      Our net sales are also affected by the price of green coffee. We import
green coffee from Colombia, Mexico, Kenya, Brazil and Uganda. The supply and
price of coffee beans are subject to volatility and are influenced by numerous
factors which are beyond our control. For example, coffee crops in Brazil, which
produces one-third of the world's green coffee, are susceptible to frost in June
and July and drought in September, October and November. However, because we
purchase coffee from a number of countries and are able to freely substitute one
country's coffee for another in our products, price fluctuations in one country
generally have not had a material impact on the price we pay for coffee.
Accordingly, price fluctuations in one country generally have not had a material
effect on our results of operations, liquidity and capital resources. Because we
generally have been able to pass green coffee price increases through to
customers, increased prices of green coffee generally result in increased net
sales. However, increased green coffee prices also generally result in increased
cost of sales. Cost of sales consists primarily of the cost of green coffee and
packaging materials and realized and unrealized gains or losses on hedging
activity.

      Historically, we have used short-term coffee futures and options contracts
primarily for the purpose of partially hedging and minimizing the effects of
changing green coffee prices and to reduce our cost of sales. In addition,
during the latter half of fiscal 2000, we began to acquire futures contracts
with longer terms, generally three to four months, primarily for the purpose of
guaranteeing an adequate supply of green coffee at favorable prices. Although
the use of these derivative financial instruments has generally enabled us to
mitigate the effect of changing prices, no strategy can entirely eliminate
pricing risks and we generally remain exposed to loss when prices decline
significantly in a short period of time, and we generally remain exposed to
supply risk in the event of non-performance by the counter-parties to any
futures contracts. If the hedges that we enter do not adequately offset the
risks of coffee bean price volatility or our hedges result in losses, our cost
of sales may increase, resulting in a decrease in profitability.

      In February 2004, we acquired certain assets of Premier Roasters, a
roaster-dealer located in La Junta, Colorado, for $825,000. The assets purchased
by us include all of the operating equipment located at Premier Roasters' La
Junta and Rocky Ford, Colorado locations, as well as all labels for all of
Premier Roasters' coffee products. In connection with the acquisition of these
assets, we reached an agreement with the City of La Junta, Colorado on a 20-year
lease for a 50,000 square foot facility in La Junta. We are using the assets
that we purchased to expand our integrated wholesale coffee roaster and dealer
operations to the Western United States. In connection with this transaction, we
also entered into a licensing agreement with Del Monte Corporation for the
exclusive right to use the S&W and IL CLASSICO trademarks, including Premium,
Premium Decaf, French Roast, Colombian, Colombian Decaf, Swiss Water Decaf,
Kona, and Mellow'd Roast lines, in connection with the production, manufacture
and sale of ground coffee for distribution to retail customers in the United
States and certain other countries approved by Del Monte Corporation.


                                       9
<PAGE>

      We believe that our new La Junta, Colorado facility will allow us to grow
our business and increase sales to new and existing customers in the Western
United States. By operating out of two facilities, we will now be able to
compete aggressively throughout the United States as we have gained new
economies of scale in both manufacturing and logistical efficiencies which were
unavailable in the past while operating solely out of our New York facility. In
addition, we intend to broaden our customer base and increase penetration with
existing customers by expanding the S&W label from a well-known brand on the
West coast to a well-known brand throughout the entire continental United
States.

      On May 6, 2005, we concluded the public offering of 1,400,000 shares of
our common stock at a price of $5.00 per share. After underwriting discounts and
commissions and offering expenses, we received net proceeds of approximately
$5.7 million in the offering. The underwriters have been granted an option for a
period of 45 days to purchase up to an aggregate of 210,000 additional shares of
common stock from us to cover over-allotments, if any. While we have not used
any of the offering proceeds, we intend to use the proceeds to implement a
branded sales and marketing campaign, to purchase equipment for our La Junta,
Colorado facility, to grow our food service distribution and for general
corporate purposes, including working capital and capital expenditures. As
strategic opportunities arise, we may use the proceeds of the offering to fund
acquisitions, licensing and other strategic alliances.

