Quarterlytics / Consumer Defensive / Household & Personal Products / CCA Industries Inc.

CCA Industries Inc.

caww · AMEX Consumer Defensive
Claim this profile
Ticker caww
Exchange AMEX
Sector Consumer Defensive
Industry Household & Personal Products
Employees 51-200
← All annual reports
FY2002 Annual Report · CCA Industries Inc.
Sign in to download
Loading PDF…
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

Annual Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

For the Fiscal Year Ended
    November 30, 2002

Commission File Number
2-85538-B

CCA INDUSTRIES, INC.
(Exact Name of Registrant as specified in Charter)

DELAWARE

(State or other jurisdiction of    
incorporation or organization)      

04-2795439

         (I.R.S. Employer
         Identification No.)

200 Murray Hill Parkway, East Rutherford, New Jersey 07073
(Address of principal executive offices, including zip code)

(201) 330-1400
(Registrant's telephone number, including area code)

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

Securities registered pursuant to Section 12(g) of the Act:
Common Stock, par value $.01 per share
(Title of Class)

Class A Common Stock, par value $.01 per share
(Title of Class)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section
13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such
shorter period that the Registrant was required to file such reports), and (2) has been subject to such

          
        
        
filing requirement for the past 90 days.  Yes  X .  No    .
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is
not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [ X].

The aggregate market value of the voting stock held by non-affiliates of the Registrant (i.e., by
persons other than officers and directors of the Registrant), at the average sales price ($1.99), on
December 31, 2002, was as follows:

Class of Voting Stock    

         Market Value

5,224,238 shares; Common
Stock, $.01 par value

         $ 10,396,234

On December 31, 2002 there was an aggregate of  7,141,098 shares of Common Stock and

Class A Common Stock of the Registrant outstanding.

- ii-

 
 
Form 10-K
Item No.    

1. Business

2. Properties

CROSS REFERENCE SHEET

Headings in this Form
10-K for Year Ended
November 30, 2002     

Business

Property

3. Legal Proceedings 

Legal Proceedings

4. Submission of Matters
   to a Vote of Security
   Holders

5. Market for Registrant's
   Common Equity and
   Related Stockholder
   Matters

Submission of Matters to a
Vote of Security Holders

Market for the Company's
Common Stock and Related
Shareholder Matters

6. Selected Financial Data

Selected Financial Data

7. Management's Discussion 
   and Analysis of Financial
   Condition and Results
   of Operation 

Management's Discussion and
Analysis of Financial
Condition and Results of
Operations

7A. Quantitative and Qualitative
       Disclosures about Market Risk

Quantitative and Qualitative
Disclosures about Market Risk

8. Financial Statements
   and Supplementary Data

9. Changes In and Dis-
    agreements With
    Accountants On Accounting
    and Financial Disclosure

Financial Statements
and Supplementary Data

Changes In and Dis-
agreements With
Accountants On Accounting
and Financial Disclosure

10. Risk Factors

Risk Factors

11. Directors and 
      Executive Officers 
      of the Registrant

Directors and Executive
Officers

- iii-

               
 
Form 10-K
Item No.    

                                             Headings in this Form
10-K for Year Ended
November 30, 2002    

12. Executive Compensation

Executive Compensation

13. Security Ownership
      of Certain Beneficial
      Owners and Management  

14. Certain Relationships
      and Related Transactions   

15. Exhibits, Financial
    Statement Schedules,
    and Reports on Form
    8-K

Security Ownership
of Certain Beneficial
Owners and Management

Certain Relationships
and Related Transactions

Exhibits, Financial
Statement Schedules,
and Reports on Form
8-K

- iv-

 
Item

PART I

TABLE OF CONTENTS

Page

1. Business............................................................................................. 
2. Property............................................................................................. 
3. Legal Proceedings.............................................................................. 
4. Submission of Matters to a Vote of Security Holders.......................... 

