U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                  FORM 10-QSB/A
                                AMENDMENT NO. 1


[X]     QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 for the quarterly period ended March 31, 2002

[ ]     TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 for the transition period from _______ to _______


                          NATIONAL BEAUTY CORPORATION
                          ---------------------------
        (Exact name of small business issuer as specified in its charter)

                            BEAUTYMERCHANT.COM, INC.
                            ------------------------
                          (Former name of registrant)

          Nevada                                              13-3422912
          ------                                              ----------
(State or other jurisdiction of                             (IRS Employer
incorporation or organization)                            identification No.)


          4818 W. Commercial Boulevard, Ft. Lauderdale, Florida 33319
          -----------------------------------------------------------
                    (Address of principal executive offices)

                                 (954) 717-8680
                                 --------------
                          (Issuer's telephone number)



Check whether the issuer (1) 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 [x] No [ ]

Number of shares of common stock outstanding as of
May 14, 2002: 3,748,362

Number of shares of preferred stock outstanding as of
May 14, 2002: 750,000








<PAGE 1>
                              INDEX TO FORM 10-QSB
                              --------------------

                                                                     Page No.
                                                                     --------
PART I
------

Item 1.   Financial Statements

          Consolidated Balance Sheets
          - March 31, 2002 and December 31, 2001                            3

          Consolidated Statements of Operations
          - Three Months Ended March 31, 2002 and 2001                      4

          Consolidated Statements of Cash Flows
          - Three Months Ended March 31, 2002 and 2001                      5

          Notes to Consolidated Financial Statements                      6-7

Item 2.   Management's Discussion and Analysis of Financial Condition
          And Results of Operations                                      8-12

PART II
-------

Item 1.   Legal Proceedings                                                12

Item 2.   Changes in Securities                                            12

Item 3.   Defaults Upon Senior Securities                                  12

Item 4.   Submission of Matters to a Vote of Security Holders              12

Item 5.   Other Information                                                12



<TABLE>
<CAPTION>

                   NATIONAL BEAUTY CORPORATION & SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                   AS OF MARCH 31, 2002 AND DECEMBER 31, 2001
=============================================================================

                                                (Unaudited)
                                                 March 31,           Dec. 31,
                                                   2002               2001
                                                ----------         ----------
<S>                                             <C>                <C>
                    ASSETS
                    ------

CURRENT ASSETS:
---------------
   Cash and cash equivalents                    $    6,154         $   11,001
   Accounts receivable                                 132                903
   Marketable securities                             1,500              1,743
   Inventory                                         4,087              1,700
   Prepaid expenses                                114,825             90,000
                                                ----------         ----------
      TOTAL CURRENT ASSETS                         126,698            105,347

FIXED ASSETS
------------
   Furniture                                        21,616             21,616
   Leasehold improvements                            3,500              3,500
   Equipment                                        34,985             34,985
   Accumulated depreciation                        (36,361)           (35,361)
                                                ----------         ----------
      NET FIXED ASSETS                              23,740             24,740

OTHER ASSETS:
-------------
   Deposits                                          6,656              6,656
                                                ----------         ----------
      TOTAL OTHER ASSETS                             6,656              6,656

         TOTAL ASSETS                           $  157,094         $  136,743
                                                ==========         ==========

</TABLE>



                 See accompanying notes to financial statements
<Page 2>

<TABLE>
<CAPTION>

                   NATIONAL BEAUTY CORPORATION & SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (CONTINUED)
                   AS OF MARCH 31, 2002 AND DECEMBER 31, 2001
=============================================================================

                                                (Unaudited)
                                                 March 31,           Dec. 31,
                                                   2002               2001
                                                ----------         ----------
<S>                                             <C>                <C>
         LIABILITIES AND STOCKHOLDERS' EQUITY
         ------------------------------------

CURRENT LIABILITIES
-------------------
   Accounts payable and accrued expenses        $    2,230         $    2,230
   Outstanding checks in excess of bank balance      1,067             11,664
   Current portion of capitalized lease obligation   1,594              2,313
                                                ----------         ----------
      TOTAL CURRENT LIABILITIES                      4,891             16,207
                                                ----------         ----------