Critical Accounting Policies and Estimates

      The preparation of financial statements and related disclosures in
conformity with accounting principles generally accepted in the United States
requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes. Estimates are used
for, but not limited to, the accounting for the allowance for doubtful accounts,
inventories, income taxes and loss contingencies. Management bases its estimates
on historical experience and on various other assumptions that are believed to
be reasonable under the circumstances. Actual results could differ from these
estimates under different assumptions or conditions.

      We believe the following critical accounting policies, among others, may
be impacted significantly by judgment, assumptions and estimates used in the
preparation of the financial statements:

      o     We recognize revenue in accordance with Securities and Exchange
            Commission Staff Accounting Bulletin No. 104, "Revenue Recognition"
            ("SAB 104"). Under SAB 104, revenue is recognized at the point of
            passage to the customer of title and risk of loss, when there is
            persuasive evidence of an arrangement, the sales price is
            determinable, and collection of the resulting receivable is
            reasonably assured. We generally recognize revenue at the time of
            shipment. Sales are reflected net of discounts and returns.


                                       10
<PAGE>

      o     Our allowance for doubtful accounts is maintained to provide for
            losses arising from customers' inability to make required payments.
            If there is deterioration of our customers' credit worthiness and/or
            there is an increase in the length of time that the receivables are
            past due greater than the historical assumptions used, additional
            allowances may be required. For example, every additional one
            percent of our accounts receivable that becomes uncollectible would
            reduce our operating income by approximately $44,000.

      o     Inventories are stated at cost (determined on a first-in, first-out
            basis). Based on our assumptions about future demand and market
            conditions, inventories are subject to be written-down to market
            value. If our assumptions about future demand change and/or actual
            market conditions are less favorable than those projected,
            additional write-downs of inventories may be required.

      o     We account for income taxes in accordance with Statement of
            Financial Accounting Standards No. 109, "Accounting for Income
            Taxes" ("SFAS No. 109"). Under SFAS No. 109, deferred tax assets and
            liabilities are determined based on the liabilities, using enacted
            tax rates in effect for the year in which the differences are
            expected to reverse. Deferred tax assets are reflected on the
            balance sheet when it is determined that it is more likely than not
            that the asset will be realized. Accordingly, our net deferred tax
            asset of $119,100 could need to be written off if we do not remain
            profitable.

Comparison of Results of Operations

Three Months Ended April 30, 2005 Compared to the Three Months Ended April 30,
2004

      Net Income. Net income increased $379,152, or 173.0%, to $598,366 or $.15
per share for the three months ended April 30, 2005 compared to $219,204 or $.05
per share for the three months ended April 30, 2004. The increase in net income
primarily reflects an increase in net sales offset by an increase in cost of
sales.

      Net Sales. Net sales totaled $10,173,230 for the three months ended April
30, 2005, an increase of $3,840,218 or 60.6% from $6,333,012 for the three
months ended April 30, 2004. The increase in net sales reflects increased sales
of green coffee of $1,668,394. The number of our customers in the specialty
green coffee area grew approximately 9.8% from April 30, 2004 to 280 customers
at April 30, 2005. These customers are predominately independent
gourmet/specialty roasters, some of whom own their own retail outlets. Sales to
new customers in this area historically start slowly because many of these
companies are start up ventures. Because the specialty green coffee area is the
fastest growing segment of the coffee market, we believe that our customer base
and sales will grow in this area. The increase in net sales also reflects
increased sales of branded and private label coffee. The increase in the price
of the underlying commodity (coffee) also contributed to the increase in net
sales.


