<PAGE>

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-Q/A

                                 AMENDMENT NO. 1

[X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                   For the Fiscal Quarter Ended June 30, 2000

                                       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 0-26756

                                GEOGRAPHICS, INC.
             (Exact Name of Registrant as Specified in Its Charter)
                                _______________

            WYOMING                                               87-0305614
(State or Other Jurisdiction                                 (I.R.S. Employer
Incorporation or Organization)                               Identification No.)

            1555 ODELL ROAD, P. O. BOX 1750, BLAINE, WASHINGTON 98231
              (Address and Zip Code of Principal Executive Offices)

        Registrant's Telephone Number, Including Area Code (360) 332-6711
                                _______________

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

         Securities registered under Section 12(g) of the Exchange Act:
                           COMMON STOCK, NO PAR VALUE

Indicate by checkmark 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 [ ]

     The aggregate market value of the common stock held by nonaffiliates of the
registrant as of August 14, 2000 was $18,493,246 based on a closing sales price
of $0.6406 per share on the NASDAQ OTC Bulletin Board on such date.

     The number of shares outstanding of the registrant's common stock, no par
value, as of August 14, 2000 was 37,709,255.

                       DOCUMENTS INCORPORATED BY REFERENCE
                                      NONE

<PAGE>


                                EXPLANATORY NOTE

Geographics, Inc. ("the Company") has determined to restate its annual
consolidated financial statements and its condensed consolidated quarterly
financial statements for the fiscal year ended March 31, 2001, to adjust the
useful life of the Domtar license and other intangibles from fifteen years to
six years, resulting in additional amortization expense of $75,000 for the
quarter ended June 30, 2000. In addition, license amortization and royalty
expenses in the amount of $120,266 were reclassified from S,G&A expenses to Cost
of Sales. This amendment includes in Item 1 such restated condensed consolidated
financial statements for the three months ended June 30, 2000, and other
information relating to such restated condensed consolidated financial
statements. Item 2 includes the Company's amended and restated discussion and
analysis of financial condition and results of operations.

Except for Items 1 and 2 and Exhibit 27, no other information included in the
original report on Form 10-Q is amended by this amendment. The following items
of the original report on Form 10-Q are amended: Item 1 "Financial Statements"
and the section "Results of Operations" of Item 2 "Management's Discussion and
analysis of Financial Condition and Results of Operations". For current
information regarding risks, uncertainties and other factors that may affect the
Company's future performance, please see "Risk Factors" included in Item 7 of
the Company's Annual Report on Form 10-K/A for the year ended March 31, 2000.

<PAGE>


                                TABLE OF CONTENTS
                                                                            PAGE


PART I - FINANCIAL INFORMATION.............................................   1

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

     ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
              CONDITION AND RESULTS OF OPERATIONS..........................   1

              FORWARD-LOOKING STATEMENTS...................................   1

              RESULTS OF OPERATIONS........................................   2

              LIQUIDITY AND CAPITAL RESOURCES..............................   2

     ITEM 3.  QUANTATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK......   3

PART II - OTHER INFORMATION................................................   3

     ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS....................   3

              SALES OF UNREGISTERED SECURITIES.............................   3

     ITEM 5 - OTHER INFORMATION............................................   4

     ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K.............................   4

SIGNATURE..................................................................   4




                                      -i-

<PAGE>


                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

     Geographics, Inc. (the "Company" or "Geographics") has determined to
restate its annual consolidated financial statements and its condensed quarterly
financial statements for the year ended March 31, 2001 to adjust the useful life
of the Domtar license and other intangibles from 15 years to 6 years, resulting
in additional amortization expense of $75,000 for the quarter ended June 30,
2000. In addition, license amortization and royalty expenses in the amount of
$120,266 were reclassified from S,G&A expenses to Cost of Sales. The Company has
attached to this Report and by this reference incorporated herein the
consolidated balance sheets as of June 30, 2000 (restated and unaudited) and
March 31, 2000, the unaudited consolidated statements of operations for the
three months ended June 30, 2000 (restated) and June 30, 1999, and the unaudited
consolidated statements of cash flows for the three months ended June 30, 2000
(restated) and June 30, 1999, together with the notes thereto.


