SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB



[Mark One]
[X]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 for the quarterly period ended: June 30, 2002
                                                     -------------

[ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 for the transition period from _____to______

Commission file number: 0-30629
                        -------



                             FIRST AID DIRECT, INC.
                 (Name of small business issuer in its charter)


              Florida                               59-1796257
              -------                               ----------
     (State of incorporation)               (IRS employer Ident. No.)

10211 N.W. 53rd St., Sunrise, FL                        33351
--------------------------------                        -----
(address  of  principal  office)                      (Zip Code)

                  Registrant's telephone number: (954) 749-9926


     Indicate  by  check  mark whether the Registrant: (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Exchange Act during the past
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      No  X
               ---     ---

The number of shares outstanding of each of the issuer's classes of equity as of
        June 30, 2002: 3,985,000 shares of Common Stock, $.001 par value.


<PAGE>
                             FIRST AID DIRECT, INC.
                                TABLE OF CONTENTS
                                   FORM 10-QSB
                       FOR THE QUARTER ENDED JUNE 30, 2002



PART I.  FINANCIAL INFORMATION

Item 1.   Financial Statements.

          Condensed Balance Sheet (Unaudited) as of June 30, 2002         Page 3

          Condensed Statements of Income (Unaudited) for the six months
             ended June 30, 2002 and 2001 and the three months ended
             June 30, 2002 and 2001                                       Page 4

          Condensed Statements of Cash Flows (Unaudited) for the six
             months ended June 30, 2002 and 2001                          Page 5

          Notes to Financial Statements     .                             Page 6


Item 2.   Management's Discussion and Analysis of Financial Condition and
             Results of Operations.


PART II.  OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K.


<PAGE>
                             FIRST AID DIRECT, INC.
                             CONDENSED BALANCE SHEET
                                  JUNE 30, 2002
                                   (UNAUDITED)


                                     ASSETS
                                     ------

Current assets:
   Cash                                                             $    9,221
   Accounts receivable - stockholder                                    82,090
   Accounts receivable                                                 252,034
   Note receivable, employee                                            12,000
   Inventories                                                         658,756
   Prepaid expenses                                                     37,521
                                                                    -----------

     Total current assets                                            1,051,622
                                                                     ----------

Property and equipment, net                                             57,569
Intangible asset, net                                                  109,475
                                                                    -----------

                                                                    $1,218,666
                                                                    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

Current Liabilities:
   Accounts payable and accrued expenses                            $  234,660
                                                                    -----------

     Total current liabilities                                         234,660
                                                                    -----------

Obligations under line of credit                                        45,000
                                                                    -----------

Stockholders' equity:
   Common stock                                                          3,985
   Additional paid-in capital                                        1,604,127
   Deficit                                                            (669,106)
                                                                    -----------

                                                                       939,006
                                                                    -----------

                                                                    $1,218,666
                                                                    ===========


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 3


<PAGE>
<TABLE>
<CAPTION>
                             FIRST AID DIRECT, INC.
                         CONDENSED STATEMENTS OF INCOME
                                  (UNAUDITED)


                                                    SIX MONTHS ENDED     THREE MONTHS ENDED
                                                        JUNE 30,              JUNE 30,
                                                ----------------------  ----------------------
                                                   2002        2001        2002        2001
                                                ----------  ----------  ----------  ----------
<S>                                             <C>         <C>         <C>         <C>
Net sales                                       $1,709,682  $1,666,496  $  822,749  $  814,025

Cost of sales                                    1,196,085   1,205,958     594,511     602,049
                                                ----------  ----------  ----------  ----------

Gross margin                                       513,597     460,538     228,238     211,976

General and administrative expenses                408,969     434,741     204,308     201,875
                                                ----------  ----------  ----------  ----------

Income before income taxes                         104,628      25,797      23,930      10,101

Provision for income taxes                               -           -           -           -
                                                ----------  ----------  ----------  ----------

Net income                                      $  104,628  $   25,797  $  23,930  $   10,101
                                                ==========  ==========  ==========  ==========

Net income per share information:
   Basic:
      Net income per share                      $      .03  $      .01  $      .01  $      .00
                                                ==========  ==========  ==========  ==========

      Weighted average number of common shares   3,985,000   3,949,199   3,985,000   3,985,000
                                                ==========  ==========  ==========  ==========

   Diluted:
      Net income per share                      $      .03  $      .01  $      .01  $      .00
                                                ==========  ==========  ==========  ==========

      Weighted average number of common shares   3,985,000   3,985,000   3,985,000   3,985,000
                                                ==========  ==========  ==========  ==========
</TABLE>


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 4


<PAGE>
                             FIRST AID DIRECT, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)