STOCKHOLDERS' EQUITY
--------------------
   Common stock ($.001 par value, 100,000,000
    shares authorized; 3,736,362 and
    1,466,362 issued and outstanding at
    March 31, 2002 and December 31, 2001,
    respectively)                                    3,736              1,466
   Convertible preferred stock ($.001 par value;
    50,000,000 shares authorized, 750,000 and
    950,000 shares issued and outstanding at
    March 31, 2002 and December 31, 2001,
    respectively)                                      750                950
   Additional paid in capital                    1,466,480          1,402,450
   Retained deficit                             (1,318,763)        (1,284,330)
                                                ----------         ----------
      TOTAL STOCKHOLDERS' EQUITY                   152,203            120,536
                                                ----------         ----------

         TOTAL LIABILITIES AND
          STOCKHOLDERS' EQUITY                  $  157,094         $  136,743
                                                ==========         ==========

</TABLE>






                 See accompanying notes to financial statements
<Page 3>

<TABLE>
<CAPTION>

                   NATIONAL BEAUTY CORPORATION & SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
=============================================================================

                                                   2002               2001
                                                ----------         ----------
<S>                                             <C>                <C>
REVENUES:
---------
   Sales                                        $  145,256         $   87,287
   Cost of Sales                                   (68,544)           (60,731)
                                                ----------         ----------
         GROSS PROFIT                               76,712             26,556

EXPENSES:
---------
   Advertising                                       6,471             13,511
   Automobile                                          283              3,259
   Bank service charges                              1,099              1,170
   Consulting                                       37,500              3,245
   Depreciation                                      1,000                800
   Insurance                                         1,141              5,544
   Office expenses                                   2,180              2,221
   Payroll                                          20,445                -0-
   Professional fees                                13,970              1,375
   Public trading                                    1,315                -0-
   Rent                                             15,166              6,771
   Repairs & maintenance                               106                 60
   Taxes & licenses                                  6,871              1,425
   Telephone                                         1,988              2,508
   Travel                                              -0-                460
   Utilities                                         1,367                129
                                                ----------         ----------
      TOTAL EXPENSES                               110,902             42,478
                                                ----------         ----------

         OPERATING (LOSS)                       $  (34,190)        $  (15,922)

OTHER (EXPENSE):
----------------
   Unrealized loss on trading securities              (243)           (29,500)
   Interest Expense                                    -0-                -0-
                                                ----------         ----------

         NET (LOSS)                             $  (34,433)        $  (45,422)
                                                ==========         ==========

  Net (Loss) per Share -
  basic and fully diluted                       $    (0.01)        $       **
                                                ==========         ==========
  Weighted Average Shares                        2,583,862         11,706,701
                                                ==========         ==========
** Less than $.01
</TABLE>


                 See accompanying notes to financial statements
<Page 4>

<TABLE>
<CAPTION>

                   NATIONAL BEAUTY CORPORATION & SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
=============================================================================

                                                   2002               2001
                                                ----------         ----------
<S>                                             <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
-------------------------------------
   Net loss                                     $  (34,433)        $  (45,422)
   Adjustments to reconcile net loss to
    net cash (used in) operating activities:
      Depreciation                                   1,000                800
      Common stock issued for services              66,100              3,245
      Unrealized loss on trading securities            243             29,500
     (Increase) decrease in operating assets:
      Accounts receivable                              771               (245)
      Inventory                                     (2,387)              (289)
      Prepaid expenses                             (24,825)               -0-
      Deposits                                         -0-                -0-
                                                ----------         ----------
         NET CASH (USED IN) OPERATING ACTIVITIES     6,469            (12,411)
                                                ----------         ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
-------------------------------------
   Repayment of shareholder loan receivable            -0-              6,013
      Expenditures for leaseholds and equipment        -0-                -0-
                                                ----------         ----------
         NET CASH USED IN INVESTING ACTIVITIES         -0-              6,013
                                                ----------         ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
------------------------------------
  (Decrease) in outstanding checks
    in excess of bank balance                      (10,597)               -0-
   Principal repayments under capitalized lease       (719)              (625)
                                                ----------         ----------
         NET CASH PROVIDED (USED)
          BY FINANCING ACTIVITIES                  (11,316)              (625)
                                                ----------         ----------

      NET (DECREASE) IN CASH AND CASH EQUIVALENTS   (4,847)            (7,023)