 1
 6
 6
 7

PART II

5. Market for the Company's Common Stock and Related
    Shareholder Matters........................................................................... 
6. Selected Financial Data...................................................................... 
7. Management's Discussion and Analysis of Financial Condition
    and Results of Operations.................................................................. 
11
7A. Quantitative And Qualitative Disclosure About Market Risk............  15
8. Financial Statements and Supplementary Data.................................... 
15
9. Changes In and Disagreements with Accountants On Accounting
    and Financial Disclosure.................................................................... 
10.  Risk Factors………………………………………………………….

 8
10

16
16

PART III

11. Directors and Executive Officers...................................................... 
12. Executive Compensation..................................................................
13. Security Ownership of Certain Beneficial Owners and Management.
14. Certain Relationships and Related Transactions.................................

18
20
28
29

PART IV

15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K...  30

- v-

     
    
       
       
PART I

Item 1. BUSINESS

(a) General

CCA INDUSTRIES, INC. (hereinafter, “CCA” or the “Company”) was incorporated in

Delaware in 1983. 

The Company operates in one industry segment, in what may be generally described as the
health-and-beauty aids business, selling numerous products, in several health-and-beauty aids and
cosmeceutical categories.  All Company products are manufactured by contract manufacturers,
pursuant to the Company's specifications and formulations.

The  Company  owns  registered  trademarks,  or  exclusive  licenses  to  use  registered
trademarks, that identify its products by brand-name.  Under most of the brand names, the Company
markets several different but categorically-related products.  The principal brand and trademark
names include “Plus+White” (oral health-care products), “Sudden Change” (skin-care products),
“Nutra Nail” and “Power Gel” and “Nutra Nail 60" (nail treatments), “Bikini Zone” pre and after-
shave products, “Mega 14" Balanced Fiber and “Mega T” Green Tea (dietary products), “Hair Off”
(depilatories),  “IPR”  (foot-care  products),  “Solar  Sense”  and  “Kid  Sense”  (sun-care  products),
“Mood Magic” (lipsticks), “Cloud Dance” and “Cherry Vanilla” (perfumes), “Scar Zone,” a scar
diminishing cream. 

All  Company  products  are  marketed  and  sold  to  major  drug  and  food  chains,  mass
merchandisers, and wholesale beauty-aids distributors throughout the United States and Canada.
 In addition, certain of the Company’s products are sold internationally.

The Company recognizes sales at the time its products are shipped to customers.  However,
while sales are not formally subject to any contract contingency, the acceptance of returns is an
industry-wide practice.  The Company thus estimates ‘unit returns’ based upon a review of the
market’s recent-historical acceptance of subject products as well as current market-expectations, and
equates  its  reserves  for  estimated  returns  in  the  sum  of  the  gross  profits,  in  the  five  preceding
months,  realized  upon  an  equivalent  number  of  subject-product  sales.    (See  Item  15,  Financial
Statements, Note 2).  Of course, there can be no precise going-forward assurance in respect of return
rates  and  gross  margins,  and  in  the  event  of  a  significant  increase  in  the  rate  of  returns,  the
circumstance could have a materially adverse affect upon the Company’s operations.

In or about November 2000, the Company contacted its accounts and instructed them to
return its “Permathene” and “Mega 16" products, which contain phenylpropanolamine (“PPA”), as
a result of a general FDA health-warning concerning PPA (a key ingredient in numerous cold-
remedies  and  appetite  suppressants,  which  had  been  ‘on  the  market’  for  some  50  years).    The
Company’s  revenues  from  sales  of  those  now  discontinued  products,  in  fiscal  2000,  were
approximately $2,500,000 (approximately 6.5% of sales). 

The Company replaced PPA - product revenue through promotion and sale of “Mega 14”
Balanced Fiber, an all natural-fiber diet product, “Mega T” Green Tea, and Mega G Grapefruit. 
These three products accounted for $1,280,615 in net sales (2.8%) in the current fiscal year.

In October 2000, the Company paid $450,000 to purchase, from Shiara Holdings, Inc., the
following  trademarks:  “Cherry  Vanilla”,  “Cloud  Dance”,  “Sunset  Café’’,  “Vision”,  “Mandarin
Vanilla” and “Amber Musk.”  (Those trademarks had been licensed by the Company since 1998;
and, until their purchase, the Company had been committed to paying 5% royalties, a minimum of
$150,000 per annum minimum royalties, for mark-associated product sales.)  Sales of these products
were $2,004,372 (4% of sales) in the current fiscal year.