                                                     SIX MONTHS ENDED JUNE 30,
                                                         2002        2001
                                                      ----------  ----------
Cash flows from operating activities:
  Net income                                          $ 104,628   $  25,797
  Changes in assets and liabilities                    (250,020)     59,065
                                                      ----------  ----------

Net cash provided by (used in) operating activities    (145,392)     84,862
                                                      ----------  ----------

Cash flows from investing activities:
  Purchase of equipment                                 (13,684)     (1,999)
                                                      ----------  ----------

Net cash used in investing activities                   (13,684)     (1,999)
                                                      ----------  ----------

Cash flows from financing activities:
  Borrowings (repayment) on line of credit               45,000     (54,000)
  Proceeds from exercise of stock options                     -       8,000
                                                      ----------  ----------

Net cash provided by (used for) financing activities     45,000     (46,000)
                                                      ----------  ----------

Net increase (decrease) in cash and cash equivalents   (114,076)     36,863

Cash and cash equivalents, beginning of period          123,297         236
                                                      ----------  ----------

Cash and cash equivalents, end of period              $   9,221   $  37,099
                                                      ==========  ==========

Supplemental Disclosure of Cash Paid:
  Interest                                            $       -   $   4,823
                                                      ==========  ==========


     The accompanying notes are an integral part of these condensed financial
                                   statements.
                                     Page 5


<PAGE>
                             FIRST AID DIRECT, INC.
                          NOTES TO FINANCIAL STATEMENTS


1.  BASIS  OF  PRESENTATION

The  accompanying  unaudited condensed financial statements of First Aid Direct,
Inc.  (the  "Company")  have been prepared in accordance with generally accepted
accounting  principles  for  interim  financial  information  and  with  the
instructions  to  Form 10-QSB and Regulation S-B.  In the opinion of management,
all  adjustments  (consisting of normal recurring accruals) considered necessary
for a fair presentation have been included.  Operating results for the three and
six  month  periods  ended  June  30, 2002 are not necessarily indicative of the
results that may be expected for the year ending December 31, 2002.  For further
information,  refer to the financial statements and footnotes for the year ended
December  31,  2001  found  in  the  Company's  Form  10-KSB.

The  fiscal  years  ended  December  31,  2002  and December 31, 2001 are herein
referred  to  as  "fiscal  2002"  and  "fiscal  2001",  respectively.


2.  INVENTORIES

Inventories are comprised primarily of first aid products held for sale, and are
stated  at  the  lower  of  cost  or  market,  determined  on  the  FIFO method.


3.  SALES  TO  STOCKHOLDER

During  the  six months ended June 30, 2002 and 2001, 33% and 31%, respectively,
of  revenue  was  derived  from  sales  to  a  stockholder.


                                     Page 6
<PAGE>
THIS  REPORT  CONTAINS  FORWARD-LOOKING  STATEMENTS  WITHIN  THE  MEANING OF THE
PRIVATE  SECURITIES  LITIGATION  REFORM  ACT  OF  1995.  SUCH  FORWARD-LOOKING
STATEMENTS  INVOLVE  KNOWN AND UNKNOWN RISKS AND UNCERTAINTIES OR OTHER FACTORS,
WHICH  MAY  CAUSE  RESULTS,  PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY
SUCH FORWARD-LOOKING STATEMENTS TO VARY FROM THOSE PREDICATED OR IMPLIED IN THIS
REPORT.  FACTORS THAT MIGHT CAUSE SUCH A DIFFERENCE INCLUDE, WITHOUT LIMITATION,
DECLINE  IN  DEMAND  FOR  THE  COMPANY'S PRODUCTS OR SERVICES, AND THE EFFECT OF
GENERAL  ECONOMIC  CONDITIONS  AND  FACTORS AFFECTING THE WHOLESALE DISTRIBUTION
INDUSTRY.  FURTHER  INFORMATION ON THE FACTORS AND RISKS THAT COULD AFFECT FIRST
AID  DIRECT'S  BUSINESS,  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS ARE
INCLUDED  UNDER THE "RISK FACTORS" SECTIONS OF FIRST AID DIRECT'S PUBLIC FILINGS
WITH  THE  SECURITIES  AND  EXCHANGE  COMMISSION.

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

RESULT  OF  OPERATIONS

Three  months  ended  June  30, 2002 compared to the three months ended June 30,
2001.

Sales     Total  revenue  increased 1% in the second quarter of fiscal 2002 over
-----
the  same  period in fiscal 2001.  The revenue increased $8,724 from $814,025 to
$822,749  in  the  three  months ended June 30, 2002 over the same period in the
prior  fiscal  year.  The increase in sales resulted primarily from increases in
sales  to  new  and  existing  distributors.


