<PAGE>   1
                     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, 1999
                                       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 [ ]  No [X]

         The aggregate market value of the common stock held by nonaffiliates of
the registrant as of August 6, 1999 was $4,618,813 based on a closing sales
price of $0.46875 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 6, 1999 was 9,857,252.

                       DOCUMENTS INCORPORATED BY REFERENCE
                                      NONE

<PAGE>   2


                                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 ending March 31, 1999, and condensed
consolidated quarterly financial statements for the interim quarters of fiscal
2000. This amendment includes in Item 1 such restated condensed consolidated
financial statements for the three months ended June 30, 1999, 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 Exhibits 11 and 27.1, no other information included
in the original report on Form 10-Q is amended by this amendment, and such
information is not included as part of this Amendment. 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 for the year ended March 31, 2000.






<PAGE>   3


                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>

                                                                                                                      PAGE



<S>                                                                                                                    <C>
PART I   ...............................................................................................................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...............................................4

PART II  ...............................................................................................................4

         ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.............................................................4

         SALES OF UNREGISTERED SECURITIES...............................................................................4

         ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...................................................5

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

         ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K......................................................................7

SIGNATURE...............................................................................................................7

</TABLE>


                                       -i-

<PAGE>   4




                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

         Geographics, Inc. (the "Company" or "Geographics") has attached to this
Report and by this reference incorporated herein the consolidated balance sheets
as of June 30, 1999 (unaudited) and March 31, 1999, the unaudited statements of
operations for the three months ended June 30, 1999 and June 30, 1998, and the
unaudited consolidated statements of cash flows for the three months ended June
30, 1999 and June 30, 1998, 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
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 for the year ended March 31, 1999 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.


                                       -1-


<PAGE>   5

RESULTS OF OPERATIONS

         NET SALES. Net sales decreased 13.9% to $4,986,364 in the quarter ended
June 30, 1999 from $5,793,832 in the quarter ended June 30, 1998. The decrease
was attributable to the loss of a key account in late fiscal 1998 ($345,000) and
significantly lower sales in Europe which decreased $130,000 or 27.3% from 1998
and was caused in part by the Company's inability to produce product due to a
lack of working capital. In addition, the Company made higher accruals for
customer program costs and credits ($1,045,498 or 18.8% of gross sales for the
quarter ended June 30, 1999 compared to $663,222 or 10.7% of gross sales for the
quarter ended June 30, 1998). The Company's new management has adopted a
philosophy to accrue the realistic amounts due under our customer programs
throughout the year to better reflect anticipated results.

         GROSS MARGIN. Gross margin as a percentage of gross sales decreased to
26.9% in the quarter ended June 30, 1999, from 35.7% in the same period in
fiscal 1998. The lower gross margin is attributable to the lower net sales as a
result of the accruals of customer program costs, an increase in the cost of the
Company's materials and supplies, and an increase in freight, primarily due to
an increase in freight accruals, and shipping costs. Management is currently and
will continue to explore ways to improve manufacturing efficiency.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses decreased to $1,489,995 (26.9% of gross sales) in the
quarter ended June 30, 1999 from $1,937,153 (31.4% of gross sales) in the same
period in fiscal 1998. This decrease is primarily attributable to a decrease in
salaries ($105,000), consulting expenses ($203,000), and legal fees ($79,000).

         OTHER INCOME (EXPENSE). Other income for the quarter ended June 30,
1999 amounted to $172,392 compared to $5,495,189 for the quarter ended June 30,
1998. The difference is due to the income and gain attributed to the sale of the
Company's sign and lettering division during the quarter ended June 30, 1998.
The income and gain attributed to this segment amounted to $5,607,580, net of
tax of $50,000.

          INTEREST EXPENSE. Interest expense decreased to $237,745 (4.3% of
gross sales) during the quarter ended June 30, 1999, compared to $337,480 (5.5%
of gross sales) during the same period in fiscal 1998. The lower interest costs
were caused by a decrease in borrowings by the Company to support the
operations. The decrease in borrowings was attributed to positive cash flow
generated by operations.

