##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



Form 10-Q



---



(Mark One)

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



For the quarterly period ended June 30, 2004



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 1-9083



---



TREECON RESOURCES, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Nevada                                                         |  | 23-2708876                          
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification Number)



6004 South U.S.
Highway 59

Lufkin, Texas 75901

(Address of principal executive offices)



(936) 634-3365

(Registrants telephone number, including area code)



---



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



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



As of August 10, 2004, there were 18,615,464 shares of the issuers common stock, $.01 par value, outstanding.



---



---

##### Table of Contents

TREECON RESOURCES, INC.

FORM 10-Q

QUARTER ENDED JUNE 30, 2004



TABLE OF CONTENTS



|                               |  |                                                                                               |  |                                                                                                               |  |   
|------------------------------ |  | --------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------- |  | --
|                               |  | Page No.                                                                                     
|PART I  FINANCIAL INFORMATION |  |                                                                                              
|                               | 
|Item 1. Financial Statements   |  |                                                                                              
|                               |  |                                                                                               | 
|                               |  |                                                                                               |  | Condensed Consolidated Balance Sheets as of June 30, 2004 (unaudited) and September 30, 2003                  |  | 3 
|                               |  |                                                                                               | 
|                               |  |                                                                                               |  | Condensed Consolidated Statements of Operations for the Three Months Ended June 30, 2004 and 2003 (unaudited) |  | 5 
|                               |  |                                                                                               | 
|                               |  |                                                                                               |  | Condensed Consolidated Statements of Operations for the Nine Months Ended June 30, 2004 and 2003 (unaudited)  |  | 6 
|                               |  |                                                                                               | 
|                               |  |                                                                                               |  | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2003 and 2002 (unaudited)  |  | 7 
|                               |  |                                                                                               | 
|                               |  |                                                                                               |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                              |  | 10
|                               |  |                                                                                              
|                               |  | Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 13                                                                                                           
|                               |  |                                                                                              
|                               |  | Item 3.
Quantitative and Qualitative Disclosures about Market Risk                            |  | 23                                                                                                           
|                               |  |                                                                                              
|                               |  | Item 4.
Controls and Procedures                                                               |  | 23                                                                                                           
|                               | 
|PART II 
OTHER INFORMATION    |  |                                                                                              
|                               |  |                                                                                              
|                               |  | Item 1.
Legal Proceedings                                                                     |  | 25                                                                                                           
|                               |  |                                                                                              
|                               |  | Item 6.
Exhibits and Reports on Form 8-K                                                      |  | 25                                                                                                           
|                               |  |                                                                                              
|                               |  | SIGNATURES                                                                                    |  | 26                                                                                                           
|                               |  |                                                                                              
|                               |  | EXHIBITS FILED WITH THIS FORM 10-Q                                                            |  | 27                                                                                                           



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS



Assets



|                                                                                      |  |               |            |   |                   |   |            |  
|------------------------------------------------------------------------------------- |  | ------------- | ---------- | - | ----------------- | - | ---------- | -
|                                                                                      |  | June 30, 2004 |            |   | September 30,2003 |  
|                                                                                      |  | (Unaudited)   |            |   | (Note 2)          |  
|Current assets:                                                                       |  |               |            |   |                   |   |            |  
|Cash                                                                                  |  | $             | 2,427,334  |   |                   | $ | 2,562,705  |  
|Receivables, net of allowance for doubtful accounts of $547,416 and $763,691          |  |               |            |   |                   |   |            |  
|Trade accounts                                                                        |  |               | 1,757,299  |   |                   |   | 2,190,003  |  
|Sales contracts                                                                       |  |               | 3,456,831  |   |                   |   | 2,295,723  |  
|Notes                                                                                 |  |               | 1,998,609  |   |                   |   | 2,008,960  |  
|Related parties                                                                       |  |               | 91,771     |   |                   |   | 716,057    |  
|Inventories                                                                           |  |               | 8,739,347  |   |                   |   | 9,134,123  |  
|Prepaid expenses and other                                                            |  |               | 1,077,899  |   |                   |   | 1,045,110  |  
|                                                                                      |  |               |            |   |                   |   |            |  
|Total current assets                                                                  |  |               | 19,549,090 |   |                   |   | 19,952,681 |  
|                                                                                      |  |               |            |   |                   |   |            |  
|Property and equipment, at cost                                                       |  |               |            |   |                   |   |            |  
|Land                                                                                  |  |               | 658,930    |   |                   |   | 658,930    |  
|Buildings and improvements                                                            |  |               | 5,184,406  |   |                   |   | 5,083,791  |  
|Machinery, equipment and other                                                        |  |               | 2,210,754  |   |                   |   | 2,269,734  |  
|                                                                                      |  |               |            |   |                   |   |            |  
|                                                                                      |  |               | 8,054,090  |   |                   |   | 8,012,455  |  
|Accumulated depreciation                                                              |  |               | (3,578,973 | ) |                   |   | (3,234,682 | )
|                                                                                      |  |               |            |   |                   |   |            |  
|                                                                                      |  |               | 4,475,117  |   |                   |   | 4,777,773  |  
|                                                                                      |  |               |            |   |                   |   |            |  
|Other assets:                                                                         |  |               |            |   |                   |   |            |  
|Noncurrent receivables, net of allowance for doubtful accounts of $31,044 and $37,735 |  |               |            |   |                   |   |            |  
|Sales contracts                                                                       |  |               | 380,687    |   |                   |   | 441,387    |  
|Related parties                                                                       |  |               |           |   |                   |   | 338,000    |  
|Restricted cash                                                                       |  |               | 541,316    |   |                   |   | 537,209    |  
|Other                                                                                 |  |               | 2,052,085  |   |                   |   | 2,507,852  |  
|                                                                                      |  |               |            |   |                   |   |            |  
|                                                                                      |  |               | 2,974,088  |   |                   |   | 3,824,448  |  
|                                                                                      |  |               |            |   |                   |   |            |  
|Total assets                                                                          |  | $             | 26,998,295 |   |                   | $ | 28,554,902 |  
|                                                                                      |  |               |            |   |                   |   |            |  



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



- 3 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (continued)