      CASH AND CASH EQUIVALENTS,
         BEGINNING OF THE YEAR                      11,001             56,191
                                                ----------         ----------

         END OF THE PERIOD                      $    6,154         $   49,168
                                                ==========         ==========

SUPPLEMENTARY CASH FLOW INFORMATION OF NON-CASH FINANCING:
----------------------------------------------------------
   Common stock issued for services             $   66,100         $    3,245
                                                ==========         ==========

</TABLE>



                 See accompanying notes to financial statements
<Page 5>



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                   NATIONAL BEAUTY CORPORATION & SUBSIDIARIES
                           March 31, 2002 (UNAUDITED)

ITEM  1.
--------

NOTE  1 - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and pursuant to the rules and regulations of the
Securities and Exchange Commission. 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, the unaudited condensed consolidated financial
statements contain all adjustments consisting only of normal recurring accruals
considered necessary to present fairly the Company's financial position at March
31, 2002, the results of operations for the three month period ended March 31,
2002 and 2001, and cash flows for the three months ended March 31, 2002 and
2001. The results for the period ended March 31, 2002, are not necessarily
indicative of the results to be expected for the entire fiscal year ending
December 31, 2002.

Revenue recognition is a critical accounting policy of ours since it represents
the majority of our entire financial statements taken as a whole. It is also
important in light of the Staff Accounting Bulletins published by the Securities
and Exchange Commission the past few years.

NOTE  2 - EARNINGS (LOSS) PER SHARE

<TABLE>
<CAPTION>

The following represents the calculation of earnings (loss) per share:

                                        Three              Three
BASIC                               Months Ended       Months Ended
& FULLY DILUTED*                   March 31, 2002     March 31, 2001
----------------                   --------------     --------------
<S>                                <C>                <C>
Net Loss. . . . . . . . . . . .    $      (34,433)    $      (45,422)

Less- preferred stock dividends               -0-                -0-
                                   --------------     --------------

Net Loss. . . . . . . . . . . .    $      (34,433)    $      (45,422)

Weighted average number
of common shares. . . . . . . .         2,583,862         11,706,701
                                   --------------     --------------

Basic & Fully Diluted*
loss per share. . . . . . . . .    $         (.01)    $           **
                                   ==============     ==============

</TABLE>

Basic EPS equals diluted EPS because of the loss above. Preferred stock had no
effect on the calculation of EPS. Common stock purchase options are common stock
equivalents that were excluded from the computation of diluted loss per share.

*  The Company had no common stock equivalents during the periods presented
** Less than $(0.01)


<PAGE 6>
NOTE  3 - SUBSEQUENT EVENTS

The Company is committed to two employment agreements through April 1, 2007.
Pursuant to the agreements, two of the Company's officers and majority
shareholders shall receive total combined annual salaries of $325,000 and a
combined 300,000 preferred shares per annum.

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

In connection with the Safe Harbor Provisions of the Private Securities
Litigation Reform Act of 1995 (the "Reform Act"), National Beauty Corporation is
hereby providing cautionary statements identifying important factors that could
cause our actual results to differ materially from those projected in forward
looking statements (as such term is defined in the Reform Act) made in this
quarterly Report on Form 10-QSB. Any statements that express, or involve
discussions as to, expectations, beliefs, plans, objectives, assumptions or
future events or performance (often, but not always, through the use of words or
phrases such as "likely will result," "are expected to," "will continue," "is
anticipated," "estimated," "intends," "plans" and "projection") are not
historical facts and may be forward looking statements and involve estimates and
uncertainties which could cause actual results to differ materially from those
expresses in the forward looking statements. Accordingly, any such statements
are qualified in their entirety by reference to, and are accompanied by, the
following key factors that have a direct bearing on our results of operations:
the absence of contracts with customers or suppliers; our ability to maintain
and develop relationships with customers and suppliers; our ability to
successfully integrate acquired businesses or new brands; the impact of
competitive products and pricing; supply constraints or difficulties; changes in
the retail and beauty industries; the retention and availability of key
personnel; and general economic and business conditions.

We caution that the factors described herein could cause actual results to
differ materially from those expressed in any forward-looking statements and
that the investors should not place undue reliance on any such forward-looking
statements. Further, any forward-looking statement speaks only as of the date on
which such statement is made, and we undertake no obligation to update any
forward-looking statement to reflect events or circumstances after the date on
which such statement is made or to reflect the occurrence of unanticipated
events or circumstances.