LIQUIDITY AND CAPITAL RESOURCES

         As a result of the rapid growth of the Company's specialty papers
group, capital expenditures relating to the purchase and installation of an
automated production system and a management information system, operating
losses and other factors, the Company has required, and continues to require,
substantial external working capital. The Company has experienced working
capital shortfalls, which have required the Company to delay payments to certain
vendors, institute internal cost reduction measures and take other steps to
conserve operating capital. During fiscal 1999, operating losses totaled
$3,096,106, and the Company experienced positive operating cash flows of
$1,554,310.

         At the date of this Report, the Company's only available source of
working capital consisted of borrowings available under its revolving credit
facility. The revolving credit facility permits borrowings


                                       -2-
<PAGE>   6

of up to $5.5 million subject to a borrowing base limitation of 70% of the value
of the Company's eligible accounts and 55% of the value of its inventory, net of
certain reserves. Borrowings under the facility bear interest at the prime rate
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.

         The Company has failed to comply with the net worth, debt-to-equity
ratios and cash flow coverage ratios under the revolving credit facility. The
Company's lender has also provided the Company with several mortgage loans and
equipment loans, and the existence of the defaults under the revolving credit
facility constitutes default under these other loans. The report of the
Company's auditors included in this Report states that the Company's fiscal 1999
and 1998 losses and non-compliance with covenants under its revolving credit
facility raise substantial doubt about the Company's ability to continue as a
going concern.

         In July of 1999, the Company secured agreement from its principal
lender, U.S. Bank, to extend the sixth forbearance agreement until September 15,
1999. Discussions and negotiation with an alternate lender are currently under
way to refinance the Company's debt arrangements. It is management's intention
to restructure all debt to terms that are consistent with the Company's cash
flow, plus raise $3,000,000 to $5,000,000 of equity via a private placement
offering for recapitalization of the Company. As of the date of this Report,
Geographics has received over $3,000,000 in a private placement of common stock,
with proceeds to the Company at $0.30 per share, which included significant
investments from Messrs. William T. Graham, Director of the Company, and James
L. Dorman, Chairman and Chief Executive Officer of the Company, and their
respective affiliates. Further, the Company has engaged Culverwell & Company,
Inc. to use their best efforts to raise an additional $3,000,000 in a private
placement of common stock, with net proceeds to the Company of $0.30 per share.
The offering prices were determined after giving effect to liquidity and
minority discounts. In addition, Geographics has announced that it has received
two acceptable banking proposals for a new working capital facility to replace
the Company's existing facility.

         The Company estimates that the effect of the Company's recapitalization
plan will result in a decrease in interest expense over $600,000 per year.
Management anticipates that the recapitalization plan will be completed during
the second fiscal quarter.

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 have 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

                                       -3-

<PAGE>   7

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 1999
relative to the currencies in which the Company's sales are denominated, income
before taxes would decrease by $96,000 for the quarter ended June 30, 1999. 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

         On April 29, 1999, the Company issued an aggregate of $100,000 in
convertible subordinated notes (the "Notes") pursuant to exemption under Section
4(2) of the Securities Act of 1933, as amended. One $50,000 Note was issued to
Mr. James L. Dorman, the Company's Chairman of the Board and Chief Executive
Officer, and one $50,000 Note was issued to William T. Graham, a Director of the
Company. The Notes bear interest at a rate equal to the prime rate (as
determined by U.S. Bank National Association ("U.S. Bank")) plus two percent
(2%) per annum. The Notes are subordinated to the Company's senior indebtedness
to U.S. Bank and are convertible into shares of the Company's common stock at
$0.3927 per share. Proceeds from the sale of the Notes were used to fund the
Company's operations when the Company had reached its borrowing limit under its
credit facilities with U.S. Bank and had no other sources of working capital. On
July 12, 1999 the Company repaid the Notes in full with accrued interest.