Liabilities and Shareholders Equity



|                                                                                                       |  |               |             |   |                   |   |             |  
|------------------------------------------------------------------------------------------------------ |  | ------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                       |  | June 30, 2004 |             |   | September 30,2003 |  
|                                                                                                       |  | (Unaudited)   |             |   | (Note 2)          |  
|Current liabilities:                                                                                   |  |               |             |   |                   |   |             |  
|Notes payable and accrued interest to related party                                                    |  | $             | 22,879,241  |   |                   | $ | 24,336,841  |  
|Accounts payable                                                                                       |  |               | 1,369,308   |   |                   |   | 845,939     |  
|Accrued expenses and other                                                                             |  |               | 1,458,252   |   |                   |   | 1,548,934   |  
|Current maturities of long-term debt                                                                   |  |               | 74,493      |   |                   |   | 284,769     |  
|                                                                                                       |  |               |             |   |                   |   |             |  
|Total current liabilities                                                                              |  |               | 25,781,294  |   |                   |   | 27,016,483  |  
|Long-term debt, net of current portion                                                                 |  |               | 24,784      |   |                   |   | 540,278     |  
|Reserve for credit guarantees                                                                          |  |               | 541,316     |   |                   |   | 537,209     |  
|                                                                                                       |  |               |             |   |                   |   |             |  
|Total liabilities                                                                                      |  |               | 26,347,394  |   |                   |   | 28,093,970  |  
|                                                                                                       |  |               |             |   |                   |   |             |  
|Shareholders equity:                                                                                  |  |               |             |   |                   |   |             |  
|Common stock, $0.01 par value, authorized 100,000,000 shares, issued and outstanding 18,615,464 shares |  |               | 186,155     |   |                   |   | 186,155     |  
|Paid-in capital                                                                                        |  |               | 28,156,204  |   |                   |   | 28,156,204  |  
|Accumulated deficit                                                                                    |  |               | (27,296,833 | ) |                   |   | (27,824,802 | )
|Notes receivable from officers and directors                                                           |  |               | (394,625    | ) |                   |   | (56,625     | )
|                                                                                                       |  |               |             |   |                   |   |             |  
|Total stockholders equity                                                                             |  |               | 650,901     |   |                   |   | 460,932     |  
|                                                                                                       |  |               |             |   |                   |   |             |  
|Total liabilities and shareholders equity                                                             |  | $             | 26,998,295  |   |                   | $ | 28,554,902  |  
|                                                                                                       |  |               |             |   |                   |   |             |  



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



- 4 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                             |  |                                    |            |   |      |   |            |  
|-------------------------------------------- |  | ---------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                             |  | For the Three Months EndedJune 30, |           
|                                             |  | 2004                               |            |   | 2003 |  
|Net revenues                                 |  | $                                  | 11,268,217 |   |      | $ | 10,120,493 |  
|Cost of sales                                |  |                                    | 9,443,128  |   |      |   | 8,858,025  |  
|                                             |  |                                    |            |   |      |   |            |  
|Gross profit                                 |  |                                    | 1,825,089  |   |      |   | 1,262,468  |  
|                                             |  |                                   
|Selling, general and administrative expenses |  |                                    | 1,384,028  |   |      |   | 1,499,657  |  
|                                             |  |                                    |            |   |      |   |            |  
|Operating income (loss)                      |  |                                    | 441,061    |   |      |   | (237,189   | )
|                                             |  |                                    |            |   |      |   |            |  
|Other income (expenses):                     |  |                                    |            |   |      |   |            |  
|Interest expense                             |  |                                    | (288,606   | ) |      |   | (544,099   | )
|Interest income and other                    |  |                                    | 118,469    |   |      |   | 840,642    |  
|                                             |  |                                    |            |   |      |   |            |  
|Total other income (expenses)                |  |                                    | (170,137   | ) |      |   | 296,543    |  
|                                             |  |                                    |            |   |      |   |            |  
|                                             |  |                                   
|Income before income taxes                   |  |                                    | 270,924    |   |      |   | 59,354     |  
|Income tax expense                           |  |                                    |           |   |      |   |           |  
|                                             |  |                                    |            |   |      |   |            |  
|Net income                                   |  | $                                  | 270,924    |   |      | $ | 59,354     |  
|                                             |  |                                    |            |   |      |   |            |  
|Net earnings per share, basic and diluted    |  | $                                  | 0.01       |   |      | $ |           |  
|                                             |  |                                    |            |   |      |   |            |  



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



- 5 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                             |  |                                    |            |   |      |   |            |  
|------------------------------------------------------------ |  | ---------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                             |  | For the Nine Months Ended June 30, |           
|                                                             |  | 2003                               |            |   | 2003 |  
|Net revenues                                                 |  | $                                  | 32,992,771 |   |      | $ | 29,014,592 |  
|Cost of sales                                                |  |                                    | 27,288,327 |   |      |   | 24,681,024 |  
|                                                             |  |                                    |            |   |      |   |            |  
|Gross profit                                                 |  |                                    | 5,704,444  |   |      |   | 4,333,568  |  
|                                                             |  |                                   
|Selling, general and administrative expenses                 |  |                                    | 4,389,789  |   |      |   | 5,045,186  |  
|                                                             |  |                                    |            |   |      |   |            |  
|Operating income (loss)                                      |  |                                    | 1,314,655  |   |      |   | (711,618   | )
|                                                             |  |                                    |            |   |      |   |            |  
|Other income (expenses):                                     |  |                                    |            |   |      |   |            |  
|Interest expense                                             |  |                                    | (978,194   | ) |      |   | (1,692,674 | )
|Interest income and other                                    |  |                                    | 191,508    |   |      |   | 831,556    |  
|                                                             |  |                                    |            |   |      |   |            |  
|Total other expenses                                         |  |                                    | (786,686   | ) |      |   | (861,118   | )
|                                                             |  |                                    |            |   |      |   |            |  
|Income (loss) from continuing operations before income taxes |  |                                    | 527,969    |   |      |   | (1,572,736 | )
|                                                             |  |                                   
|Income tax benefit                                           |  |                                    |           |   |      |   |           |  
|                                                             |  |                                    |            |   |      |   |            |  
|Income (loss) from continuing operations                     |  |                                    | 527,969    |   |      |   | (1,572,736 | )
|                                                             |  |                                   
|Discontinued operations, net of income taxes                 |  |                                    |           |   |      |   | (66,700    | )
|                                                             |  |                                    |            |   |      |   |            |  
|Net income (loss)                                            |  | $                                  | 527,969    |   |      | $ | (1,639,436 | )
|                                                             |  |                                    |            |   |      |   |            |  
|Net earnings (loss) per share, basic and diluted             |  | $                                  | .03        |   |      | $ | (.09       | )
|                                                             |  |                                    |            |   |      |   |            |  



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



- 6 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                         |  |                                   |           |   |      |   |            |  
|---------------------------------------------------------------------------------------- |  | --------------------------------- | --------- | - | ---- | - | ---------- | -
|                                                                                         |  | For the Nine Months EndedJune 30, |          
|                                                                                         |  | 2004                              |           |   | 2003 |  
|Operating Activities:                                                                    |  |                                   |           |   |      |   |            |  
|Income (loss) from continuing operations                                                 |  | $                                 | 527,969   |   |      | $ | (1,572,736 | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                                   |           |   |      |   |            |  
|Depreciation and amortization                                                            |  |                                   | 503,468   |   |      |   | 553,724    |  
|Provision for doubtful accounts                                                          |  |                                   | 109,648   |   |      |   | 411,142    |  
|Interest accrual on notes to related party                                               |  |                                   | 942,400   |   |      |   | 1,496,700  |  
|Loss on investment in limited liability company                                          |  |                                   | 71,636    |   |      |   | 175,337    |  
|Gain on asset sales                                                                      |  |                                   |          |   |      |   | (870,185   | )
|Cash expenses related to discontinued operations                                         |  |                                   |          |   |      |   | (9,548     | )
|Changes in:                                                                              |  |                                   |           |   |      |   |            |  
|Accounts and sales contracts receivable                                                  |  |                                   | (768,237  | ) |      |   | 2,298,036  |  
|Inventories                                                                              |  |                                   | 394,776   |   |      |   | 1,702,106  |  
|Prepaid expenses and other                                                               |  |                                   | 345,509   |   |      |   | 563,806    |  
|Accounts payable                                                                         |  |                                   | 523,369   |   |      |   | (386,400   | )
|Accrued expenses and other                                                               |  |                                   | (90,682   | ) |      |   | (332,200   | )
|                                                                                         |  |                                   |           |   |      |   |            |  
|Net cash provided by operating activities                                                |  |                                   | 2,559,856 |   |      |   | 4,029,782  |  
|                                                                                         |  |                                   |           |   |      |   |            |  
|Investing Activities:                                                                    |  |                                   |           |   |      |   |            |  
|Capital expenditures, net                                                                |  |                                   | (194,979  | ) |      |   | (688,944   | )
|Notes and other receivables                                                              |  |                                   | 591,490   |   |      |   | (119,679   | )
|Receivables from related parties                                                         |  |                                   | 34,032    |   |      |   | (353,652   | )
|Proceeds from asset sales                                                                |  |                                   |          |   |      |   | 870,185    |  
|                                                                                         |  |                                   |           |   |      |   |            |  
|Net cash provided by (used in) investing activities                                      |  |                                   | 430,543   |   |      |   | (292,090   | )
|                                                                                         |  |                                   |           |   |      |   |            |  