New factors emerge from time to time, and it is not possible for us to predict
all such factors. Further, we cannot assess the impact of each such factor on
our results of operations or the extent to which any factor, or combination of
factors, may cause actual results to differ materially from those contained in
any forward-looking statements.

General Description of Business
-------------------------------

National Beauty Corporation is comprised of its two wholly owned subsidiaries:
BeautyWorks U.S.A., Inc. and Cleaning Express U.S.A., Inc. Our objective is to
enhance and further brand itself as: (a) a shopping destination for beauty
products, fragrances and accessories; (b) a beauty services provider. Through
the collective efforts of its subsidiaries, we seek to:

-    Build our customer base as a one-stop provider for discounted name-brand
     beauty products and cosmetics;
-    Enhance its brand name reputation of offering convenient, competitive
     pricing and participation in special promotions;
-    Expand its business concept by acquiring beauty salons with established
     customer bases;

We plan to accomplish the foregoing by:
-    Billboard, radio, television and newspaper advertising;
-    Free product samples of ALISHA hair products;
-    Attempting to acquire existing beauty service salons by August 2002;
-    Seeking to enter into marketing relationships with National advertising
     agencies to establish concept branding strategies;
-    Attempting to market its concept, "We Sell Beauty for Less", on a national
     basis.

Products  and  Geographic  Expansion

We intend to expand our service businesses in the Florida area by opening
approximately one additional retail storefront under our BeautyWorks U.S.A. name
during 2002. We are also exploring the possibility of opening up approximately
one additional BeautyWorks U.S.A. store in the Las Vegas, Nevada during 2002. We
began our retail sales operations in early 2000 and will attempt to expand
product sales on a continual basis.

Additional  Risk  Factor

National Beauty Corporation, a Nevada corporation, has a limited operating
history in its operations, which began in the first quarter of 2000.
Accordingly, you have little or no information upon which to evaluate National
Beauty Corporation's future business, prospects, and revenues. In addition, as a
new sales company, we face intense competition. In addition, there are no
assurances that we will be successful in overcoming the following changes:
-    Whether we will be able to retain existing customers or attract new
     customers;
-    Whether we will be able to respond to changing customer demands;
-    Whether we will have adequate systems in place to fulfill all customer
     orders;
-    Whether we will be able to acquire additional sources for merchandise at
     discounted prices;
-    Whether we will maintain and increase sufficient website traffic;
-    Whether we will be able to obtain additional equity or debt financing;
-    Whether we will be competitive in its core businesses;
-    Whether we will successfully locate and acquire existing beauty operations
     for BeautyWorks U.S.A.

Our  principal  suppliers  are  non-retail  wholesale  distributors.

We plan to add at least 2 employees during the next 12 months to our retail
operations. If we acquire any beauty salons with existing operations additional
staff will be added to operate these businesses relative to the size of the
operation; however, at this time we are unable to determine how many additional
employees will be required. The three employees that are presently on staff will
manage new employees.

Recent  Acquisition

During the second quarter of 2001, we acquired the fixed assets of a full
service salon located in Boca Raton, Florida. This beauty salon currently
employs approximately nine workers and offers hair, nails and skin treatments to
local customers. This is our first acquisition in our recent salon 'roll-up'
strategy. We plan to acquire two additional salons during the fourth quarter of
2002; however, there are no assurances that it will be successful in these
plans.

Additional  Financing

We may need to raise additional funds to meet future operating requirements. If
we raise additional funds through issuance of equity or debt securities, such
securities may have rights to our common stock, such as warrants or options. In
addition, shareholders may experience additional dilution from issuance and
exercise of equity or debt securities or warrants or options. There are no
assurances that we will be able to obtain additional financing or that
additional financing will be available at all.

Cleaning Express USA.Cleaning Express USA. Our operations include home cleaning
services that emphasize budget pricing. We currently operate one Cleaning
Express USA office in Tamarac, Florida and dispatch 40-50 workers in teams of
two workers on a daily basis. The present geographic area in which we operate
includes the Broward and South Palm Beach County areas of South Florida.

Marketing for our home cleaning services include print advertising, television
and radio commercials, and a referral program that rewards customers with future
discounts for client referrals.