                                       11
<PAGE>

      Cost of Sales. Cost of sales for the three months ended April 30, 2005 was
$7,920,372 or 77.9% of net sales, as compared to $4,637,400 or 73.2% of net
sales for the three months ended April 30, 2004. Cost of sales consists
primarily of the cost of green coffee and packaging materials and realized and
unrealized gains or losses on hedging activity. The increase in cost of sales
reflects increased purchases of green coffee in the amount of approximately
$2,450,000, an increase in packaging costs associated with the increase in net
sales of approximately $289,000 and a 3% increase in the cost of coffee cans
beginning in January of 2005, higher green coffee prices during the period as
prices increased $.66 per pound year to year, and a decrease of $320,842 in
gains on futures contracts. As the price of coffee is cyclical and volatile and
subject to many factors, including weather, politics and economics, we are
unable to predict the purchase price of green coffee for fiscal 2005. We began
to acquire futures contracts with longer terms (generally three to four months)
primarily for the purpose of guaranteeing an adequate supply of green coffee at
favorable prices beginning in the latter half of fiscal 2000 and continuing
through fiscal 2004. As the price of green coffee beans continued to increase,
we used our favorable inventory position to increase our margins. We had net
gains on futures contracts of $239,668 for the three months ended April 30, 2005
compared to $560,510 for the comparable period in 2004. The use of these
derivative financial instruments has enabled us to mitigate the effect of
changing prices during these periods and to be more competitive with our
pricing.

      Gross Profit. Gross profit for the three months ended April 30, 2005 was
$2,252,858, an increase of $557,246, or 32.9%, from $1,695,612 for the three
months ended April 30, 2004. Gross profit as a percentage of net sales decreased
by 4.7% to 22.1% for the three months ended April 30, 2005 from 26.8% for the
same period in 2004. The increase in gross profit was primarily attributable to
increased net sales during the first three months of 2005 compared to the first
three months of 2004, while the decrease in gross profit as a percentage of net
sales was due to an increase in costs of sales due to higher green coffee and
packaging costs, partially offset by higher selling prices.

      Operating Expenses. Total operating expenses decreased $2,953 to
$1,249,487 for the three months ended April 30, 2005 from $1,252,440 for the
same period in 2004 primarily due to decreases in selling and administrative
expenses offset by increased officers' salaries. Selling and administrative
expenses decreased $15,453 or 1.4% to $1,113,512 for the three months ended
April 30, 2005 from $1,128,965 for the same period in 2004. The decrease in
selling and administrative expenses reflects several factors, including
increases of approximately $46,000 in utilities, $28,000 in insurance and
benefits and $39,000 in shipping expenses, and decreases of $66,000 in
depreciation, $25,000 in professional fees and $20,000 in advertising and
promotion.

      The increase in shipping expenses reflects the increase in pounds of
coffee sold, higher rates caused by increased fuel surcharges and gasoline
prices, and the addition of new customers during the period. We believe that
these changes reflect our strategic decision to invest in measures that will
increase net sales on a present and future basis. The increase in utilities and
insurance and benefits reflect the increased costs of operating two facilities.

      Officers' salaries increased $12,500 to $135,975 for the three months
ended April 30, 2005 from $123,475 for the three months ended April 30, 2004.


                                       12
<PAGE>

      Other Expense. Other expense-net decreased $4,453 or 11.9% from $37,268
for the three months ended April 30, 2004 to $32,815 for the three months ended
April 30, 2005, due to decreased borrowings between the periods.

      Income Before Taxes. We had income of $970,556 before income taxes for the
three months ended April 30, 2005 compared to income of $405,904 before income
taxes for the three months ended April 30, 2004. The increase was attributable
primarily to increased net sales due to higher selling prices on both branded
and private label products.

      Income Taxes. Our provision for income taxes for the three months ended
April 30, 2005 totaled $372,200 (38.3% of income before income taxes) compared
to $186,700 (46.0% of income before income taxes) for the three months ended
April 30, 2004 as a result of increased income before taxes.

Six Months Ended April 30, 2005 Compared to the Six Months Ended April 30, 2004

      Net Income. Net income increased $262,633, or 35.6%, to $1,000,636 or $.25
per share for the six months ended April 30, 2005 compared to $738,003 or $.18
per share for the six months ended April 30, 2004. The increase in net income
primarily reflects an increase in net sales offset by an increase in cost of
sales and operating expenses.

      Net Sales. Net sales totaled $18,233,510 for the six months ended April
30, 2005, an increase of $6,052,550 or 49.7% from $12,180,960 for the six months
ended April 30, 2004. The increase in net sales reflects increased sales of
green coffee of $2,740,905. The number of our customers in the specialty green
coffee area grew approximately 9.8% from April 30, 2004 to 280 customers at
April 30, 2005. These customers are predominately independent gourmet/specialty
roasters, some of whom own their own retail outlets. Sales to new customers in
this area historically start slowly because many of these companies are start up
ventures. Because the specialty green coffee area is the fastest growing segment
of the coffee market, we believe that our customer base and sales will grow in
this area. The increase in net sales also reflects increased sales of branded
and private label coffee. The increase in the price of the underlying commodity
(coffee) also contributed to the increase in net sales.