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

     The following discussion should be read in conjunction with the unaudited
consolidated financial statements of the Company and the notes thereto appearing
elsewhere in this Report.


FORWARD-LOOKING STATEMENTS

     Statements herein concerning expectations for the future constitute
forward-looking statements which are subject to a number of known and unknown
risks, uncertainties and other factors which might cause actual results to
differ materially from those expressed or implied by such forward-looking
statements. Forward-looking statements herein include, but are not limited to,
those concerning anticipated growth in the preprint paper market; anticipated
growth in the Company's sales; anticipated growth in sales of specialty paper
products as a percentage of revenue; the Company's ability to increase its
market share within the preprint industry; the ability of the Company to
successfully implement price changes for the Company's products when and as
needed; trends relating to the Company's profitability and gross profits
margins; the ability of the Company to implement, or modify its management
information system, including the electronic data interchange system, adequate
to meet operations requirements in the future and to improve its internal
controls; and the ability of the Company to refinance its existing revolving
credit facility to raise additional debt or equity financing sufficient to meet
its working capital requirements.

     Relevant risks and uncertainties include, but are not limited to, slower
than anticipated growth of the preprint papers market; loss of certain key
customers; insufficient consumer acceptance of the Company's specialty paper
products; unanticipated actions, including price reductions, by the Company's
competitors; unanticipated increases in the costs of raw materials used to
produce the Company's products; loss of favorable trade credit, supply terms,
reliable and immediately available raw material supply and other favorable terms
with certain key vendors, greater than expected costs incurred in connection
with the implementation of a management information system; failure to realize
expected economic efficiencies of the Company's automated production system; the
inability to hire and retain key personnel; unexpected increases in the overall
costs of production as a result of collective bargaining arrangements;
unfavorable determinations of pending lawsuits or disputes; and inability to
secure additional working capital when and as needed. Additional risks and
uncertainties include those described under "Risk Factors" in Part I of the
Company's Annual Report on Form 10-K/A for the year


                                      -1-

<PAGE>


ended March 31, 2000 and those described from time to time in the Company's
other filings with the Securities and Exchange Commission, press releases and
other communications. All forward looking statements contained in this Report
reflect the Company's expectations at the time of this Report only, and the
Company disclaims any responsibility to revise or update any such
forward-looking statement except as may be required law.


RESULTS OF OPERATIONS

     NET SALES. Net sales increased 84.6% to $9,204,674 in the quarter ended
June 30, 2000 from $4,986,364 in the quarter ended June 30, 1999. The increase
was attributable to sales of new products beginning April 1, 2000 after the
acquisition of certain inventory and rights from Domtar, which accounted for
13.2% of the total increase and increased sales of the Company's
ready-to-assemble plastic storage and filing cabinets which accounted for 7.2%
of the total increase. The Company made higher accruals for sales returns and
allowances ($1,233,669 or 11.8% of gross sales for the quarter ended June 30,
2000 compared to $559,052 or 10.1% of gross sales for the quarter ended June 30,
1999). The Company provides for sales returns and allowances throughout the year
as sales are recorded, consistent with historical experience and specific sales
arrangements.

     GROSS MARGIN. Gross margin as a percentage of gross sales decreased to
24.0% in the quarter ended June 30, 2000, from 26.9% in the same period in
fiscal 1999. The lower gross margin is primarily attributable to the increase in
accruals for returns and allowances, and the amortization of the Domtar license
and other intangibles acquired at the beginning of the quarter.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased to $2,014,592 (19.3% of gross sales) in the
quarter ended June 30, 2000 from $1,428,923 (25.8% of gross sales) in the
quarter ended June 30, 1999. This increase is primarily attributable to
increases in sales staffing, advertising and promotional costs, sales
commissions, and travel associated with the startup of the ready-to-assemble
plastic storage and filing cabinets, as well as the integration of the Domtar
product line acquired as of April 1, 2000.