The Company's total net-sales in fiscal 2002 were approximately $45,241,000 generating
approximately $29,899,000 in gross profits.  International sales accounted for approximately 3 %
of sales.  The Company experienced a net profit of approximately $3,074,000 for the current fiscal
 year.  Its net worth is approximately $18,835,000.  (See the Financial Statements and Notes.)

Including the principal members of management (see Directors and Executive Officers), the
Company, at November 30, 2002, had 152 sales, administrative, creative, accounting, receiving, and
warehouse personnel in its employ.

(b) Manufacturing and Shipping

The  Company  creates  formulations,  chooses  colors  and  mixtures,  and  arranges  with
independent contractors for the manufacture of its products pursuant to Company specifications.
 Manufacturing and component-supply arrangements are maintained with several manufacturers and
suppliers.  Almost all orders and other product shipments are delivered from the Company's own
warehouse facilities, which results in more effective  inventory  control,  more  efficient  shipping
procedures, and the realization of related economies.

(c)i Marketing

The Company markets its products to major drug, food and mass-merchandise retail chains,
and  leading  wholesalers,  through  an  in-house  sales  force  of  employees  and  independent  sales
representatives throughout the United States.

The  Company  sells  its  products  to  approximately  450  accounts,  most  of  which  have

numerous outlets. Approximately 40,000 stores carry at least one Company product.

2

During the fiscal year ended November 30, 2002, the Company's largest customers were
Wal-Mart  (approximately  31%  of  net  sales),  Walgreen  (approximately  13%),  Rite  Aid,  CVS,
Albertson and Eckerd (approximately 7%, 7%, 5%, and 3%, respectively).  The loss of any of these
principal customers, or substantial reduction of sales revenues realized from their business, could
materially and negatively affect the Company's earnings.

Most of the Company's products are not particularly susceptible to seasonal-sales fluctuation.
However, sales of depilatory, sun-care and diet-aids products customarily peak in the Spring and
Summer months, while fragrance-product sales customarily peak in the Fall and Winter months.

(c)ii Advertising

The  Company  has  an  in-house  advertising  department.    The  advertising  staff  designs
point-of-purchase displays, including 'blister cards', sales brochures and packaging layouts.  The
production of displays, brochures, layouts and the like is accomplished through contract suppliers.

The Company primarily utilizes local and national television advertisements to promote its
leading  brands.    On  occasion,  print  and  radio  advertisements  are  engaged.    In  addition,  and
more-or-less continuously, store-centered product promotions are co-operatively undertaken with
customers.

Each of the Company's brand-name products is intended to attract a particular demographic
segment  of  the  consumer  market,  and  advertising  campaigns  are  directed  to  the  respective
market-segments.

The Company's in-house staff is responsible for the 'traffic' of its advertising.  Placement is

accomplished directly and through media-service companies.

(d) "Wholly-Owned" Products

The  majority  of  the  Company's  sales  revenues  are  from  sales  of  the  Company's
"wholly-owned" product lines (i.e., products sold under trademark names owned by the Company,
and not subject to any other party’s interest or license), which included principally "Plus+White",
"Sudden Change", "Bikini Zone", "Mood Magic", “Mega T”, and  “Cloud Dance” and “Cherry
Vanilla,” and “Scar Zone.”

(e) All Products

Health and beauty, cosmetic and fragrance and over the counter products accounted for
approximately 74%, 22% and 4%, respectively, of the Company’s net-sales revenues during fiscal
2002.

3

(e) License-Agreements Products

i. Alleghany Pharmacal

In  1986,  the  Company  entered  into  a  license  agreement  with  Alleghany  Pharmacal
Corporation (the "Alleghany Pharmacal License").  Under the terms of the Alleghany Pharmacal
License, the Company was granted, and yet retains, the exclusive right to manufacture and market
certain products, and to use their associated trademarks, including "Nutra Nail," "Nutra Nail 60,"
"Pro Perm," "Hair Off," "Permathene" and "IPR".