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



- 7 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Unaudited)



|                                                      |  |                                    |            |   |      |   |            |  
|----------------------------------------------------- |  | ---------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                      |  | For the Nine Months Ended June 30, |           
|                                                      |  | 2004                               |            |   | 2003 |  
|Financing Activities:                                 |  |                                    |            |   |      |   |            |  
|Net principal payments on line of credit arrangements |  | $                                  |           |   |      | $ | (3,116,522 | )
|Proceeds from borrowings on long-term debt            |  |                                    |           |   |      |   | 174,146    |  
|Principal payments on related party note payable      |  |                                    | (2,400,000 | ) |      |   |           |  
|Principal payments on long-term debt                  |  |                                    | (725,770   | ) |      |   | (1,975,978 | )
|                                                      |  |                                    |            |   |      |   |            |  
|Net cash used in financing activities                 |  |                                    | (3,125,770 | ) |      |   | (4,918,354 | )
|                                                      |  |                                    |            |   |      |   |            |  
|Net increase (decrease) in cash                       |  |                                    | (135,371   | ) |      |   | (1,180,662 | )
|Cash at beginning of period                           |  |                                    | 2,562,705  |   |      |   | 2,327,766  |  
|                                                      |  |                                    |            |   |      |   |            |  
|Cash at end of period                                 |  | $                                  | 2,427,334  |   |      | $ | 1,147,104  |  
|                                                      |  |                                    |            |   |      |   |            |  
|Supplemental Schedule of Cash Flow Information:       |  |                                    |            |   |      |   |            |  
|Cash paid during the period for:                      |  |                                    |            |   |      |   |            |  
|Interest                                              |  | $                                  | 26,831     |   |      | $ | 135,914    |  
|Income taxes                                          |  | $                                  |           |   |      | $ |           |  



Supplemental Schedule of Noncash
Investing and Financing Activities:



On October 31, 2003, the Company
determined that two customers were no longer related parties, and therefore reclassified amounts due from them to accounts and sales contracts receivable ($9,000) and current notes receivable ($581,000) from related party receivables. The customers
had previously been considered related parties because they had owned minority interests in Southern Forest Products and Wood Forest Products. Wood Forest Products ceased operations during fiscal year ended September 30, 2003. The Company purchased
the minority interest in Southern Forest Products effective September 30, 2002.



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



- 8 -



---

##### Table of Contents

TREECON RESOURCES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Unaudited)



Supplemental Schedule of Noncash Investing and Financing Activities
(continued):



In February 2003, SFP sold all its interest in Quantum Fuel &
Refining, Inc. to a related party and received as consideration the related partys 24.95% interest in SFP, which then became a wholly owned subsidiary of TTI.



During the quarter ended December 31, 2002, the Company completed the spin-off of its subsidiary, Overhill Farms, Inc., and recorded a
charge against retained earnings (accumulated deficit) of approximately $134,000, representing the Companys net investment in Overhill Farms at the time of distribution.



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



- 9 -



---

##### Table of Contents

TREECON RESOURCES, INC.

NOTES TO CONDENSED CONSOLDIATED FINANCIAL STATEMENTS

June 30, 2004

(Unaudited)



|1. | NATURE OF BUSINESS AND ORGANIZATIONAL MATTERS
|-- | ---------------------------------------------



TreeCon Resources, Inc., formerly Overhill Corporation and Polyphase Corporation (the Company), is a holding company that, through its
subsidiaries, currently operates in forestry and timber related businesses. These operations are conducted through the Companys wholly owned subsidiary Texas Timberjack, Inc. (Timberjack or TTI) and TTIs
subsidiaries Southern Forest Products, LLC (SFP) and Wood Forest Products, LLC (WFP). The operations of WFP ceased during fiscal 2003. Through these entities, the Company distributes, leases and provides financing for
industrial and logging equipment and is also engaged in the harvesting and processing of timber products.



The Companys Board of Directors, in August 2001, approved a plan to spin off all of its shares of Overhill Farms, Inc. (Overhill Farms)
to the holders of the Companys common stock. This spin-off was completed in October 2002. Overhill Farms has been accounted for as a discontinued operation in the accompanying financial statements



|2. | BASIS OF PRESENTATION
|-- | ---------------------



The condensed consolidated financial statements include the continuing operations of the Company, its wholly owned subsidiaries and its majority owned
subsidiaries. All material intercompany accounts and transactions were eliminated. Certain prior year amounts have been reclassified to conform to the current period presentation.



The accompanying unaudited condensed financial statements have been prepared in accordance with generally accepted
accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Additionally, a nonrecurring adjustment was made
for the quarter ended December 31, 2002 to recognize a valuation allowance on parent company notes receivable from two former directors of the Company and from an attorney who performed services for the Company and Overhill Farms, Inc. in the past.
This adjustment reduced the carrying amount of the notes to the fair market value of the underlying collateral. The net effect of the adjustment was to reduce assets and increase SG&A expenses by $176,000. Operating results for the three and
nine months ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ended September 30, 2004, or for any other period.



- 10 -



---

##### Table of Contents

The condensed consolidated balance sheet at September 30, 2003 has been derived from the audited
financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.