     OTHER INCOME (EXPENSE). Other expense for the quarter ended June 30, 2000
amounted to $14,378 compared to income of $172,392 for the quarter ended June
30, 1999. Other expense in fiscal 2000 is principally realized foreign exchange
losses, whereas other income in fiscal 1999 arose from the favorable settlement
of debts with creditors.

     INTEREST EXPENSE. Interest expense decreased to $221,815 (2.1% of gross
sales) during the quarter ended June 30, 2000, compared to $237,745 (4.3% of
gross sales) during the same period in fiscal 1999. The lower interest costs
were caused by a decrease in borrowings by the Company to support the
operations. The decrease in borrowings was primarily attributable to positive
cash flow generated by operations and additional equity raised through the sale
of stock.


LIQUIDITY AND CAPITAL RESOURCES

     As a result of the rapid growth of the Company's specialty papers group,
the introduction of the plastic file cabinet and storage group, and the
acquisition of certain assets from Domtar, the Company has required, and
continues to require, substantial external working capital. At the date of this
Report, in addition to sales of unregistered securities, the Company's only
other available source of working capital consisted of borrowings available
under its revolving credit facility. The revolving credit facility permits
borrowings of up to $9.5 million subject to a borrowing base limitation of 75%
of the value of the Company's eligible accounts receivable and 50% of the value
of its inventory, net of certain reserves.


                                      -2-

<PAGE>


Borrowings under the facility bear interest at LIBOR plus 2.5% and are secured
by substantially all of the Company's assets. Under the terms of the facility,
the Company is required to comply with a number of financial covenants relating
to, among other things, the maintenance of minimum net worth, debt-to-equity
ratios and cash flow coverage ratios. Borrowings under this facility were
$6,852,652 at June 30, 2000.


ITEM 3. QUANTATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Substantially all of the revenue and operating expenses of the Company's
foreign subsidiaries are denominated in local currencies and translated into US
dollars at rates of exchange approximating those existing at the date of the
transactions. Foreign currency translation impacts primarily revenue and
operating expenses as a result of foreign exchange rate fluctuations. The
Company's foreign currency transaction risk is primarily limited to amounts
receivable from its foreign subsidiaries, which are denominated in local
currencies. To minimize foreign currency transaction risk, the Company ensures
that its foreign subsidiaries remit amounts to the U.S. parent in a timely
manner. The Company does not currently utilize foreign currency hedging
contracts.

     The Company also has foreign exchange translation exposures resulting from
the translation of foreign currency-denominated earnings into U.S. dollars in
the Company's consolidated financial statements. Foreign currency transaction
exposure arises when an operating unit transacts business denominated in a
currency that is not its own functional currency. The Company's transaction
risks are attributable primarily to inventory purchases from third party
vendors. The introduction of the Euro has significantly reduced such risks, and
transaction exposures on an overall basis are not material.

     If the U.S. dollar uniformly increases in strength by 10% in 2000 relative
to the currencies in which the Company's sales are denominated, income before
taxes would decrease by approximately $40,000 for the quarter ended June 30,
2000. This calculation assumes that each exchange rate would change in the same
direction relative to the U.S. dollar. In addition to the direct effects of
changes in exchange rates, which are a changed dollar value of the resulting
sales, changes in exchange rates also affect the volume of sales or the foreign
currency sales price as competitors' products become more or less attractive.
The Company's sensitivity analysis of the effects of changes in foreign currency
exchange rates does not factor in a potential change in sales levels or local
currency prices.


                           PART II - OTHER INFORMATION


ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

SALES OF UNREGISTERED SECURITIES

     During the quarter ended June 30, 2000, the Company has issued 9,641,888
shares of Common Stock in a private placement at $0.45 per share, pursuant to an
exemption from registration under Sections 4(2) and 4(6) of the Securities Act
of 1933, as amended, and Rule 506 promulgated thereunder. The following
executive officers and directors of the Company purchased shares pursuant to the
offering:

<TABLE>
<CAPTION>
Name                   Position                                          Shares
----                   --------                                        ---------
<S>                    <C>                                             <C>
William T. Graham      Director                                        3,333,333
James L. Dorman        Chairman and Chief Executive Officer            1,111,111
                                                                       ---------
Total                                                                  4,444,444
                                                                       =========
</TABLE>


                                      -3-

<PAGE>


The balance of the shares were issued to accredited investors who had been
solicited by officers, directors and shareholders of the Company.