Costs and Expenses     The cost of sales for the second quarter decreased $7,538
------------------
from  $602,049  in  the  second quarter of fiscal 2001 to $594,511 in the second
quarter  of  fiscal  2002.  When  combined  with  the increase in net sales, the
result  was  a  8% increase in the gross profit of $16,262, from $211,976 in the
second  quarter of fiscal 2001 to $228,238 in the second quarter of fiscal 2002.
As  a  percentage,  the gross margin increased from 26% in fiscal 2001 to 28% in
fiscal  2002,  principally  as a result of purchase rebates and lower costs from
the  vendors.

General  and administrative expenses increased 1% or $2,433 from $201,875 in the
second  quarter of fiscal 2001 to $204,308 in the second quarter of fiscal 2002.
Also,  general  and  administrative as a percent of revenue remained constant at
25%.


Income  before  income  taxes     The  Company's  income  before  income  taxes
-----------------------------
increased  $13,829  during  the  second  quarter  of fiscal 2002 to $23,930 from
$10,101  during  the second quarter of fiscal 2001. The increase was primarily a
result  of  the  increase in sales and the ability of the Company to hold all of
their  costs  constant.


Other.  No  income tax expense or benefit is recorded in the three-month periods
-----
ended  June  30,  2002  and 2001, as the Company will utilize net operating loss
carryforwards  to  offset  the  current  tax  expense.


                                     Page 7
<PAGE>
Six  months  ended June 30, 2002 compared to the six months ended June 30, 2001.

Sales     Total  revenue  increased 3% through the second quarter of fiscal 2002
-----
over  the  same  period  in  fiscal  2001.  The  revenue  increased $43,186 from
$1,666,496  to  $1,709,682  in  the six months ended June 30, 2002 over the same
period  in the prior fiscal year.  The increase in sales resulted primarily from
increases  in  sales  to  new  and  existing  distributors.


Costs  and  Expenses     The  cost of sales through the second quarter decreased
--------------------
$9,873  from  $1,205,958 for the six months of fiscal 2001 to $1,196,085 for the
six  months  of  fiscal 2002.  When combined with the increase in net sales, the
result  was a 12% increase in the gross profit of $53,059, from $460,538 for the
six  months  of  fiscal 2001 to $513,597 for the six months of fiscal 2002. As a
percentage,  the gross margin increased from 28% in fiscal 2001 to 30% in fiscal
2002,  principally  as  a  result  of  purchase rebates and lower costs from the
vendors.

General  and  administrative  expenses decreased 6% or $25,772 from $434,741 for
the  six  months  of  fiscal 2001 to $408,969 for the six months of fiscal 2002.
Also, general and administrative expenses decreased as a percent of revenue from
26%  in  2001 to 24% in 2002. The decrease primarily resulted from holding costs
constant  while  sales  were  increasing.


Income  before  income  taxes     The  Company's  income before income taxes was
-----------------------------
$104,628,  which  is  an  increase of $78,831 compared to $25,797 during the six
months  of  fiscal  2001. The increase was primarily a result of the increase in
sales  and  the  ability  of  the  Company  to hold all of their costs constant.


Other.  No  income  tax  expense or benefit is recorded in the six-month periods
-----
ended  June  30,  2002  and 2001, as the Company will utilize net operating loss
carryforwards  to  offset  the  current  tax  expense.


LIQUIDITY  AND  CAPITAL  RESOURCES

The  primary  sources  of  the  Company's cash are net cash flows from operating
activities,  short-term  vendor  financing  and a line of credit obtained from a
bank.  The  Company  established  a  $250,000  line  of  credit with a bank that
matures in February 2003 to fund cash requirements as needed.  The line requires
monthly  interest  payments  and  bears  interest  at the prime rate of interest
(4.75%  at  June 30, 2002).  As of June 30, 2002, $45,000 was outstanding on the
line of credit.  The line is collateralized by the Company's accounts receivable
and  inventory.

The  Company believes its current available cash position, coupled with its cash
forecast  for  the year and periods beyond, is sufficient to meet its cash needs
on  both  a  short-term and long-term basis.  The Company has used net cash from
operations, of approximately $146,000, during the six months ended June 30, 2002
to  increase  its  inventory  and  accounts receivable.  The balance sheet has a
strong  working  capital  ratio  (4.48  to 1) and management is not aware of any
known  trends  or demands, commitments, events, or uncertainties, as they relate
to  liquidity which could negatively affect the Company's ability to operate and
grow  as  planned.


                                     Page 8
<PAGE>
                           PART II.  OTHER INFORMATION


ITEM 6. EXHIBITS:

(a)  Exhibits
       None

(b)  Reports on Form 8-K
       None



                                     Page 9
<PAGE>
                                   SIGNATURES

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



                            FIRST AID DIRECT, INC., A FLORIDA CORPORATION


Date: August 2, 2002                          By  /s/  Scott Siegel
                                                -------------------
                                                Scott Siegel, President and CEO
                                                (Principal Executive Officer)


<PAGE>