      Cost of Sales. Cost of sales for the six months ended April 30, 2005 was
$13,908,385 or 76.3% of net sales, as compared to $8,470,986 or 69.5% of net
sales for the six months ended April 30, 2004. Cost of sales consists primarily
of the cost of green coffee and packaging materials and realized and unrealized
gains or losses on hedging activity. The increase in cost of sales reflects
increased purchases of green coffee in the amount of approximately $3,859,000,
an increase in packaging costs associated with the increase in net sales of
approximately $707,000 and a 5% increase in the cost of coffee cans beginning in
January of 2005, higher green coffee prices during the period as prices
increased $.66 per pound year to year, and a decrease of $197,745 in net gains
on futures contracts. As the price of coffee is cyclical and volatile and
subject to many factors, including weather, politics and economics, we are
unable to predict the purchase price of green coffee for fiscal 2005. We began
to acquire futures contracts with longer terms (generally three to four months)
primarily for the purpose of guaranteeing an adequate supply of green coffee at
favorable prices beginning in the latter half of fiscal 2000 and continuing
through fiscal 2004. As the price of green coffee beans continued to increase,
we used our favorable inventory position to increase our margins. We had net
gains on futures contracts of $960,422 for the six months ended April 30, 2005
compared to $1,158,167 for the comparable period in 2004. The use of these
derivative financial instruments has enabled us to mitigate the effect of
changing prices during these periods and to be more competitive with our
pricing.


                                       13
<PAGE>

      Gross Profit. Gross profit for the six months ended April 30, 2005 was
$4,325,125, an increase of $615,151, or 16.6%, from $3,709,974 for the six
months ended April 30, 2004. Gross profit as a percentage of net sales decreased
by 6.8% to 23.7% for the six months ended April 30, 2005 from 30.5% for the same
period in 2004. The increase in gross profit was primarily attributable to
increased net sales during the first six months of 2005 compared to the first
six months of 2004, while the decrease in gross profit as a percentage of net
sales was due to an increase in costs of sales due to higher green coffee and
packaging costs, partially offset by higher selling prices.

      Operating Expenses. Total operating expenses increased $343,196 or 14.9%
to $2,644,874 for the six months ended April 30, 2005 from $2,301,678 for the
same period in 2004 primarily due to increases in selling and administrative
expenses. Selling and administrative expenses increased $326,849 or 15.9% to
$2,381,578 for the six months ended April 30, 2005 from $2,054,729 for the same
period in 2004. The increase in selling and administrative expenses reflects
several factors, including increases of approximately $129,000 in utilities,
$117,000 in insurance and benefits, $90,000 in shipping expenses and $58,000 in
commissions, partially offset by a $32,000 decrease in advertising and
promotion.

      The increase in shipping expenses reflects the increase in pounds of
coffee sold, higher rates caused by increased fuel surcharges and gasoline
prices, and the addition of new customers during the period. We believe that
these changes reflect our strategic decision to invest in measures that will
increase net sales on a present and future basis. The increases in utilities and
insurance and benefits reflect the increased costs of operating two facilities.
The increase in commissions reflect higher net sales made by employees receiving
commission-based compensation. The decrease in advertising and promotion
reflects less discounting of our branded and private label products due to
higher selling prices by the other national brands.

      Officers' salaries increased $16,347 to $263,296 for the six months ended
April 30, 2005 from $246,949 for the six months ended April 30, 2004.

      Other Expense. Other expense-net decreased $19,078 or 25.4% from $75,093
for the six months ended April 30, 2004 to $56,015 for the six months ended
April 30, 2005, due to decreased borrowings between the periods.

      Income Before Taxes. We had income of $1,624,326 before income taxes for
the six months ended April 30, 2005 compared to income of $1,333,203 before
income taxes for the six months ended April 30, 2004. The increase was
attributable primarily to increased net sales.