The Alleghany Pharmacal License requires the Company (a) to pay royalties of 6% per
annum on net sales of “Pro-Perm” hair-care products, the PPA-based and now discontinued dietary-
product "Permathene", “IPR” foot-care products, "Nutra-Nail" nail-enamel products, and "Hair-Off"
depilatories;  and  (b)  to  pay  1%  royalties  on  net  sales  of  a  “Hair-Off”  mitten  that  is  a
depilatory-product accessory, and “Nutra Nail 60", a fast-acting nail enamel, and “Nutra Nail Power
Gel.”

The Company is required to pay not less than $360,000 per annum in order to maintain
exclusive rights under the Alleghany Pharmacal License.  (Royalties have always exceeded the
minimum; but, if they did not, the Company would be entitled to maintain exclusive license rights
by electing to pay the 'difference.'  At the same time, the Company would not be required to pay any
fee  in  excess  of  royalties  payable  in  respect  of  realized  sales  if  sales  did  not  yield  'minimum
royalties' and the Company chose in such circumstance to concede the license rights.)

The Alleghany Pharmacal License agreement provides that if, and when, in the aggregate,
$9,000,000 in royalties has been paid thereunder, the royalty-rate for those products now 'charged'
at 6% will be reduced to 1%.  Through November 30, 2002, the Company had paid or accrued
Alleghany-Pharmacal License royalties in the sum of $8,732,641.                            

The  products  subject  of  the  Alleghany-Pharmacal  License  accounted  for  approximately
$13,696,000 or 30 % of total  net sales in the fiscal year ended November 30, 2002.  “Nutra Nail”
and the “Hair-Off” depilatory were the leaders  among  all  of  the  Company’s  license-agreement
products, producing approximately 19% and 9%, respectively, of net sales.

ii. Solar Sense, Inc.

CCA commenced the marketing of its sun-care products line following a May 1998 License
Agreement with Solar Sense, Inc. (the “Solar Sense License”), pursuant to which it acquired the
exclusive right to use the trademark names "Solar Sense" and "Kids Sense” and the exclusive right
to market mark-associated products.  The Solar Sense License requires the Company to pay a 5%
royalty  on  net  sales  of  said  licensed  products  until  $1  million  total  royalties  are  paid  and  1%,
thereafter; and minimum per-annum royalties of $30,000.  CCA realized approximately $1,494,000
in net sales of sun-care products in 2002, and paid or accrued Solar Sense the royalty of $74,698.

4

iii. The Nail Consultants Ltd.

In  October  of  1999,  the  Company  entered  into  a  License  Agreement  with  The  Nail
Consultants, Ltd. for the use of an activator invented in connection with a method for applying a
protective covering to fingernails.  The Company’s License Agreement with The Nail Consultants,
Ltd. is for the use of the method and its composition in a new product kit packaged and marketed
by CCA under its own name, “Nutra Nail Power Gel”.  The Company is required to pay a royalty
of  5%  of  net  sales  of  all  products  sold  under  the  license,  by  the  Company.      Net  sales  were
approximately $1,407,000 in 2002, and the Company paid or accrued the Nail Consultants a royalty
of $70,362.

iv. Alpha Hydroxy

The Company settled a patent infringement claim for the use of Alpha Hydroxy in its

Sudden Change exfoliation products for $323,927.  The Company paid half in September 2001
and paid the balance in February 2002.  The total expense was recorded in the fiscal year ended
November 30, 2001.  The Company entered into a license agreement for the future use of Alpha
Hydroxy in its beauty aid products.  The Company is paying a royalty of 5% of net sales of all
products subject to the license.  The license fees in 2002 were not material.

v. Other Licenses

The Company is not party to any other license agreement that is currently material to its

operations.

(f) Trademarks

The Company's own trademarks and licensed-use trademarks serve to identify its products
and proprietary interests and the Company considers these marks to be valuable assets.  However,
there can be no assurance, as a practical matter, that trademark registration results in marketplace
advantages, or that the presumptive rights acquired by registration will necessarily and precisely
protect the presumed exclusivity and asset value of the marks.