For further information, refer to the financial statements and footnotes
thereto included in the Companys annual report on Form 10-K for the year ended September 30, 2003.



|3. | INVENTORIES
|-- | -----------



Inventories are summarized as follows:



|                                                 |  |               |           |                   |   |          
|------------------------------------------------ |  | ------------- | --------- | ----------------- | - | ---------
|                                                 |  | June 30, 2004 |           | September 30,2003
|Forestry equipment                               |  | $             | 7,359,130 |                   | $ | 6,839,180
|Finished wood products                           |  |               | 1,147,749 |                   |   | 1,417,931
|Unharvested and harvested but unprocessed timber |  |               | 232,468   |                   |   | 877,012  
|                                                 |  |               |           |                   |   |          
|                                                 |  | $             | 8,739,347 |                   | $ | 9,134,123
|                                                 |  |               |           |                   |   |          



|4. | PER SHARE DATA
|-- | --------------



The following table sets forth the calculation of net income (loss) per share for the periods presented:



|                                                                   |  |                                    |            |      |   |           
|------------------------------------------------------------------ |  | ---------------------------------- | ---------- | ---- | - | ----------
|                                                                   |  | For the Three Months EndedJune 30,
|                                                                   |  | 2004                               |            | 2003
|Numerator:                                                         |  |                                    |            |      |   |           
|Income from continuing operations                                  |  | $                                  | 270,924    |      | $ | 59,354    
|Discontinued operations                                            |  |                                    |           |      |   |          
|                                                                   |  |                                    |            |      |   |           
|Net income attributable to common shareholders                     |  | $                                  | 270,924    |      | $ | 59,354    
|                                                                   |  |                                    |            |      |   |           
|Denominator:                                                       |  |                                    |            |      |   |           
|Denominator for basic earnings per share  Weighted average shares |  |                                    | 18,615,464 |      |   | 18,615,464
|                                                                   |  |                                    |            |      |   |           
|Effect of dilutive securities:                                     |  |                                    |            |      |   |           
|Warrants                                                           |  |                                    |           |      |   |          
|                                                                   |  |                                    |            |      |   |           
|Dilutive potential common shares                                   |  |                                    |           |      |   |          
|                                                                   |  |                                    |            |      |   |           
|Denominator for diluted earnings (loss) per share                  |  |                                    | 18,615,464 |      |   | 18,615,464
|                                                                   |  |                                    |            |      |   |           



- 11 -



---

##### Table of Contents

|                                            |  |                                     |      |      |   |  
|------------------------------------------- |  | ----------------------------------- | ---- | ---- | - | -
|                                            |  | For the Three Months Ended June 30,
|                                            |  | 2004                                |      | 2003
|Net earnings per share  basic and diluted: |  |                                     |      |      |   |  
|Continuing operations                       |  | $                                   | 0.01 |      | $ | 
|Discontinued operations.                    |  |                                     |     |      |   | 
|                                            |  |                                     |      |      |   |  
|Net earnings per share                      |  | $                                   | 0.01 |      | $ | 
|                                            |  |                                     |      |      |   |  



|                                                                          |  |                                    |            |      |   |            |  
|------------------------------------------------------------------------- |  | ---------------------------------- | ---------- | ---- | - | ---------- | -
|                                                                          |  | For the Nine Months Ended June 30, |           
|                                                                          |  | 2004                               |            | 2003 |  
|Numerator:                                                                |  |                                    |            |      |   |            |  
|Income (loss) from continuing operations                                  |  | $                                  | 527,969    |      | $ | (1,572,736 | )
|Discontinued operations                                                   |  |                                    |           |      |   | (66,700    | )
|                                                                          |  |                                    |            |      |   |            |  
|Net income (loss) attributable to common shareholders                     |  | $                                  | 527,969    |      | $ | (1,639,436 | )
|                                                                          |  |                                    |            |      |   |            |  
|Denominator:                                                              |  |                                    |            |      |   |            |  
|Denominator for basic earnings (loss) per share  Weighted average shares |  |                                    | 18,615,464 |      |   | 18,615,464 |  
|                                                                          |  |                                    |            |      |   |            |  
|Effect of dilutive securities:                                            |  |                                    |            |      |   |            |  
|Warrants                                                                  |  |                                    |           |      |   |           |  
|                                                                          |  |                                    |            |      |   |            |  
|Dilutive potential common shares                                          |  |                                    |           |      |   |           |  
|                                                                          |  |                                    |            |      |   |            |  
|Denominator for diluted earnings (loss) per share                         |  |                                    | 18,615,464 |      |   | 18,615,464 |  
|                                                                          |  |                                    |            |      |   |            |  
|Net earnings (loss) per share  basic and diluted:                        |  |                                    |            |      |   |            |  
|Continuing operations                                                     |  | $                                  | 0.03       |      | $ | (.09       | )
|Discontinued operations                                                   |  |                                    |           |      |   |           |  
|                                                                          |  |                                    |            |      |   |            |  
|Net earnings (loss) per share                                             |  | $                                  | 0.03       |      | $ | (.09       | )
|                                                                          |  |                                    |            |      |   |            |  



No dilutive securities
were outstanding during the three and nine months ended June 30, 2004 and 2003.



|5. | INVESTMENT IN LIMITED LIABILITY COMPANY
|-- | ---------------------------------------



TTI has a 49.9% ownership in a construction related limited liability company (the LLC), which is accounted for under the equity method.
TTIs initial capital investment in the LLC was nominal, and its investment in the LLC is comprised primarily of related party receivables arising from operating advances and financed equipment sales to the LLC, with such sales being transacted
primarily at Texas Timberjacks cost of acquiring the related equipment. During fiscal 2002, the LLCs activities were substantially reduced and only



- 12 -



---

##### Table of Contents

minimal activity currently exists. The net related party receivable from the LLC, included in long term
other assets, decreased $386,000 to $143,000 during the nine months ended June 30, 2004. Additionally, we recorded a loss of approximately $72,000 related to TTIs investment in the LLC during the nine months ended June 30, 2004.



|6. | ASSETS HELD FOR SALE
|-- | --------------------



During the fiscal year ended September 30, 2000, in exchange for approximately $400,000 of raw timber inventory and the assumption of certain liabilities,
SFP acquired all of the outstanding stock of Quantum Fuel & Refining, Inc. (Quantum) from TTIs minority partner in SFP. Quantums assets consist primarily of a non-operating refinery in Egan, Louisiana. Liabilities assumed
included a $1.0 million note payable, along with accrued interest, to Mr. Harold Estes, President of TTI. SFP acquired the assets of Quantum for resale and had classified the assets as held for sale since the date of acquisition. In February 2003,
SFP sold 100% of the stock of Quantum back to TTIs minority partner in SFP, and received in exchange the aforementioned minority partners 24.95% interest in SFP, which then became a wholly-owned subsidiary of TTI.



Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS



Forward-Looking Statements



The following discussion and
analysis should be read in conjunction with our condensed consolidated financial statements and notes to financial statements included elsewhere in this document. This report, together with our unaudited condensed financial statements and notes
thereto, contain forward-looking statements. These forward-looking statements, which generally include the plans and objectives of management for future operations, including plans and objectives relating to our future economic performance and
managements current beliefs regarding revenues we might earn if we are successful in implementing our business strategies.