      Income Taxes. Our provision for income taxes for the six months ended
April 30, 2005 totaled $623,600 (38.4% of income before income taxes) compared
to $595,200 (44.6% of income before income taxes) for the six months ended April
30, 2004 as a result of increased income before taxes.


                                       14
<PAGE>

Liquidity and Capital Resources

      As of April 30, 2005, we had working capital of $1,824,634 which
represented a $1,098,190 increase from our working capital of $726,444 as of
October 31, 2004, and total stockholders' equity of $3,996,457, which increased
by $1,000,636 from our total stockholders' equity of $2,995,821 as of October
31, 2004. Our working capital increased primarily due to an $895,639 increase in
inventories, an increase in cash due from broker of $559,855, and a decrease in
accounts payable and accrued expenses of $536,569, offset by an increase in line
of credit and term loan - line of credit borrowings of $1,331,744 and a $290,042
increase in accounts receivable, net of allowance for doubtful accounts.

      As of October 31, 2004, we had a credit facility with Wells Fargo Business
Credit for a revolving line of credit of up to $5,000,000 based on eligible
trade accounts receivable and inventories and a term loan of up to $750,000
based on eligible equipment. The line of credit provided for borrowings of up to
85% of our eligible trade accounts receivable and 60% of eligible inventories.

      In November 2004, we refinanced our credit facility by entering into a new
financing arrangement with Merrill Lynch Business Financial Services Inc. and
terminating our prior agreement with Wells Fargo Business Credit. This new line
of credit is for a maximum of $4,000,000, expires on October 31, 2005 and
requires monthly interest payments at a rate of LIBOR plus 2.15% (an effective
rate of 5.24% at April 30, 2005). This line of credit is secured by a blanket
lien on all of our assets and the personal guarantees of Andrew Gordon and David
Gordon, two of our officers and directors. As of April 30, 2005, we had
$4,016,789 outstanding under the new line of credit as compared to an
outstanding balance of $2,685,045 under the Wells Fargo line of credit at
October 31, 2004.

      The new credit facility contains covenants that place restrictions on our
operations. Among other things, these covenants: require us to maintain certain
financial ratios; require us to maintain a minimum net worth; and prohibit us
from merging with or into other companies, acquiring all or substantially all of
the assets of other companies, or selling all or substantially all of our assets
without the consent of the lender. These restrictions could adversely impact our
ability to implement our business plan, or raise additional capital, if needed.
In addition, if we default under our existing credit facility or if our lender
demands payment of a portion or all of our indebtedness, we may not have
sufficient funds to make such payments. As of April 30, 2005, we believe we were
in compliance with all covenants contained in the credit facility.

      In April 2005, we entered into an additional term loan - line of credit
with Merrill Lynch Business Financial Services, Inc. in order to finance the
purchase of roasting equipment. This term loan - line of credit is for a maximum
amount of $310,000 and requires monthly payments of principal (amortized over a
60 month period) and interest at a rate of LIBOR plus 2.15%. The term loan -
line of credit is secured by a blanket lien on all of our assets.


                                       15
<PAGE>

      We also lease machinery and equipment under capital leases which expire in
July 2006. The interest rates on the capital leases vary from 6.75% to 7.6% per
annum. The outstanding balance on the capital leases aggregated $37,555 at April
30, 2005 compared to $116,915 at October 31, 2004.

      For the six months ended April 30, 2005, our operating activities used net
cash of $875,741 as compared to the six months ended April 30, 2004 when
operating activities provided net cash of $1,202,933. The decreased cash flow
from operations for the six months ended April 30, 2005 was primarily due to an
increase of $895,639 in inventories, a $559,855 increase in cash due from
broker, and a $290,042 increase in accounts receivable, partially offset by a
$239,500 increase in income taxes payable.

      For the six months ended April 30, 2005, our investing activities used net
cash of $353,047 as compared to the six months ended April 30, 2004 when net
cash used by investing activities was $833,206. The increased cash flow from
investing activities reflects the purchase of property and equipment from
Premier Roasters in February 2004. During the six months ended April 30, 2005,
we purchased a gas-fired fully-automatic controlled coffee roasting machine for
the Colorado facility.