The home cleaning industry is highly competitive with respect to price, service,
quality and location. There are numerous, well-established, larger competitors
in the home cleaning industry possessing substantially greater financial,
marketing, personnel and other resources than us. There can be no assurance that
we will be able to respond to various competitive factors affecting the
business. We will attempt to compete with its home cleaning industry competitors
by offering quality service at a low price. We plan to further expand in South
Florida by continuing its current marketing strategy.

The primary markets for Cleaning Express USA are individual households. No
single customer now makes up or is expected in future to make up more than ten
percent of the total revenues of Cleaning Express USA. Cleaning Express USA has
three full time employees and contracts with 40-50 workers that are each
independently contracted with us to service and provide home cleaning services
to existing and new customers.

BeautyWorks U.S.A., Inc. We announced that we expanded our business into a
prototype store offering beauty retailing and beauty services hair styling, and
nail services at affordable pricing. We plan to open two retail 'brick and
mortar' stores in the South Florida area. During the second quarter of 2001, the
first retail store was officially opened and is presently servicing South
Florida customers.

BeautyWorks U.S.A plans to rollup existing beauty stores and 'mom and pop'
salons and add state of the art design and retail display areas featuring our
own private label products as well as designer fragrances and perfumes at
discount prices.

Beautyworks will be designed to tap into the $7 billion beauty industry through
its offering of personal care salons. It is estimated that over 90% of all
personal care salons are closely held, or 'mom and pop' owned and operated.
Currently, Regis Corp. (NASDAQ:RGIS) has over 6,000 salon stores and is the only
well-known publicly traded company using this approach. Beautyworks will aim to
be both a retailer and provider of such needed consumer services and provides a
one-stop resource for professional services on hair nails and skin care. The
Company also plans to offer such services as body and spa treatments, facials,
massages, waxing, and tans.

In November 2001, the Board of Directors approved a plan for the disposal of it
e-commence segment. The results of beautymerchant.com have been reported as
discontinued operations for all periods presented. Beautymerchant.com was
disposed in November 2001, when the Board of Directors approved a plan for the
disposal of it e-commence segment. We dissolved the entity around that time. The
results of beautymerchant.com have been reported as discontinued operations for
all periods presented and no gain or loss was recorded since it had no assets at
the time we dissolved it.

We have retained the services of Neal Realty and Development of Fort Lauderdale,
Florida to search for shopping center locations. We believe the beauty services
business industry, is well established.

Initial plans are for a prototype store in Broward County, Florida, as soon as
appropriate locations are selected. Las Vegas, Nevada is also being considered
for a second development market for Beautyworks U.S.A., Inc.

The beauty services industry is highly competitive with respect to price,
service, and location. As a result, the potential for failure in this industry
is significant. There are numerous, well-established, larger competitors in the
beauty services industry with considerable expertise, possessing substantially
greater financial, marketing, personnel and other resources than us. There can
be no assurance that we will be able to respond to various competitive factors
affecting the business.

Toyworks Usa.Com. We established a new shopping destination toys, for children
of all ages. Both of these new Internet sites were co-developed with a strategic
partner, that overall maintains the online stores and does all inventory and
distribution, allowing the company to handle all advertising and marketing.

We will attempt to develop the Beautyworks Usa and Toyworks USA concepts, and
will strive to cross market the catalogue format, offering brand name health and
beauty products on Beautyworks and popular toys on Toyworks. Each individual
e-commerce site is independent of each other, but sharing the USA logo at the
end, unifying the American symbolism in marketing. All customer orders are
implemented by online credit card, with fraud risk to the company. We offer a
secure shopping environment with state of the art security on all transactions.

We plan to cross market these e-commerce sites, as the brick and mortar salons
are regionally and eventually nationwide.

In addition, we plan to use in-house marketing and advertising to promote its
products. Advertising is expected to increase leading into 2003.

We are actively seeking partners and compatible businesses to acquire within the
huge beauty services industry.