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

         At a Special Meeting of Shareholders of Geographics, Inc. held on April
16, 1999, the Board of Directors adopted the proposal to remove all current
members of the Board of Directors of the Corporation by the votes indicated
below:

<TABLE>
<CAPTION>

               For                       Against                    Abstain                   Non-votes
<S>                                      <C>                        <C>                       <C>
            5,635,680                    672,205                       0                      3,549,367
</TABLE>

         With respect to the proposal to establish the number of members of the
Board of Directors at three, the Board of Directors adopted the proposal as
submitted by the votes indicated below:


<TABLE>
<CAPTION>
               For                       Against                    Abstain                   Non-votes
<S>                                      <C>                        <C>                       <C>
            5,649,180                    653,705                     5,000                    3,549,367
</TABLE>

         With respect to the nominees for election as Directors of the
Corporation, the nominees were elected by the votes indicated below:


                                       -4-

<PAGE>   8

<TABLE>
<CAPTION>

             Nominee                       For                      Withheld                   Abstain
<S>                                     <C>                         <C>                           <C>
   William T. Graham                    5,649,180                   658,705                       0
   James L. Dorman                      5,649,180                   658,705                       0
   C. Joseph Barnette                   5,649,180                   658,705                       0
</TABLE>

         With respect to the proposal to authorize the reimbursement of
reasonable expenses incurred by Messrs. Graham, Dorman and Barnette in
connection with the proxy solicitation for the April 16, 1999 Special Meeting of
Shareholders, the Board of Directors adopted the proposal as submitted by the
votes indicated below:

<TABLE>
<CAPTION>

               For                       Against                    Abstain                   Non-votes
<S>                                      <C>                        <C>                      <C>
            5,507,350                    790,535                     10,000                   3,549,367
</TABLE>

ITEM 5 - OTHER INFORMATION

         The Company has announced the Board's appointment of the following
additional officers:

-   John Rossmiller, Chief Operating Officer. Mr. Rossmiller was recently the
    President of Shell Patterns, LLC, a manufacturer of thermoformed and
    screen-printed point of purchase displays, and Method Industries, a
    manufacturer of fabricated metal products, including the Sunsor line of
    vent-less fireplaces. Mr. Rossmiller was previously the President and Chief
    Executive Officer of Amtel Systems Corporation, a designer and manufacturer
    of digital intercom systems between 1989 and its sale in 1996, and Executive
    Vice President of AC Battery Corporation, a developer and manufacturer of
    energy storage systems applicable in energy intensive manufacturing
    environments between 1989 and its sale to General Motors Corporation in
    1994. Mr. Rossmiller currently serves on the Board of Directors of Shell
    Patterns and Method Industries.

-   William J. Paquin, Jr., Controller. Mr. Paquin was previously Controller of
    D-L Manufacturing and before that held the positions of accounting manager,
    manager of cash and banking and internal auditor with Harnischfeger
    Industries, a diversified manufacturing company. Previously, Mr. Paquin
    worked in the accounting department at Johnson Controls, Inc. Mr. Paquin is
    a Certified Public Accountant and has a B.B.A. and M.B.A. in Accounting and
    Finance.

-   Jeffrey M. Kildow, Vice President of Sales. Mr. Kildow was the co-founder of
    Innovative Storage Designs, a manufacturer of filing systems for the mass
    market and office products superstores. Previously, he was Director of
    Marketing for General Binding Corporation's loose-leaf products division. He
    has over 14 years' experience in sales and marketing primarily in the office
    products field.

-   David A. Schenker, Vice President of Sales. Mr. Schenker was the co-founder
    of Innovative Storage Designs, a manufacturer of filing systems for the mass
    market and office products superstores. Previously, he was Vice President of
    Office Products for Steelworks, Inc., from November 1997 through July 1999,
    and Executive Vice President of Retail Marketing Services, Inc., from 1995
    until November 1997. He has over 10 years' experience in sales and marketing
    primarily in the office products field.