      For the six months ended April 30, 2005, our financing activities provided
net cash of $1,000,385 as compared to the six months ended April 30, 2004 when
net cash used by financing activities was $246,674. The increased cash flow from
financing activities was primarily due to an increase in net funding under our
line of credit. Net funding on our line of credit increased to $1,331,745 for
the six months ended April 30, 2005 compared to net payment of $49,600 for the
six months ended April 30, 2004.

      In February, 2004, we acquired certain assets of Premier Roasters for
$825,000. In addition, we entered into an agreement with the City of La Junta,
Colorado to lease a 50,000 square foot facility for $8,341 per month. We do not
believe that the purchase price or costs associated with operating a second
facility will have a material effect on our future cash flow or liquidity
position. We believe that the costs associated with operating the second
facility will be mitigated by the new economies of scale in both manufacturing
and logistical efficiencies which were unavailable in the past while operating
solely out of our New York facility and increased sales to new and existing
customers in the Western United States.

      On May 6, 2005, subsequent to the balance sheet date, we concluded the
public offering of 1,400,000 shares of our common stock at a price of $5.00 per
share. After underwriting discounts and commissions and offering expenses, we
received net proceeds of approximately $5.7 million in the offering. The
underwriters have been granted an option for a period of 45 days to purchase up
to an aggregate of 210,000 additional shares of common stock from us to cover
over-allotments, if any. While we have not used any of the offering proceeds, we
intend to use the proceeds to implement a branded sales and marketing campaign,
to purchase equipment for our La Junta, Colorado facility, to grow our food
service distribution and for general corporate purposes, including working
capital and capital expenditures.


                                       16
<PAGE>

      We expect to fund our operations, including paying our liabilities,
funding capital expenditures and making required payments on our debts, through
October 31, 2005 with the proceeds from our public offering, cash provided by
operating activities and the use of our credit facility. In addition, an
increase in eligible accounts receivable and inventory would permit us to make
additional borrowings under our line of credit. We also believe we could, if
necessary, obtain additional loans by mortgaging our headquarters.

Market Risks

      Market risks relating to our operations result primarily from changes in
interest rates and commodity prices as further described below.

Interest Rate Risks

      We are subject to market risk from exposure to fluctuations in interest
rates. At April 30, 2005, our debt consisted of $37,555 of fixed rate debt on
the capital leases and $4,016,789 of variable rate debt under our line of credit
and term loan - line of credit. At April 30, 2005, interest on the variable rate
debt was payable primarily at 5.24% (or 2.15% above LIBOR) for the line of
credit and term loan - line of credit. We do not expect changes in interest
rates to have a material effect on results of operations or cash flows in fiscal
2005, although there can be no assurance that interest rates will not
significantly change.

Commodity Price Risks

      The supply and price of coffee beans are subject to volatility and are
influenced by numerous factors which are beyond our control. Historically, we
have used short-term coffee futures and options contracts primarily for the
purpose of partially hedging and minimizing the effects of changing green coffee
prices, as further explained in Note 4 of the notes to financial statements. In
addition, during the latter half of fiscal 2000, we began to acquire futures
contracts with longer terms (generally three to four months) primarily for the
purpose of guaranteeing an adequate supply of green coffee. The use of these
derivative financial instruments has enabled us to mitigate the effect of
changing prices although we generally remain exposed to loss when prices decline
significantly in a short period of time and remain at higher levels, preventing
us from obtaining inventory at favorable prices. We generally have been able to
pass green coffee price increases through to customers, thereby maintaining our
gross profits. However, we cannot predict whether we will be able to pass
inventory price increases through to our customers in the future.

      At April 30, 2005, we held 300 options (generally with terms of two months
or less) covering an aggregate of 11,250,000 pounds of green coffee beans at
prices of $1.20, $1.25 and $1.30 per pound. The fair market value of these
options, which was obtained from major financial institutions, was $947,625 at
April 30, 2005.

      We acquire futures contracts with longer terms (generally three to four
months) primarily for the purpose of guaranteeing an adequate supply of green
coffee. At April 30, 2005, we did not hold any longer-term futures contracts.