This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on
current expectations or beliefs, including, but not limited to, statements concerning our operations and financial performance and condition. For this purpose, statements of historical fact may be deemed to be forward-looking statements.
Forward-looking statements include statements which are predictive in nature, which depend upon or refer to future events or conditions, which include words such as expects, anticipates, intends,
plans, believes, estimates, or similar expressions. In addition, any statements concerning future financial performance (including future revenues, earnings or growth rates), ongoing business strategies or
prospects, and possible future company actions, which may be provided by management, are also forward-looking statements. We caution that these statements by their nature involve risks and uncertainties, and actual results may differ materially
depending on a variety of important factors, including, among others:



| |  | the impact of competitive products and pricing;
| | - | -----------------------------------------------



- 13 -



---

##### Table of Contents

| | market conditions, and weather patterns that may affect the cost of timber as well as the market for our equipment;
|- | -------------------------------------------------------------------------------------------------------------------



| | changes in our business environment, including actions of competitors and changes in customer preferences, as well as disruptions to our customers businesses;
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| | the occurrence of acts of terrorism, such as the events of September 11, 2001, or acts of war;
|- | ----------------------------------------------------------------------------------------------



| | changes in governmental laws and regulations, including income taxes;
|- | ---------------------------------------------------------------------



| | market demand for new and existing products;
|- | --------------------------------------------



| | other factors as may be discussed in this report and other reports we file with the Securities and Exchange Commission, including those described in Item 7 of our annual report on
Form 10-K for the fiscal year ended September 30, 2003, and
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | the Risk Factors Related to our Business and Industry described below.
|- | ------------------------------------------------------------------------



Risk Factors Related to Our Business and Industry



The Company is subject to various risks which could have a negative effect on the Company and its financial condition. These risks could
cause actual operating results to differ from those expressed in certain forward looking statements contained in this report as well as in other Company communications. Before you invest in our securities you should carefully consider
these risk factors together with all other information included in our publicly filed documents.



Logging Equipment Industry.The demand for our logging equipment products is directly related to the strength of the logging industry in East Texas. If the demand for timber declines, we will experience a
decrease in product demand. A decline in demand for timber can occur due to national economic factors such as decreased construction starts or increased mortgage interest rates. A decline can also occur due to regional or local factors, such as
extended bad weather or the closing of paper or saw mills that drive the East Texas logging economy.



We are the authorized distributor of Timberjack and Blount logging equipment. For continued success, we must offer equipment that is technologically advanced and competitively priced when compared to our competition.
If our competitors begin to offer equipment with better, more efficient operation, we may be unable to maintain our sales volumes. Also, we must be able to meet or improve upon our competitors price and financing offerings.



Timber and Wood Products Industry.Our ability to maintain profitability in the highly
competitive timber and wood products industry is contingent upon continued strong demand for our lumber products. If lumber prices drop, we may not be able to sell our products at a profit. Lumber prices are influenced by factors that influence the
strength of the construction industry, such as housing starts, interest rates, and overall economic conditions.



- 14 -



---

##### Table of Contents

Our sawmill and wood treating plant have been in operation for many years, and more efficient equipment is now available.
If our equipment must be replaced or upgraded, additional capital investment will increase our depreciation expense.



Overall Business.Our overall business and our reported results are affected by general economic and political conditions in the United States. This includes wars
and other international conflicts and the threat thereof; actions by the United States Federal Reserve Board and other central banks, actions by the United States Securities and Exchange Commission, actions by environmental regulatory agencies,
including those related to engine emissions and the risk of global warming; actions by other regulatory bodies; actions by rating agencies, capital market disruptions, investor sentiment, inflation and deflation rates, interest rate levels, customer
borrowing and repayment practices, and the number of customer loan delinquencies and defaults; actions of competitors, particularly price discounting; manufacturer production and technological difficulties, changes to accounting standards, the
effects of terrorism and the response thereto; and legislation affecting the sectors in which we operate.



Note Payable to Related Party. We currently owe a related party (Mr. Harold Estes) $22,879,000 for a note payable that matures October 31, 2004 and related accrued interest. As the collateral pledged against
the note payable to Mr. Estes represents all of our ownership of our only continuing operation, Mr. Estes foreclosure on this collateral would have an adverse effect on our ability to continue as a going concern.



Overview



Our strategy is to be the leading supplier of forestry equipment and timber products within our market territories. We intend to create
value for our stockholders by continuing to execute our growth and operating strategies. We employ the following corporate strategies:



| |  | Continue to provide high quality products and superior services to our customers
| | - | --------------------------------------------------------------------------------



| |  | Seek internal growth by adding customers and new product lines
| | - | --------------------------------------------------------------



Critical Accounting Policies



Managements discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues
and expenses, and related disclosure of contingent assets and liabilities. We base our estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which
form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Our significant
accounting policies are described in the notes to the audited financial statements that are included in our annual report on Form 10-K for the year ended September 30, 2003.



- 15 -



---

##### Table of Contents

We believe the following critical accounting policies are related to the more significant estimates and assumptions used
in the preparation of our consolidated financial statements.



Revenue
Recognition. We generally recognize revenue when products are shipped, which is when title and risk of loss pass to the buyer, or when services are performed, and provide for estimated returns and allowances at the time of sale. However, a
portion of our business relates to the sale of equipment through installment sales contracts. Revenue is recognized on these accounts using the installment method due to frequent late payments, periodic repossessions and related uncertainty with
respect to ultimate realization at the time of sale. Under the installment method, we record at the point of sale both a sale and a cost of sale for the total cost of the unit. We initially record gross profit in a deferred profit account to be
recognized as proceeds are received, based on the relative percentage of transaction profit to sales price. Given the uncertainty with respect to ultimate collection, interest on installment contracts is recognized on a cash basis.



Allowance for Doubtful Receivables. We account for bad debts on accounts receivable
using the reserve method. We establish allowance based on a percentage of parts sales, past bad debt experience, the makeup of the current portfolio and current market conditions. We establish allowances for doubtful notes receivable if, at the date
of valuation, management believes it is probable that a loss exists in the portfolio based on an evaluation of the individual notes included in the portfolio, payment history, and the expected credit risk based on subject collateral, if any. We
account for bad debts on sales contracts receivable using the reserve method. After reviewing economic conditions, as well as historical trends and collateral values, we evaluate our allowance for doubtful sales contracts based on the estimated loss
exposure at any given time in the portfolio, which has historically not been significant in comparison to the total portfolio amount.



Our estimates involve a significant amount of judgment, particularly with respect to notes receivable, which are subject to various forms of collateral for which fair
value is often not objectively attainable. Actual results could differ adversely from management estimates resulting in additional losses on receivables over and above the reserves provided. However, we believe our allowances for doubtful
receivables are fairly stated as of June 30, 2004.



Inventories.
Inventories of forestry equipment are valued at the lower of cost or market or, in the case of repossessed and used equipment, net realizable value, based upon the specific identification method. Inventories of raw timber and finished wood products
are stated at the lower of average cost or market.



Impairment of Long-Lived
Assets.When long-lived asset impairment indicators are present, we evaluate impairment of long-lived assets in accordance with SFAS No. 144 by projecting undiscounted cash flows of the related assets over the remaining estimated useful lives of
such assets. If undiscounted cash flow projections are insufficient to recover the carrying value of the long-lived assets under review, impairment is recorded for the amount, if any, by which the carrying value of such assets exceeds their fair
values. Projections of undiscounted cash flows inherently involve managements subjective estimates and assumptions regarding future expected operating results. Actual results could differ from management estimates.



- 16 -



---

##### Table of Contents

Income Taxes.We record deferred income taxes using the liability method to reflect the net tax effects of
temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Valuation allowances, if any, are established against deferred tax assets based upon whether
or not management believes such assets are more likely than not to be recovered, which is a subjective determination based upon considerations of available positive and negative evidence. As of June 30, 2004, we have recorded a valuation allowance
against all of our net deferred tax assets that relate to our continuing operations as we currently believe such amount is not likely to be recoverable given our recent history of operating losses.