ITEM 5 - OTHER INFORMATION

     Effective as of April 1, 2000, the Company acquired certain inventory,
licenses and trademark rights of the Consumer Products Business of the
Communication Papers Division of Domtar, Inc. of Canada, for a total cash
consideration of $4,606,924, including legal costs of approximately $49,000.
Under the provisions of the agreement with Domtar, the Company was granted an
exclusive world-wide license to convert, distribute and sell products under
certain exclusive Domtar trademarks, and a non-exclusive license to use the
Domtar Trademark. The initial term of the licenses is for a three year period
extending to March 31, 2003, extendable at the Company's option for an
additional three year period. The licenses remain exclusive providing annual
sales achieve certain minimum sales levels. The agreement also provides for the
payment of royalties on sales of the Domtar products.

     On April 19, 2000, the Company issued a $1,000,000 subordinated note
payable to the Company's Chief Executive Officer, with the proceeds used as
partial interim financing for the acquisition of the Domtar product line. The
note bear interest at the US Bank's prime lending rate, and the notes are
subordinated to the Company's senior indebtedness to US Bank. The note was paid
in full on May 12, 2000, including accrued interest. In addition to interest on
the note, the Company issued a warrant to purchase 100,000 shares of common
stock at $0.45 per share until April 30, 2002.


ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits.

          27.1 Financial Data Schedule for the quarter ended June 30, 2000.

     (b)  There were no reports on Form 8-K filed during the quarter ended June
          30, 2000.


SIGNATURE

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized on this    th day of
March, 2002

GEOGRAPHICS, INC.


By: /s/ James L. Dorman
    -------------------------------------
    James L. Dorman
    President and Chief Executive Officer


By: /s/ Michael Oakes
    -------------------------------------
    Michael Oakes
    Controller


                                      -4-

<PAGE>


                                GEOGRAPHICS, INC
                           CONSOLIDATED BALANCE SHEETS
                     AS OF JUNE 30, 2000 AND MARCH 31, 2000

<TABLE>
<CAPTION>
                                                                        JUNE 30, 2000   MARCH 31, 2000
                                                                        -------------   --------------
                                                                        (RESTATED AND
                                                                          UNAUDITED)
<S>                                                                     <C>              <C>
                                     ASSETS
CURRENT ASSETS
   Cash                                                                 $    559,174    $    360,612
   Accounts receivable
      Trade receivables, net of allowances of $993,000 and $897,000
         at June 30 and March 31, 2000, respectively                       6,623,212       6,053,810
      Other receivables                                                       48,828          25,555
   Inventory, net of allowance for obsolete inventory of $575,000 and
      $583,000 at June 30 and March 31, 2000, respectively                 7,978,993       5,301,171
   Prepaid expenses, deposits, and other current assets                      537,528         562,244
                                                                        ------------    ------------
      Total current assets                                                15,747,735      12,303,392

PROPERTY, PLANT AND EQUIPMENT, NET                                         9,073,515       9,304,864
LICENSES, TRADEMARKS AND OTHER INTANGIBLE ASSETS                           3,192,586         317,170
OTHER ASSETS                                                                 215,236         442,018
                                                                        ------------    ------------
TOTAL ASSETS                                                            $ 28,229,072    $ 22,367,444
                                                                        ============    ============
                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Bank overdrafts                                                      $    828,679    $    259,551
   Note payable to bank                                                    5,852,652       5,764,627
   Accounts payable                                                        3,982,738       3,699,532
   Accrued liabilities                                                     2,767,211       2,083,523
   Current portion of long-term debt                                       1,132,084       1,368,212
                                                                        ------------    ------------
      Total current liabilities                                           14,563,364      13,175,445