                                       17
<PAGE>

Off-Balance Sheet Arrangements

      We do not have any off-balance sheet arrangements that have or are
reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations,
liquidity, capital expenditures or capital resources that is material to
investors.

Item 3. Controls and Procedures

      Management, including our President, Chief Executive Officer and Chief
Financial Officer, has evaluated the effectiveness of our disclosure controls
and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of
the end of the period covered by this report. Based upon that evaluation, the
President, Chief Executive Officer and Chief Financial Officer concluded that
the disclosure controls and procedures were effective to ensure that information
required to be disclosed in the reports that we file and submit under the
Exchange Act is (i) recorded, processed, summarized and reported as and when
required and (ii) accumulated and communicated to the Company's management,
including its principal executive officer and principal financial officer, as
appropriate to allow timely discussions regarding disclosure.

      There have been no changes in our internal control over financial
reporting identified in connection with the evaluation that occurred during our
last fiscal quarter that has materially affected, or that is reasonably likely
to materially affect, our internal control over financial reporting.


                                       18
<PAGE>

                          Part II -- OTHER INFORMATION

Item 1. Legal Proceedings

      None

Item 2. Unregistered Sales of Equity in Securities and Use of Proceeds

      On May 6, 2005, we concluded the public offering of 1,400,000 shares of
our common stock at a price of $5.00 per share. After underwriting discounts and
commissions and offering expenses, we received net proceeds of approximately
$5.7 million in the offering. The underwriters have been granted an option for a
period of 45 days to purchase up to an aggregate of 210,000 additional shares of
common stock from us to cover over-allotments, if any. While we have not used
any of the offering proceeds, we intend to use the proceeds to implement a
branded sales and marketing campaign, to purchase equipment for our La Junta,
Colorado facility, to grow our food service distribution and for general
corporate purposes, including working capital and capital expenditures.

Item 3. Defaults upon Senior Securities

      None

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

      On April 25, 2005, the Company held its annual meeting of stockholders. At
the meeting, 3,259,600 shares, representing a majority of the issued and
outstanding shares of common stock of the Company, were represented. The
following is a description of the matters voted on at the annual meeting:

      The following individuals, constituting the full Board of Directors, were
elected to the Company's Board of Directors for terms of one year each: Andrew
Gordon, David Gordon, Gerard DeCapua and Daniel Dwyer.

      The appointment of Lazar Levine & Felix as independent auditors of the
Company for the fiscal year ended October 31, 2005 was ratified.

      The Company's Articles of Incorporation and Bylaws were amended and
restated to modernize them and provide for certain anti-takeover provisions.



                                       19
<PAGE>

         The proposals submitted to shareholders and the tabulation of votes for
each proposal were as follows:

<TABLE>
<CAPTION>
                                                       Votes For           Votes Withheld
                                                       ---------           --------------
<S>                                                    <C>                       <C>                     <C>
Election of Directors                                  3,259,600                 0

                                                       Votes For           Votes Against         Votes Abstaining
                                                       ---------           -------------         ----------------
Ratification of Appointment of Lazar Levine & Felix    3,259,600                 0                       0

Amend and Restate Articles of Incorporation            3,259,600                 0                       0

Amend and Restate Bylaws                               3,259,600                 0                       0
</TABLE>

Item 5. Other Information

      (a)   The Company's Non-Qualified Deferred Compensation Plan, which was
            previously disclosed in the Company's Form 10-KSB, filed with the
            Securities and Exchange Commission on February 10, 2005, is attached
            as Exhibit 10.19.

      (b)   None


Item 6. Exhibits

      (a)   Exhibits

      10.19 Coffee Holding Co., Inc. Non-Qualified Deferred Compensation Plan

      31.1  Rule 13a - 14(a)/15d - 14a Certification.

      32.1  Section 1350 Certification.


                                       20
<PAGE>

                                   SIGNATURES

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


                                          Coffee Holding Co., Inc.
                                          --------------------------------------
                                          (Registrant)




                                          By: /s/ Andrew Gordon
                                              ----------------------------------
                                              Andrew Gordon
                                              President, Chief Executive Officer
                                              and Chief Financial Officer


June 14, 2005


                                       21