Recent Accounting Pronouncements



In May 2003, the Financial Accounting Standards Board (FASB) issued SFAS No.150,
Accounting for Certain Financial Instruments with Characteristics of Liabilities and Equity, which is effective at the beginning of the first interim period beginning after June 15, 2003. However, certain aspects of SFAS 150 have been
deferred. SFAS No. 150 establishes standards for our classification of liabilities in the financial statements that have characteristics of both liabilities and equity. We will continue to review SFAS No. 150; however, we do not expect SFAS 150 to
have a material impact on our financial position, results of operations, or cash flows.



In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities. Under previous practices, certain entities were included in consolidated financial statements based upon controlling voting
interests or in other special situations. Under Interpretation No. 46, certain previously unconsolidated entities will be required to be included in consolidated financial statements of the primary beneficiary, as defined. For variable interest
entities, often referred to as special purpose entities, created after January 31, 2003, Interpretation No. 46 is effective immediately. We are currently evaluating the impact, if any, of Interpretation No. 46 on our consolidated financial
statements.



In December 2002, the FASB issued Interpretation No. 45,
Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. Interpretation No. 45 clarifies the requirement for recognition of a liability by a guarantor at the
inception of the guarantee based on the fair value of a non-contingent obligation to perform. Interpretation No. 45 must be applied prospectively to guarantees entered into or modified after December 31, 2002. We are currently in the process of
evaluating the impact, if any, of Interpretation No. 45 on our consolidated financial statements.



On July 30, 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities, which requires companies to recognize costs
associated with exit or disposal activities when they are incurred rather than at the date of commitment to an exit or disposal plan. The provisions of SFAS No. 146 are effective for exit or disposal activities that are initiated after December 31,
2002. The adoption of SFAS No. 146 is not expected to have a material effect on our financial position, results of operations or cash flows.



- 17 -



---

##### Table of Contents

In November 2001, the FASB issued Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS 144). These rules supersede FASB Statement No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of, providing a single accounting model for long-lived assets to be
disposed of. Although retaining many of the fundamental recognition and measurement provisions of Statement 121, the new rules significantly change the criteria that would have to be met to classify an asset as held-for-sale. Statement 144 also
supersedes the provisions of APB Opinion 30 with regard to reporting the effects of a disposal of a segment of a business. The Statement is effective for fiscal years beginning after December 15, 2001 and interim periods within those fiscal years,
although earlier application is encouraged. We adopted SFAS 144 as of October 1, 2001 and such adoption did not have a material impact on our financial condition, results of operations and cash flows.



Results of Operations



Three months Ended June 30, 2004 Compared to Three Months Ended June 30, 2003



Net Revenues.Net revenues for the three months ended June 30, 2004 increased
$1,148,000 (11.3%) to $11,268,000 from $10,120,000 for the three months ended June 30, 2003. The increase in revenues resulted from revenue increases at both the Equipment segment and the Timber segment.



The Equipment segments net revenues were $7,313,000 for the third quarter of fiscal
2004 as compared to $6,739,000 for the third quarter of fiscal 2003, an increase of $574,000 (8.5%). The increase in sales was a result of improvements in unit sales ($724,000) and trade in allowances ($284,000), which were partially offset by a
decline in parts sales ($321,000) and slight declines in service sales and interest income from sales contracts. The continued strong market for timber products, especially oriented strand board (OSB) and dimensional lumber, contributed to the
overall higher revenues in the Equipment segment during the quarter ended June 30, 2004.



Timber net revenues were $3,955,000 for the third quarter of fiscal 2004 as compared to $3,381,000 for the third quarter of fiscal 2003, an increase of $574,000 (17.0%). The improvement in sales was due to a continued
strong demand for larger, longer length timbers during the current quarter.



Gross Profit.Gross profit for the third quarter of fiscal 2004 increased $563,000 (44.6%) to $1,825,000 from $1,262,000 for the third quarter of fiscal 2003. The Timber units gross profit increased $125,000 (17.1%) from
$727,000 for the three months ending June 30, 2003 to $852,000 for the three months ending June, 2004, with the gross profit as a percent of revenues remaining unchanged at 21% . The Equipment units gross profit margin increased $438,000 to
$973,000 (13.3% of net revenues) for the third quarter fiscal 2004 from $535,000 (7.9% of net revenues) for the third quarter fiscal 2003. The increased gross profit in the Equipment segment is due to improved demand for forestry equipment. We also
accepted fewer trade-in allowances, which increased profit margin.



- 18 -



---

##### Table of Contents

Selling, General and Administrative Expenses.Selling, general and administrative expenses (SG&A) for the
third quarter of fiscal 2004 declined $116,000 (7.7%) to $1,384,000 (12.3% of net revenues) from $1,500,000 (14.8% of net revenues) for the third quarter of fiscal 2003. This improvement is mostly due to lower bad debt expense experienced in the
operating units.



Operating Income.Operating income improved $678,000
(286.0%) to income of $441,000 for the third quarter of fiscal 2004 from a loss of $237,000 for the third quarter fiscal 2003. The increase in operating income is the result of increases in the gross profit margin in both operating segments, as well
as a decrease in SG&A expenses. We intend to manage our cost structure with increased emphasis on maintaining gross profit margins as we seek to develop additional revenue opportunities.



Other Income/Expense.Total other income/expense for the third quarter of fiscal 2004
declined $467,000 (157.4%) to net expense of $170,000 for the third quarter of fiscal 2004 from net income of $297,000 for the third quarter of fiscal 2003. This change is mostly due to a gain on the sale of timber and land totaling $845,000
experienced in the third quarter of fiscal 2003. There was no comparable gain in the third quarter of 2004. Interest and other income increased $138,000 (700.0%) for the quarter, from $19,000 net expense for the third quarter of 2003 to $118,000 net
income for the comparable quarter in 2004. The improvement in interest and other income during the quarter ended June 31, 2004 was primarily due to reduced losses related to Timberjacks 49.9% investment in a construction company accounted for
on the equity method. For the third quarter fiscal 2003, Timberjack recorded a loss of $124,000 related to Timberjacks investment in the company as compared to a $13,000 loss for the third quarter fiscal 2004, an improvement of $111,000
(853.8%). Interest expense decreased $255,000 (47.0%) from $544,000 for the third quarter of 2003 to $289,000 for the same quarter in 2004. This reduction in cost resulted from the refinancing of Harold Estes note during the first quarter of
fiscal year 2004 and the resulting reduction of the interest rate to 5% from 9%. Interest expense on other debt also declined due to a reduction in the average principal outstanding.



Net Income. The net result for the third quarter of fiscal 2004 was income of $271,000 ($0.01 per share) as compared to income of
$59,000 ($0.00 per share) for the third quarter of fiscal 2003.



Nine
Months Ended June 30, 2004 Compared to Nine Months Ended June 30, 2003



Net Revenues.For the nine months ended June 30, 2004, revenues increased $3,978,000 (13.7%) to $32,993,000 as compared to $29,015,000 for the nine months ended June 30, 2003. The increase in revenues resulted from revenue increases
at both the Equipment segment and the Timber segment.