LONG-TERM DEBT                                                             3,389,567       3,539,926
                                                                        ------------    ------------
      Total liabilities                                                   17,952,931      16,715,371
                                                                        ------------    ------------

STOCKHOLDERS' EQUITY
   No par common stock - 100,000,000 shares authorized; 36,607,477
      and 26,965,589 shares issued and outstanding at June 30 and
      March 31, 2000, respectively                                        25,183,731      20,844,881
   Additional paid-in capital                                                159,638         132,944
   Accumulated other comprehensive income                                   (234,007)       (233,318)
   Accumulated deficit                                                   (14,833,221)    (15,092,434)
                                                                        ------------    ------------
      Total stockholders' equity                                          10,276,141       5,652,073
                                                                        ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                              $ 28,229,072    $ 22,367,444
                                                                        ============    ============
</TABLE>

      See accompanying notes to condensed consolidated financial statements


                                      F-1

<PAGE>



                                GEOGRAPHICS, INC
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               THREE MONTHS ENDED JUNE 30, 2000 AND JUNE 30, 1999
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                              JUNE 30,
                                                     --------------------------
                                                         2000           1999
                                                     -----------    -----------
                                                      (RESTATED)
<S>                                                  <C>            <C>
SALES                                                $10,438,343    $ 5,545,416
   Returns and Allowances                             (1,233,669)      (559,052)
                                                     -----------    -----------
      Net Sales                                        9,204,674      4,986,364

COST OF SALES                                          6,694,676      3,496,369
                                                     -----------    -----------
   Gross Margin                                        2,509,998      1,489,995

S.G.& A. EXPENSES                                      2,014,592      1,428,923
                                                     -----------    -----------
   Operating Income (Loss)                               495,406         61,072

OTHER INCOME (EXPENSE)
   Interest Expense                                     (221,815)      (237,745)
   Other Income (Expense)                                (14,378)       172,392
                                                     -----------    -----------
      Total Other Income (Expense)                      (236,193)       (65,353)
                                                     -----------    -----------

NET INCOME (LOSS) BEFORE TAX                             259,213         (4,281)

PROVISION FOR INCOME TAXES                                    --             --
                                                     -----------    -----------
NET INCOME (LOSS)                                    $   259,213    $    (4,281)
                                                     ===========    ===========
EARNINGS PER COMMON SHARE
   Basic                                             $      0.01    $     (0.00)
                                                     ===========    ===========
   Diluted                                           $      0.01    $     (0.00)
                                                     ===========    ===========
SHARES USED IN COMPUTING EARNINGS PER COMMON SHARE
   Basic                                              35,831,552      9,857,252
                                                     ===========    ===========
   Diluted                                            36,711,254      9,857,252
                                                     ===========    ===========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


                                      F-2

<PAGE>


                          GEOGRAPHICS, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 THREE MONTHS ENDED
                                                                      JUNE 30,
                                                             --------------------------
                                                                 2000           1999
                                                             -----------    -----------
                                                              (RESTATED)
<S>                                                          <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss)                                         $   259,213    $    (4,281)
Adjustments to reconcile net income (loss) to net
   cash flows from operating activities
   Depreciation and amortization                                 482,313        341,812
   Loss on sale/disposal of property and equipment                    --          1,770
   Stock-based compensation                                       26,694             --
Changes in noncash operating assets and liabilities
   Trade receivables                                            (569,402)       553,817
   Other receivables                                             (23,273)       135,828
   Inventories                                                (1,120,036)       345,174
   Prepaid expenses, deposits and other assets                   (74,067)       371,143
   Licenses, trademarks and other intangible assets               67,241          2,500
   Other assets                                                  258,263         10,745
   Accounts payable                                              283,206        303,718
   Accrued liabilities                                           683,688     (1,175,397)
                                                             -----------    -----------
      Net cash flows from operating activities                   273,840        886,829
                                                             -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Increase in bank overdrafts                                   569,128         25,696
   Net borrowings on note payable to bank                         88,025       (575,723)
   Repayment of long-term debt                                  (386,487)      (328,400)
   Proceeds from notes payable to officers and directors       1,000,000        100,000
   Repayment of notes payable to officers and directors       (1,000,000)            --
   Proceeds from issuance of common stock                      4,338,850             --
   Net change, foreign currency translation                         (689)           601
                                                             -----------    -----------
      Net cash flows from financing activities                 4,608,827       (777,826)
                                                             -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of plant and equipment                               (77,181)       (80,202)
   Acquisition of Domtar Consumer Products assets for cash    (4,606,924)            --
                                                             -----------    -----------
      Net cash flows from investing activities                (4,684,105)       (80,202)
                                                             -----------    -----------