(g) Competition

The market for cosmetics and perfumes, and health-and-beauty aids products in general,
including patent medicines, is characterized by vigorous competition among producers, many of
which have substantially greater financial, technological and marketing resources than the Company.
 Major competitors such as Revlon, L'Oreal, Colgate, Del Laboratories, Unilever, and Procter &
Gamble  have  Fortune  500  status,  and  the  broadest-based  public  recognition  of  their  products. 
Moreover, a substantial number of other health-and-beauty aids manufacturers and distributors may
also have greater resources than the Company.

5

(h) Government Regulation

All of the products that the Company markets are subject or potentially subject to particular
regulation by government agencies, such as the U.S. Food and Drug Administration, the Federal
Trade Commission, and various state and/or local regulatory bodies.  In the event that any future
regulation were to require new approval for any in-the-market products, or should require approval
for  any  planned  product,  the  Company  would  attempt  to  obtain  the  necessary  approval  and/or
license, assuming reasonable and sufficient market expectations for the subject product.  However,
there  can  be  no  assurance,  in  the  absence  of  particular  circumstances,  that  Company  efforts  in
respect of any future regulatory requirements would result in approvals and issuance of licenses.
 Moreover,  if  such  license-requirement  circumstances  should  arise,  delays  inherent  in  any
application-and-approval process, as well as any refusal to approve, could have a material adverse
affect upon existing operations (i.e., concerning in-the-market products) or planned operations.

Item 2. PROPERTY

The principal executive offices of the Company are located at 200 Murray Hill Parkway, East
Rutherford, New Jersey.   Under a new net lease, the Company occupies approximately 75,550
square feet of space.  Approximately 58,000 square feet in such premises is used for warehousing
and 17,500 square feet for offices.  The annual rental is $327,684, with an annual CPI increase of
3% but not to exceed 15% cumulative 5 year increase. The lease expires on May 31, 2012 with a
renewal option for an additional five years.. 

The lease requires the Company to pay for additional expenses, Common Area Maintenance
(“CAM”),  which  includes  real  estate  taxes,  common  area  expense,  utility  expense,  repair  and
maintenance expense and insurance expense.  For the year ended November 30, 2002, CAM was
$97,763.

Item 3. LEGAL PROCEEDINGS

The only material legal proceedings outstanding as of November 30, 2002 were related to
the Company’s diet suppressant products containing phenylpropanolamine  (“PPA”).  There are
approximately 10 suits presently pending.  Reference is made to Forms 8K filed on May 22, 2002
and November 20, 2002 for the background and the insurance issues relative thereto.

There  are  approximately  5000  suits  that  have  been  brought  against  the  numerous
pharmaceutical  companies  that  have  been  engaged  in  distributing  and/or  manufacturing  PPA
products.  Almost all have been referred to the United States District Courts in the Western District
of Washington (MDL 1407).  Outside counsel for the Company believes that the PPA cases against
the Company are defensible.  However, there can be no assurance that the current PPA litigation will
not have a material adverse effect upon the Company’s operations.

6

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

On July 11, 2002, the Company held its annual meeting of shareholders.  The actions taken,

and the voting results thereupon, were as follows:

(1) David Edell, Ira W. Berman, Jack Polak, and Stanley Kreitman were elected as directors
by the holders of Class A Common Stock.  (No proxy  was solicited therefor,  whereas Messrs.
Berman, Polak and  David  Edell  own more than  98%  of  the  Class  A  Common  Stock,  and  they
proposed themselves and Mr. Kreitman.)

(2) As proposed by Management, Drew Edell, Dunnan Edell and Rami Abada were elected

as directors by the holders of the Common Stock.

(3) The Board's appointment of Sheft Kahn & Company LLP as the Company's independent

certified public accountants for the 2002 fiscal year was approved.

The Company has not submitted any matter to a vote of security holders since the 2002

Annual Meeting.