The Equipment segment
recognized a $1,062,000 (5.1%) increase in revenues from $20,545,000 for the nine months ended June 30, 2003 to $21,607,000 for the nine months ended June 30, 2004. This increase is due to improvements in unit sales ($1,411,000) and trade in
allowances ($216,000), partially offset by declines in parts revenue ($396,000), service revenue ($89,000) and interest income from sales contracts ($80,000). A continued strong



- 19 -



---

##### Table of Contents

market for timber products, especially oriented strand board (OSB) and dimensional lumber, contributed to the overall
higher revenues in the Equipment segment during the nine months ended June 30, 2004.



The Timber segment reported a $2,917,000 increase in revenues from $8,469,000 for the nine months ended June 30, 2003 to $11,386,000 for the comparable period in 2004. During the second quarter of fiscal 2003, wet weather caused the sawmill
to close for three weeks and reduced the revenues earned in the previous period. In addition, the Timber segment has increased production levels to take advantage of increased prices for larger, longer length timbers. Wet weather and a resulting
lack of raw materials caused a decreased supply and increased market price for these timbers during the nine months ended June 30, 2004.



Gross Profit. Gross profit for the nine months ended June 30, 2004 increased $1,371,000 (31.6%) to $5,704,000 from $4,334,000 for the comparable period in 2003.
Gross profit as a percentage of net revenues increased to 17.3% in 2004 as compared to 14.9% for the same period in 2003. The Timber segment was able to operate more efficiently because there was no shut down due to rainy weather. The Equipment
segment gross profit margin increased due to continued strong demand for forestry equipment.



Selling, General and Administrative Expenses. Selling, general and administrative expenses for the nine months ended June 30, 2004 decreased $655,000 to $4,390,000 (13.3% of revenues) from $ 5,045,000 (17.4 %
of revenues) for the comparable period in 2003. Due to a concerted effort to reduce personnel and operating expenses, SG&A declined approximately $145,000 in the operating units during the nine month period, when compared with the same period in
2003. In addition, parent company SG&A decreased $510,000 (93.6%) from the same period in 2003. The decrease in parent company expenses was partly due to a reduction of legal expenses during the first quarter fiscal 2003 incurred in connection
with the defense of our class action lawsuit. Also during the first quarter of fiscal 2003, in connection with the completion of the spin-off of Overhill Farms, we provided for reserves of $176,000 against notes receivable from two of our directors
and from an attorney who performed services for us in the past. Also contributing to the reduction in cost was the closing of the corporate office in Addison, Texas during the quarter ended December 31, 2002 and the assignment of parent company
functions to Texas Timberjack personnel.



Operating Income.Operating
income increased $2,026,000 (284.7%) to income of $1,315,000 for the nine months ended June 30, 2004 from a loss of $712,000 for the comparable period in 2003. The improvement in operating income is the result of an increase in the gross profit
margin and an improvement in SG&A expenses. We intend to manage our cost structure with increased emphasis on maintaining gross profit margins as we seek to develop additional revenue opportunities.



Other Income/Expense. Total other income/expense for the nine months ended June 30,
2004 improved $74,000 (8.6%) to $787,000 net expense for the nine months ended June 30, 2004 from $861,000 net expense for the nine months ended June 30, 2003. This change is due to improvement in interest expense and interest and other income,
offset by a reduction in gains on asset sales. The gain on asset sale is mostly related to a gain on the sale of timber and land



- 20 -



---

##### Table of Contents

totaling $845,000 experienced in the third quarter of fiscal 2003. There was no comparable gain in the current year. For
the nine months ended June 30, 2004, interest and other income improved $193,000 (670.6%) to $165,000 net income in the current year from $28,000 net expense for the nine months ended June 30, 2003. The improvement in interest and other income was
partly due to a decline in losses related to Timberjacks 49.9% owned investment in Tony Currie Construction, LLC, which is accounted for on the equity method. For the nine months ended June 30, 2004, Timberjack recorded a loss of $71,000
related to Timberjacks investment in the LLC as compared to a loss of $175,000 for the nine months ended June 30, 2003, an improvement of $104,000 (59.4%). Interest expense decreased $714,000 (42.2%) to $978,000 during the nine months ended
June 30, 2004, from $1,693,000 expense in the comparable period in the prior year. This reduction in cost resulted from the refinancing of Harold Estes note during the first quarter of fiscal year 2004 and the resulting reduction of the
interest rate to 5% from 9%. Interest expense on other debt also declined due to a reduction in the average principal outstanding.



Net Income/Loss.The net result for the first nine months of fiscal 2004 was income of $528,000 ($0.03 per share) as compared to a loss of $1,639,000 ($0.09 per
share) for the first three quarters of fiscal 2003.



We currently expect to
improve on our operating results primarily through (a) improving gross margins achieved by raising our pricing structure on equipment sales (b) growing revenues on profitable equipment lines (c) increasing production and cost efficiencies at the
sawmill operations (d) reducing raw timber inventory costs at the sawmill operations (e) reducing SG&A expenses in both segments and (f) pursuing profitable investments relating to the timber industry.



Improvement in our operating results may not continue should the East Texas timber market
soften, or if the supply of large timbers and decking increases and causes prices to fall. Market conditions and weather patterns may affect the cost of timber, as well as the market for our equipment. Our business may also suffer other adverse
changes, such as the impact of competitive products and pricing.



Liquidity
and Capital Resources



Historically, principal sources of liquidity are
cash flows from operations and additional financing capacity. Our cash and cash equivalents decreased by $135,000 to $2,427,000 during the nine months ended June 30, 2004.



During the nine months ended June 30, 2004, our operating activities resulted in cash provided of $2,560,000, as compared to cash provided
of $4,030,000 during the first nine months of fiscal 2003. During the current period, the cash provided resulted primarily from operating income ($528,000), noncash expenses ($1,627,000), reduction of prepaid expenses ($346,000) and inventories
($395,000), and increase of accounts payable ($523,000). These increases in cash were offset by funds used by increases in accounts and sales contracts receivable ($768,000) and accrued expenses ($91,000). As of June 30, 2004, we had a working
capital deficit of approximately $6,232,000, resulting from the classification in current liabilities of our note and accrued interest to Mr. Estes, which has now been renewed through October 2004.



- 21 -



---

##### Table of Contents

During the first nine months of fiscal 2004, our investing activities provided cash of approximately $431,000, as
compared to a use of cash of $292,000 during the first nine months of fiscal 2003. Our cash provided in the current year was primarily from decreases in notes and other receivables ($592,000) and related party receivables ($34,000), offset by
capital expenditures ($195,000).



During the nine months ended June 30, 2004,
our financing activities resulted in a use of cash of approximately $3,126,000, as compared to a use of cash of $4,918,000 during the first nine months of fiscal 2003. The use of cash in the current year resulted from repayments on long-term debt of
$726,000 and principal payments on the note to Mr. Estes of $2,400,000.