-   Sales Advisory Counsel. Mr. Dorman created an advisory counsel for sales and
    marketing consisting of Jack Stein, William C. Stevens, Wesley C. Drumm and
    Lee Palmer, owners or former owners of


                                       -5-

<PAGE>   9

    established consumer products companies and recent investors in the Company,
    to assist with advice, strategy and contacts for the Company's sales and
    marketing strategies. In addition, Mr. Dorman has created a
    "representative's counsel" which consists of the Company's five largest
    independent sales representative which will meet with management and the
    advisory counsel for sales and marketing to further the Company's product
    development and sales and marketing strategies.

Recapitalization and Banking Plan

         Geographics also announced progress in management's plan for
recapitalizing the Company. For over two years, Geographics has been late in
making payments to vendors and in default under its working capital facilities.
As of the date of this Report, Geographics announced that it has received over
$3,000,000 in a private placement of common stock, with proceeds to the Company
at $0.30 per share, which included significant investments from Messrs. Graham
and Dorman and their respective affiliates. Further, the Company has engaged
Culverwell & Company, Inc. to use their best efforts to raise an additional
$3,000,000 in a private placement of common stock, with net proceeds to the
Company of $0.30 per share. The offering prices were determined after giving
effect to liquidity and minority discounts. In addition, Geographics has
announced that it has received two acceptable banking proposals for a new
working capital facility to replace the Company's existing facility.

         The Company estimates that the effect of the Company's recapitalization
plan will result in a decrease in interest expense over $600,000 per year.
Management anticipates that the recapitalization plan will be completed during
the second fiscal quarter.

New Orders and New Products

         The Company introduced a full line of Christmas seasonal products and
received large orders from Office Depot, Viking, and Quill in the U.S. as well
as Business Depot, Grand & Toy, and Costco in Canada, Staples in Europe and a
Halloween program in Wal-Mart. These combined seasonal orders will add
approximately 15% to our original budgeted sales for FY 2000 ending March 31,
2000. The Company also received its first order from Sam's Club for two items,
which start shipping August 15, 1999. The Company anticipates that this will
result in an additional $1.5 million to $2 million in sales per year.

         On July 1, 1999, the Company acquired the rights from Innovative
Storage Designs, Inc. for $254,000 in cash and securities to a KD (Knock Down -
Ready to Assemble) file cabinet and storage box which can be used in
combination. The file cabinets will accommodate letter, legal, and A4 files and
can be stacked from two though four high. The Company has also acquired the
patent rights.

         The Company is also in the final stages of completing an agreement to
have the exclusive distribution rights for the United States, Canada, and Mexico
for a line of five additional products complimentary to their own file cabinet
and storage drawer. The ability for a customer to buy a combination of file
drawers and storage drawers, easy to assemble without tools and yet be able to
carry this out of the store under his or her arm is a tremendous plus.

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits.

                  27.1     Financial Data Schedule for the quarter ended June
30, 1999.


                                       -6-

<PAGE>   10

         (b)      There were no reports on Form 8-K filed during the quarter
ended June 30, 1999.

SIGNATURE

        Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Amendment No. 1 on
form 10-Q/A to be signed on its behalf by the undersigned, thereunto duly
authorized on this 7th day of August, 2000.

        GEOGRAPHICS, INC.

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


          By: /s/ Daniel J. Regan
            -------------------------------------
            Daniel J. Regan
            Vice President and Chief Financial Officer


                                       -7-




<PAGE>   11



                                GEOGRAPHICS, INC.
                                    FORM 10-Q
                                  EXHIBIT INDEX
                       FOR THE QUARTER ENDED JUNE 30, 1999




Exhibit
Number
-------

27.1              Financial Data Schedule




<PAGE>   12


                           GEOGRAPHICS, INC
                      CONSOLIDATED BALANCE SHEET
                AS OF JUNE 30, 1999 AND MARCH 31, 1999
                              (UNAUDITED)