7

PART II

Item 5. MARKET FOR THE COMPANY'S COMMON STOCK
            AND RELATED SHAREHOLDER MATTERS

In June 2000, the Company filed a Schedule TO (and an Amendment No.1 thereto) with the
Securities And Exchange Commission (“S.E.C.”); and, contemporaneously thereafter, presented the
tender offer subject of the Schedule to its shareholders.  Pursuant thereto, the Company offered to
purchase up to 2,500,000 shares of its own Common Stock (but not Class A Common Stock), in
exchange for a $2 subordinated debenture, maturing August 1, 2005, with 6% interest, payable semi-
annually.  In response, 278,328 shares were tendered and accepted for payment.  The tender offer
closed, as provided in the Schedule TO and the Offer documents presented to all Common Stock
shareholders, on July 31, 2000.  (A second and final amendment to the Schedule TO, reporting the
results of the tender offer, was filed with the S.E.C. on August 1, 2000.)

The Company's Common Stock was traded on the NASDAQ National Market.  Because, for
some time (a) the Common Stock had traded at less than $1.00 per share, and (b) the total market
value of shares available for public trading had been below $5,000,000, NASDAQ notified the
Company that its stock was de-listed.  The stock is currently trading on the National Market Bulletin
Board.  The range of high and low sales prices of the Common Stock during each quarter of its 2002,
2001 and 2000 fiscal years was as follows:

Quarter Ended                2002    
      $1.73 - $1.25                $  .93 - $ .37
February 29
      $1.74 - $1.38 
May 31
      $2.00 - $1.55 
August 31
November 30       $1.99 - $1.55

$1.09 - $ .62         
$1.90 - $ .85
$1.56 - $ .82

2001

2000

$1.75 - $1.12
$1.50 - $  .87
$1.28 - $1.00
$1.06 - $0.59

The high and low prices for the Company’s Common Stock, on February 18, 2003, were

$3.50 and $3.16 per share.

The Company’s only ‘sales’ of unregistered securities were represented by its issuance, in
consequence of the above described tender offer and Schedule TO, of the $2, 5-year promissory
notes,  6%  interest,  subject  of  the  offer’s  $2  subordinated  debenture.    (Those  securities  are
unregistered pursuant to an exemption from registration requirements.  In any event, and in addition
to the form denominated by the S.E.C. as “Schedule TO”, with the Schedule TO information, the
following documents subject of the tender offer were filed with the S.E.C., prior to commencement
of  the  offering:  A  Trust  Indenture,  a  form  of  the  eventually-issued  Promissory  Notes,  and  the
Offering Document that was thereafter transmitted to Common Stock shareholders.)

As at November 30, 2002, there were approximately 220 holders of shares of the Company's
equity  stock.    (There  are  a  substantial  number  of  shares  held  of  record  in  various  street  and
depository trust accounts, which represent approximately 1,000 additional shareholders.)

8

The  dividend  policy  is  at  the  discretion  of  the  Board  of  Directors  and  will  depend  on
numerous factors, including earnings, financial requirements and general business conditions.  On
January 8, 2003,  the Board of Directors approved the payment of the company’s first cash dividend
in the amount of $0.12 per share, payable to the holders of the Company’s common stock, $0.06
payable on  May 1, 2003 and December 1, 2003 to the shareholders of record on April 1, 2003 and
November 1, 2003, respectively. 

9

Item 6. SELECTED FINANCIAL DATA

Statement of Income          
  Sales
  Other income

Costs and Expenses
 (excluding special charge)

Income Before Special Charge
  and Provision for
  Income Taxes

Special Charge

Net Income (Loss) from
 Continuing Operations

(Loss) Income from
  Discontinued Operations

Net Income (Loss)

Earnings (Loss) Per Share:
  Basic
  Diluted

2002                

$45,241,493
        439,547

45,680,974

2001     
$41,364,648
      338,883

41,703,531

Year Ended November 30,   

2000
$36,990,170
       186,284

1999   
$37,898,563
       285,469

37,176,454

38,184,032

1998
$41,083,974
       318,296

41,402,270

40,645,418

38,522,778

36,658,875 

37,370,017 

38,570,096

5,035,556

3,180,753

517,579 

-  

-      

(   1,500,000)