We
believe that funds available to us from operations and existing capital resources will be adequate for our operating and capital requirements for at least the next twelve months. Our note payable to Mr. Harold Estes has a balance as of June 30, 2004
of $22.1 million, plus accrued interest, and matures on October 31, 2004. This is a renewal of a note that matured on October 31, 2003. Subsequent to October 31, 2003, we agreed with Mr. Estes to a further extension of the maturity date to October
31, 2004, under substantially the same terms and conditions except for a reduction of the interest rate to 5% from 9%. Interest payable to Mr. Estes as of October 31, 2003, totaling approximately $2.1 million, was added to the principal of the
refinanced note. Principal payments of $2.4 million were made during the nine months ended June 30, 2004. As the collateral pledged against the note payable to Mr. Estes represents all of our ownership of our only continuing operation, Mr.
Estes foreclosure on such collateral upon maturity or thereafter would have a material adverse effect on our ability to continue as a going concern.



|Following | is a summarization of our contractual obligations at June 30, 2004:
|--------- | -------------------------------------------------------------------



Future debt maturities at June 30, 2004:



|                  |  |   |           
|----------------- |  | - | ----------
|Fiscal Year       |  |   |           
|Remainder of 2004 |  | $ | 45,010    
|2005              |  |   | 22,933,508
|2006              |  |   |           
|2007              |  |   |           
|2008              |  |   |           
|                  |  |   |           
|Total             |  | $ | 22,978,518
|                  |  |   |           



Other contractual obligations at June
30, 2004:



In addition to the contractual obligations mentioned above, at June
30, 2004, we had open purchase orders for equipment to be delivered in the subsequent quarter totaling approximately $355,000.



- 22 -



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk



Interest Rate Risk  Obligations. We are not currently subject to interest rate risk on variable interest rate obligations as of June 30, 2004. However, we are subject to interest rate risk on our fixed
interest rate obligations. Based upon outstanding amounts of fixed rate obligations as of June 30, 2004, a hypothetical 10% decrease in average market interest rates would increase the fair value of outstanding fixed rate debt by approximately
$36,000.



We do not own, nor do we have an interest in, any other market risk
sensitive instruments.



Item 4. Controls and Procedures



The Company was
late in filing its Form 10-Q reports for the quarters ended December 31, 2002, March 31, 2003, and June 30, 2003, its Form 10-K report for the fiscal year ended September 30, 2003, and its Form 10-Q report for the quarter ended December 31, 2003.
During the time that these reports were due, the Company had a different Board of Directors and Chief Executive Officer. The current Board of Directors and Chief Executive Officer were appointed and elected in March, 2004. The Company was also late
in filing the Form 10-Q report for the quarter ended March 31, 2004.



The
spin-off of Overhill Farms in October 2002 and the concurrent resignation of William Shatley, the Companys Chief Financial Officer at the time, left the Company with only its Chief Executive Officer, who remained with the Company without pay
to aid in transition, two additional Board Members and no paid employees. The CEO subsequently resigned in December 2003. This shortage of personnel and the resignation of the Companys auditors in November 2003 prevented the Company from
filing the reports in a timely manner. The Company was without outside auditors until March, 2004 when Langley, Williams and Co., L.L.C. was engaged, and at which time the Company was able to gather the information necessary to complete and file the
late reports.



The information gathered included a note dated November 1, 2002
from an attorney who had performed work for Overhill Farms, Inc. and the Company. The $262,350 note is secured by an unperfected lien on 86,000 shares of Overhill Farms Inc. stock, a former subsidiary of the Company that was spun off in October
2002. The Company has written down the note to the value of the stock. In evaluating the Companys controls and procedures, management concluded that the controls and procedures that allowed the loan evidenced by the note to be made were not
adequate. The letter to the Audit Committee included in the Report to the Board of Directors issued by Langley, Williams & Co., L.L.C. in connection with the audit of the Companys financial statements for the fiscal year ended September
30, 2003 also mentions this loan and states that the auditors concluded that the controls and procedures that allowed the loan to be made without proper authorization were not adequate. Since that time the Company has implemented enhanced control
measures. These measures have included instituting Board approval procedures for loans and other significant actions and increasing controls on bank accounts.



- 23 -



---

##### Table of Contents

The Company will continue to evaluate the effectiveness of its controls and procedures on an ongoing basis and will
implement further actions as necessary in its continuing efforts to strengthen its control process.



Evaluation of Disclosure Controls and Procedures



The Companys senior management, with the participation of the Companys Chief Executive Officer and principal financial officer, evaluated the effectiveness of the design and operation of the Companys
disclosure controls and procedures, as of the date of this report. Based upon that evaluation, combined with a consideration of the additional procedures described above, the Companys Chief Executive Officer and principal financial officer
concluded that as of the filing date of this report the information required to be disclosed in the reports that the Company files or submits under the Exchange Act has been recorded, processed, summarized and reported as required.



Changes to Internal Control over Financial Reporting



Other than as described above, there have been no significant changes in the Companys
internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



- 24 -



---

##### Table of Contents

PART II  OTHER INFORMATION



Item 1. Legal Proceedings



From time to time, we
are involved in various lawsuits, claims and proceedings related to the conduct of our business. Our management does not believe that the disposition of any pending claims is likely to adversely affect our financial condition, results of operations
or cash flows.



Item 6. Exhibits and Reports on Form 8-K



|(a) | Exhibits
|--- | --------



|       |   |  |                                                                                                                                                                              
|------ | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |   |  | Description                                                                                                                                                                  
|       |  
|31     | * |  | Certifications Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002           
|       |  
|32     | * |  | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

---

|* | Filed herewith
|- | --------------



|(b) | Reports on Form 8-K
|--- | -------------------



During the quarter ended June 30, 2004, we filed two reports on Form 8-K. The first was a Form 8-K filed on April 30, 2004, reporting under Item 4 that
Langley, Williams & Co., L.L.C. (LW) had been engaged as our auditors for the fiscal year ended September 30, 2003. This 8-K also reported, under Item 5, that Mike Boatman, Harold Estes and Don Wier were appointed to our Board of
Directors to fill vacancies that resulted from the resignations of four board members. The election of Mike Boatman as President and Chief Executive Officer of the company was also announced. On May 28, 2004, we filed a Form 8-K/A, which amended the
April 30, 2004 Form 8-K to clarify, under Item 4, that LWs hire date was March 31, 2004, and to provide additional information regarding the change in the companys certifying accountant.



- 25 -



---

##### Table of Contents

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.



|                      |  |                         |  |                              
|--------------------- |  | ----------------------- |  | -----------------------------
|                      |  | TREECON RESOURCES, INC.
|                      |  | (Registrant)           
|                      |  |                        
|Date: August 13, 2004 |  | By:                     |  | /s/ Mike Boatman             
|                      |  |                         |  | Mike Boatman                 
|                      |  |                         |  | President and                
|                      |  |                         |  | Chief Executive Officer      
|                      |  |                         |  | (principal executive officer)
|                      |  |                        
|Date: August 13, 2004 |  | By:                     |  | /s/ Mike Boatman             
|                      |  |                         |  | Mike Boatman                 
|                      |  |                         |  | principal financial officer  



- 26 -



---

##### Table of Contents

EXHIBITS FILED WITH THIS REPORT ON FORM 10-Q



|       |  |                                                                                                                                                                              
|------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  | Description                                                                                                                                                                  
|31     |  | Certifications Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002           
|       | 
|32     |  | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



- 27 -