                                ASSETS


<TABLE>
<CAPTION>

                                                                        JUNE 30, 1999                   MARCH 31, 1999
                                                                       -----------------             --------------------
                                                                           RESTATED                        RESTATED
                                                                           (NOTE 2)                        (NOTE 2)

<S>                                                                    <C>                           <C>
CURRENT ASSETS
  Cash                                                                 $        159,769              $           130,967
  Accounts receivable
    Trade receivables, net                                                    2,494,938                        3,048,755
    Other receivables                                                           125,263                          261,091
  Inventory, net of allowance for obsolete inventory of
    $688,000 and $862,000 at June 30 and March 31, 1999                       3,187,510                        3,532,684
  Prepaid expenses, deposits, and other current assets                          482,214                          853,357
                                                                       -----------------             --------------------
      Total current assets                                                    6,449,694                        7,826,854

PROPERTY, PLANT AND EQUIPMENT, NET                                            9,681,652                        9,945,634

OTHER ASSETS                                                                    354,256                          367,501
                                                                       -----------------             --------------------
TOTAL ASSETS                                                           $     16,485,602              $        18,139,989
                                                                       =================             ====================

                                     LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES
  Bank overdrafts                                                      $        279,121              $           253,425
  Note payable to bank                                                        4,321,189                        4,896,912
  Accounts payable                                                            3,264,797                        2,961,079
  Accrued liabilities                                                         1,720,935                        2,896,332
  Current portion of long-term debt                                           3,172,601                        3,072,601
                                                                       -----------------             --------------------
      Total current liabilities                                              12,758,643                       14,080,349

Long-Term Debt                                                                3,448,032                        3,776,432
                                                                       -----------------             --------------------
      Total liabilities                                                      16,206,675                       17,856,781
                                                                       -----------------             --------------------

STOCKHOLDERS' EQUITY (DEFICIT)
  No par common stock - 100,000,000 authorized, 9,857,252
    issued and outstanding at June 30 and March 31, 1999                     15,769,018                       15,769,018
  Accumulated other comprehensive income                                       (156,622)                        (157,223)
  Accumulated deficit                                                       (15,333,469)                     (15,328,587)
                                                                       -----------------             --------------------
      Total stockholders' equity (deficit)                                      278,927                          283,208
                                                                       -----------------             --------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                   $     16,485,602              $        18,139,989
                                                                       =================             ====================



</TABLE>




                                   F-1
<PAGE>   13


                          GEOGRAPHICS, INC
                CONSOLIDATED STATEMENT OF OPERATIONS
         THREE MONTHS ENDED JUNE 30, 1999 AND JUNE 30, 1998
                             (UNAUDITED)
<TABLE>
<CAPTION>


                                                                                      THREE MONTHS ENDED
                                                                                            JUNE 30,
                                                                            1999                            1998
                                                                      ------------------             --------------------
                                                                          Restated                        RESTATED
                                                                          (NOTE 2)                        (NOTE 2)
<S>                                                                   <C>                            <C>
SALES                                                                 $       5,545,416              $         6,165,468
  Allowances and Credits                                                       (307,109)                        (271,230)
  Sales Returns                                                                (251,943)                        (100,406)
                                                                      ------------------             --------------------
    Net Sales                                                                 4,986,364                        5,793,832

COST OF SALES                                                                 3,496,369                        3,591,795
                                                                      ------------------             --------------------

  Gross Margin                                                                1,489,995                        2,202,037

S.G.& A. EXPENSES                                                             1,428,923                        1,937,153
                                                                      ------------------             --------------------

  Operating Income (Loss)                                                        61,072                          264,884

OTHER INCOME (EXPENSE)
  Interest Expense                                                             (237,745)                        (337,480)
  Other Income (Expense)                                                        172,392                          (15,573)
                                                                      ------------------             --------------------
    Total Other Income (Expense)                                                (65,353)                        (353,053)

NET INCOME (LOSS) FROM CONTINUING OPERATIONS                                     (4,281)                         (88,169)

DISCONTINUED OPERATIONS
  Income from and gain on disposal of Core Business                                   -                        5,510,762
                                                                      ------------------             --------------------