Your Salonappt.Com: Plans have been formulated to develop and market
"www.yoursalonappt.com", a consumer to business application service provider
(ASP). In the opinion of management, this developmental information and
interactive consumer to business portal, when fully developed will assist
thousands of hair, nail, and spa customers. By providing appointment services
that have traditionally made by telephone, during normal business hours, this
application service provider (ASP) will allow customers access, 7 days a week,
24 hours a day, regardless normal business hours. In addition consumers will
have access to information that will provide them with a registry and directory
of national salons and beauty spas. Initial development is expected to begin 2nd
quarter 2002, with projected completion later in the year. Risks and
uncertainties include, but are not limited to, consumer spending habits,
availability of funds for project completion, and general acceptance of new
technology functions in the beauty service industry. The primary market will be
the United States, but could be extended worldwide.

RESULTS OF OPERATIONS
---------------------

Net  Income

The Company had a net loss of $(34,433), or $.01 per common share, for the three
months ended March 31, 2002, versus a net loss of $(45,422), or less than $.01
for the same period ended March 31, 2001. The change in net loss was primarily
due to a decrease in administrative expenses relating to the operation and
marketing of the BeautyMerchant.com online superstore.

Sales

Revenues increased $57,969 or 66% to $145,256 for the three months ended March
31, 2002 as compared with $87,287 for the three months ended March 31, 2001. The
increase was primarily due to the acquisition of the salon in the second quarter
of 2001 that generated additional revenues. Average selling prices and gross
margins remained fairly constant.

To distinguish the cleaning services segment from beauty supply, the company
generated sales of $82,071 and $63,185 during the three months ended March 31,
2002 from those segments, respectively. The CEO reviewing the general ledger and
check registers on a timely basis measures segment performance. Product sales
are immaterial to beauty salon sales, taken as a whole. The company estimates
that no more than 5% of above mentioned beauty sales is product related.

Expenses

Selling, General, and Administrative expenses for the three months ended March
31, 2002 increased $68,424 to $110,902. In comparison with the three-month
period ended March 31, 2001, consulting and payroll increased $34,255 and
$20,445, respectively due to our acquisition of the salon in the second quarter
of 2001.

Non-Operating  Expense  Items

The unrealized loss on securities in 2002 and 2001 is a result of a write down
in the fair value of the securities during the respective periods. As to trading
losses, marketable securities included the company's investment in equity
securities recorded at fair market value. The marketable securities were
classified as trading securities with holding gains and losses recognized in
current period operations. Since the stock is restricted, there are no controls
to limit the losses in those securities. Ed Roth, CEO, keeps the certificates in
safe keeping under lock and key as an internal control over safeguarding of the
corporate asset. Management's intent is to add value to shareholders by trying
to sell the securities at the most desirable amount without affecting the stock
price in an illiquid stock position. These stocks do not trade much and are
highly illiquid. As of March 31, 2002, the securities valuation was written down
to $1,500 to reflect the value of the investments.

Liquidity  and  Capital  Resources

On March 31, 2002, we had cash of $5,154 and working capital of $121,807. This
compares with cash of $11,001 and working capital of $91,312 at March 31, 2001.
The increase in working capital was due to an increase in pre paid expenses.

Net cash used in operating activities was $4,128 for the three months ended
March 31, 2002 as compared with net cash used in operating activities of $12,411
for the period ended March 31, 2001. The decrease in cash used was primarily
attributable to a decrease in net loss for the period.

Net cash used in investing activities was $-0- for the three months ended March
31, 2002 as compared with net cash used in investing activities of $-0- for the
period ended March 31, 2001.

Net cash used in financing activities totaled $719 for the three months ended
March 31, 2002 as compared with net cash provided by financing activities of
$5,388 for the three months ended March 31, 2001. The decrease in net cash
provided by financing activities was primarily due to the collection of
shareholder loan receivable during 2001.

The CEO is the Chief Operating Decision Maker. The Chief Operating Decision
Maker uses net cash flow as his primary profitability measure in assessing
segment performance and allocating resources.

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

Item  1.     Legal Proceedings

None.

Item  2.     Changes in Securities

None.

Item  3.     Defaults Upon Senior Securities

None.

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

None.

Item  5.     Other Information

None.

Item  6.     Exhibits and Reports on Form 8-K

None


                                   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.

                                         NATIONAL BEAUTY CORPORATION
                                        (Registrant)



Date:  May 7, 2002                       /S/Michael J. Bongiovanni
                                         -------------------------
                                         Michael J. Bongiovanni
                                         Chief  Financial  Officer