3,074,353

2,014,369

(      654,510)

3,074,353

2,014,369

(      654,510)

- 

-      

  814,015 

-      

512,504 

(      803,603)

(      291,099)

2,832,174

-

1,667,973

-         

1,667,973

$
$

.43
.41

$          .29
$         . 27 

($            .09)
($            .09)

($           .04)
($           .04)

$           .23
$           .21

6,893,232               7,153,013   

7,174,203                7,243,956

Weighted Average Number
  of Shares Outstanding                           7,099,759
Weighted Average Number
 of Shares and Common Stock
 Equivalents Outstanding
Balance Sheet Data:                                                                   

7,579,983

Working Capital
Total Assets
Total Liabilities
Total Stockholders’ Equity
(1)In January 2003, the Company declared a $.12 dividend payable to all holders of the Company’s common stock, $.06 payable to
shareholders of record on April 1, 2003 and November 1, 2003, respectively.

1999       
$12,291,890
21,494,987
6,328,905
15,166,082

1998
$12,067,263
24,010,136
8,410,687
15,599,449

7,526,157

7,153,013 
          As At November 30,
2000     
  $12,361,305
 $10,236,977
  20,312,056   
   20,598,917
     4,674,278              6,345,508
   13,966,548
 15,924,639  

2001

7,174,203  

    8,075,169

2002
11,264,206
24,805,064
5,969,641
18,835,423

10

                                                                                  
 
   
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Except  for  historical  information  contained  herein,  this  “Management's  Discussion  and
Analysis of Financial Condition and Results of Operations” contains forward-looking statements.
 These statements involve known and unknown risks and uncertainties that may cause actual results
or  outcomes  to  be  materially  different  from  any  future  results,  performances  or  achievements
expressed or implied by such forward-looking statements.  Statements which explicitly describe such
issues, investors are urged to consider any statement labeled with the terms “believes,” “expects,”
“intends’” or “anticipates” to be uncertain and forward looking. 

On  March  3,  1986,  the  Company  entered  into  a  License  Agreement  with  Alleghany
Pharmacal Corporation under the terms of which the Company was granted the exclusive right to
use the licensed products & trademarks for the manufacture and distribution of the products subject
to  the  License  Agreement.    Under  the  terms  of  the  Alleghany  Pharmacal  License  (see
"Business-License Agreements"), the royalty-rate for those Alleghany Pharmacal License products
now 'charged' at 6% will be reduced to 1% after the sum of $9,000,000 in royalties has been paid
thereunder.  (Certain products, subject of the license, are, even now, 'charged' at only 1%.  See
"Business-License Agreements".)

As  at  November  30,  2002,  the  Company  had  paid  or  accrued  $8,732,641  in  royalty

payments.  The Company expects to reach $9,000,000 in March or April of 2003.

Comparison of Results for Fiscal Years 2002 and 2001

The Company’s revenues increased from $41,703,531 in fiscal 2001 to $45,680,974 in the
current fiscal year. Gross profit margins were 66% this year as compared to 64% last year.  Net
income was $3,074,353 as compared to $2,014,369 in fiscal 2001. In accordance with GAAP, the
Company reclassified certain advertising expenditures as a reduction of sales rather than report them
as advertising expenses.  The reclassification is the adoption by the Company of the EITF 90-16
GAAP standard.  The reclassification reflects a reduction in sales for the year ended November 30,
2002 by $1,169,755  and  $1,154,879  respectively.  The reclassification  reduces  the  gross  profit
margin but does not affect the net income.

For the current fiscal year, advertising, cooperative and promotional allowance expenditures
were $9,239,249 as compared to $8,776,470.  Advertising expenditures were 20.4% of sales vs.
21.2% last year.  SG&A expenses increased 11.4% to $15,389,528 (this includes $492,045 in legal
fees as settlement from two outstanding lawsuits during the year) from $13,812,890 in 2001.  The
increase was due mainly to SG&A expenses, which vary in relation to additional sales volume (i.e.
payroll, freight-out, royalties, etc.).  Sales returns and allowances decreased to 10.4% of gross sales
from 11.5% last year.  Research and development expenses increased to $741,974 this year from
$687,731 last year.