NET INCOME (LOSS)                                                     $          (4,281)             $         5,422,593
                                                                      ==================             ====================

EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE
  Basic                                                               $           (0.00)             $              0.55
                                                                      ==================             ====================
  Diluted                                                             $           (0.00)             $              0.55
                                                                      ==================             ====================

SHARES USED IN COMPUTING EARNINGS PER COMMON AND
  COMMON EQUIVALENT SHARE
  Basic                                                                       9,857,252                        9,857,252
                                                                      ==================             ====================
  Diluted                                                                     9,857,252                        9,857,252
                                                                      ==================             ====================
</TABLE>



                                      F-2


<PAGE>   14


                          GEOGRAPHICS. INC.
                 CONSOLIDATED STATEMENT OF CASH FLOWS
                             (UNAUDITED)


<TABLE>
<CAPTION>

                                                                                        THREE MONTHS ENDED
                                                                                             JUNE 30,
                                                                                  1999                      1998
                                                                          ----------------------     -------------------
                                                                                RESTATED                  RESTATED
                                                                                (NOTE 2)                  (NOTE 2)
<S>                                                                       <C>                        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss)                                                       $             (4,281)      $       5,422,593
Adjustments to reconcile net income (loss) to net
cash flows from operating activities
  Depreciation and amortization                                                        341,812                 432,261
  (Gain) loss on sale/disposal of property and equipment                                 1,770
Changes in noncash operating assets and liabilities
  Trade receivables                                                                    553,817                 652,823
  Other receivables                                                                    135,828                (123,466)
  Inventory                                                                            345,174               1,519,114
  Prepaid expenses, deposits and other assets                                          371,143                (248,440)
  Accounts payable                                                                     303,718                 (61,533)
  Accrued liabilities                                                               (1,175,397)               (181,407)
                                                                         ----------------------     -------------------
    Net cash flows from operating activities                                           873,584               7,411,945

CASH FLOWS FROM FINANCING ACTIVITIES
  Decrease in bank overdrafts                                                           25,696                (102,772)
  Net borrowings on note payable to bank                                              (575,723)             (7,025,631)
  Repayment of long-term debt                                                         (328,400)               (335,542)
  Proceeds from notes payable to officers and directors                                100,000                       -
  Net change, foreign currency translation                                                 601                 (41,933)
                                                                         ----------------------     -------------------
    Net cash flows from financing activities                                          (777,826)             (7,505,878)

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of plant and equipment                                                      (80,202)                (31,808)
  Decrease in other assets                                                              13,245                       -
                                                                         ----------------------     -------------------
    Net cash flows from investing activities                                           (66,957)                (31,808)

NET CHANGE IN CASH                                                                      28,801                (125,741)
CASH, BEGINNING OF PERIOD                                                              130,967                 316,078
                                                                         ----------------------     -------------------
CASH, END OF PERIOD                                                      $             159,768      $          190,337
                                                                         ======================     ===================

</TABLE>

                                      F-3



<PAGE>   15


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, 1999.

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


NOTE 2- RESTATEMENT AND RECLASSIFICATIONS

The Company has determined to restate its annual consolidated financial
statements and its quarterly condensed consolidated financial statements for the
years ended March 31, 1999 and 1998, and interim quarters of 2000 . The
following sets forth the effect and explanation of these adjustments and
reclassifications:

<TABLE>
<CAPTION>

                                                     AS PREVIOUSLY                                       AS
                                                        REPORTED           ADJUSTMENTS                RESTATED
                                                        --------           -----------                --------
AT JUNE 30, 1999:
<S>                                                  <C>               <C>                         <C>
       Accounts receivable, net                      $  2,633,710      $    (138,772) (a)          $  2,494,938
       Current assets                                   6,588,466           (138,772) (a)             6,449,694
       Total Assets                                    16,624,374           (138,772) (a)            16,485,602
                                                                                                              -
       Accrued Liabilities                              1,496,409            224,526  (b)             1,720,935
       Current Liabilities                             12,534,117            224,526  (b)            12,758,643
       Total Liabilities                               15,982,149            224,526  (b)            16,206,675
       Accumulated Deficit                            (14,970,171)          (363,298) (a)(b)        (15,333,469)
       Stockholders' Equity                               642,225           (363,298) (a)(b)            278,927
       Total Liabilities and Stockholders' Equity    $ 16,624,374      $    (138,772) (a)          $ 16,485,602