NET CHANGE IN CASH                                               198,562         28,801
CASH, BEGINNING OF PERIOD                                        360,612        130,967
                                                             -----------    -----------
CASH, END OF PERIOD                                          $   559,174    $   159,768
                                                             ===========    ===========

SUPPLEMENTAL CASH FLOW INFORMATION
   Cash paid during the period for interest                  $   207,248    $   237,745
                                                             ===========    ===========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


                                      F-3

<PAGE>


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accompanying interim unaudited consolidated financial statements of
Geographics, Inc. (the "Company" or "Geographics") 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, such interim statements reflect all
adjustments (consisting of normal recurring accruals) necessary to present
fairly the financial position and the results of operations and cash flows for
the interim periods presented. The results of operations for these interim
periods are not necessarily indicative of the results to be expected for the
full year. These statements should be read in conjunction with the audited
consolidated financial statements and footnotes included in the Company's
consolidated financial statements and notes thereto for the fiscal year ended
March 31, 2000, including the amendment to previously issued financial
statements described in Note 3 therein. The appropriate adjustments and
reclassifications have been reflected in the statements of operations and cash
flows for the three month period ended June 30, 1999.

     The consolidated financial statements include the accounts of Geographics
and its wholly-owned subsidiaries: Geographics Marketing Canada Inc. (inactive),
Geographics (Europe) Limited and Geographics Australia, Pty. Limited. All
intercompany balances and transactions have been eliminated.


NOTE 2 - RESTATEMENTS

     The Company has determined to restate its annual consolidated financial
statements and its condensed consolidated quarterly financial statements for the
year ended March 31, 2001 to adjust the useful life of the Domtar license and
other intangibles from 15 years to 6 years, resulting in additional amortization
expense of $75,000 for the quarter ended June 30, 2000. The following sets forth
the effect of this adjustment, along with the reclassification of license
amortization and royalty expense of $120,266 from S,G & A expenses to Cost of
Sales:

<TABLE>
<CAPTION>
                                                      AS PREVIOUSLY   AMORTIZATION         AS
                                                         REPORTED      ADJUSTMENT       RESTATED
                                                      -------------   ------------    ------------
<S>                                                   <C>             <C>             <C>
AT JUNE 30, 2000:
   Licenses, Trademarks and Other Intangible Assets   $  3,267,586    $    (75,000)   $  3,192,586
   Total Assets                                         28,304,072         (75,000)     28,229,072
   Accumulated Deficit                                 (14,758,221)        (75,000)    (14,833,221)
   Stockholders' Equity                                 10,351,141         (75,000)     10,276,141
                                                      ------------    ------------    ------------
       Total Liabilities and Stockholders' Equity     $ 28,304,072    $    (75,000)   $ 28,229,072
                                                      ============    ============    ============
FOR THE THREE MONTHS ENDED JUNE 30, 2000:
   Cost of Sales                                      $  6,499,410    $    195,266    $  6,694,676
   Gross Margin                                          2,705,264        (195,266)      2,509,998
   S,G & A Expenses                                      2,134,858        (120,266)      2,014,592
   Income (Loss) Before Tax                                334,213         (75,000)        259,213
   Net Income (Loss)                                  $    334,213    $    (75,000)   $    259,213
                                                      ------------    ------------    ------------
      Net Income (Loss) Per Share                     $       0.01    $         --    $       0.01
                                                      ============    ============    ============
</TABLE>



                                      F-4