<CAPTION>

                                                      AS PREVIOUSLY       ADJUSTMENTS AND                 AS
                                                        REPORTED         RECLASSIFICATIONS             RESTATED
                                                        --------         -----------------             --------
FOR THE QUARTER ENDED JUNE 30, 1999:
<S>                                                  <C>               <C>                         <C>
       Net sales                                     $  4,499,918      $     486,446 (e)(g)        $  4,986,364
       Gross Margin                                     1,003,549      $     486,446 (e)(g)           1,489,995
       Selling, General and Administrative Expenses     1,118,105      $     310,818 (c)(d)(f)        1,428,923
       Income (loss) from Operations                     (114,556)     $     175,628 (c)(d)(f)           61,072
       Net Income (loss)                             $   (179,909)     $     175,628 (c)(d)(f)     $     (4,281)
       Net Income(Loss) Per Share                    $      (0.02)     $        0.02               $          -
</TABLE>


                                      F-4

<PAGE>   16

NOTE 2- RESTATEMENT AND RECLASSIFICATIONS (Continued)


(a)      In preparing its prior financial statements, Geographics relied on
         information of a former sales manager. Geographics later discovered
         that this former sales manager, who has since been terminated, failed
         to correctly identify the amount of sales returns that were due a
         particular customer. This resulted in an understatement of sales
         returns for the years ended March 31, 1998 and 1999 of $19,201 and
         119,571, respectively.
(b)      Geomarketing Canada ("GMC"), a wholly-owned subsidiary of Geographics,
         is required to pay Canadian goods and services tax on the value of
         items sold in Canada. However, subsequent to June 30, 1999, Geographics
         discovered that GMC was declaring the goods at Canadian customs at a
         value that is less than the amount charged to its customers. This
         resulted in an understatement sales, general and administrative
         expenses for the years ended March 31, 1998 and 1999 by $78,828 and
         $166,201, respectively.
(c)      At March 31, 1999, Geographics accrued $132,500 severance costs for
         certain former executives of Geographics. The restatement reflects
         Geographics' change in its accounting practices so as to accrue these
         expenses in the period in which they incurred in accordance with Staff
         Accounting Bulletin 100, dated November 24, 1999.
(d)      At March 31, 1999, Geographics accrued an estimated amount of $200,000
         for incurred, but unbilled legal expenses. Subsequently, it was
         confirmed that the actual incurred legal expenses was approximately
         $100,000.
(e)      During the fiscal quarter ended March 31, 1999, Geographics implemented
         a new accounting program to calculate costs associated with customer
         promotions. Subsequently, Geographics discovered that the program did
         not accurate calculate these costs. This error resulted in an
         understatement of sales, general and administrative expenses for the
         year ended March 31, 1999 by $261,310.
(f)      In connection with the sale of its sign business in the year ended
         March 31, 1999, Geographics mistakenly received approximately $146,818
         in escrowed amounts that it was not entitled to. Geographics initially
         kept the escrowed funds after the escrow company made an initial
         attempt to have the funds returned. However, Geographics never made a
         reserve for the potential loss of the funds. This resulted in an
         understatement of sales, general and administrative expenses from
         discontinued operations for the year ended March 31, 1999 of $146,818.
(g)      Reflects an accounting change to classify "back-end selling expenses,"
         or certain advertising and promotional expenses, as sales, general and
         administrative expenses, rather than sales returns and allowances for
         the three months ended March 31, 1999 in the amount of $225,136.


                                      F-5