On January 22, 2002, K-Mart filed for bankruptcy under Chapter XI.  Sales to K-Mart for

11

the year ended November 30, 2001 were approximately $2,352,000.  As at November 30, 2002, after
adjustments for charge-backs, there was $256,236 due and outstanding for pre-petition receivables
for which the Company has set up a reserve of $230,612 (90%).  The Company’s sales to K-Mart,
as  a  debtor-in-possession,  during  2002,  were  $989,558.    As  at  February  18,  2003,  there  was
$147,647 due as administrative receivables from K-Mart as debtor -in-possession, all of which are
current.

Currently there is no indication as to what percentage of the payables owed by K-Mart will
be paid to suppliers for the indebtedness, prior to the filing of the Chapter XI petition, or is there the
absolute assurance that all administrative priorities (receivables owed) to suppliers under sales to
K-Mart as a debtor-in-possession, will be paid in full.

Comparison of Results for Fiscal Years 2001 and 2000

The Company’s revenues increased from $37,176,454 in fiscal 2000 to $41,703,531 in the
current fiscal year. Gross profit margins were 64% this year as compared to 61.3% last year.  Net
income was  $2,014,369 as compared to a loss of $654,510.  Operations on an ongoing basis were
similar to last year.  Last year the Company incurred a loss of  $1,500,000 as a result of the FDA’s
position with regard to the use of phenylpropanolamine as an appetite suppressant.  The Company’s
Mega 16 diet products contained this ingredient.  (See “Comparison of 2000 and 1999”.)

For the current fiscal year, advertising, cooperative and promotional allowance expenditures
were $8,776,470 as compared to $8,837,665.  Advertising expenditures were 21.2% of sales vs.
23.9% last year.  SG&A expenses increased 10% to $13,812,890 from $12,557,064 in 2000, but
actually decreased slightly as a percentage of current sales.  The increase was due mainly to SG&A
expenses which vary in relation to additional sales volume (i.e. payroll, freight-out, royalties, etc.).
 Research and development expenses were increased from $555,462 last year to $687,731 this year.
 This was due to the additional costs of formulating its “Mega T” brand product as well as a larger
budget for their research department.  Bad debt expense increased from $249,279 to $299,254 due
to the large reserve set up for the K-Mart receivable; but offset by the reduction in its typical reserve
due to the overall decrease in the amount of total receivables. Interest expense decreased from
$159,477 to $69,012 due to the reduction in the Company’s borrowing. 

On January 22, 2002, one of our customers, K-Mart, filed for bankruptcy under Chapter 11.
 Sales to K-Mart for the year ended November 30, 2001 were approximately $2.5 million.  Accounts
receivable  from  K-Mart  at  November  30,  2001  were  approximately  $502,000.    A  reserve  of
approximately $300,000 was set up against the receivable, anticipating a possible Chapter 11 filing
by K-Mart.   From December 1, 2001 through January 22, 2002, we collected $173,000 of the
$502,000 balance and invoiced $95,000.  As at January 30, 2002, there was $424,000 outstanding
against which we maintained a reserve of approximately $300,000 (70%).  Currently, we have no
indication what percentage of the payables owed by K-Mart will be paid to its suppliers.

12

Liquidity and Capital Resources

As at November 30, 2002, the Company had working capital of $11,264,206 as compared
to $10,236,977 at November 30, 2001.  The increase would have been higher had the Company not
allocated an additional $1,800,000 of their investments into longer term fixed income instruments.
All of the investments can be liquidated at any time. The ratio of total current assets to current
liabilities is 3.1 to 1 as compared to a ratio of 3.5 to 1 for the prior year.  Stockholders’ equity
increased to $18,835,423 from $15,924,639 primarily due to the net income from operations.

The  Company’s  cash  position  and  short-term  triple  A  investments  at  year-end  was

$5,065,191, up from $2,911,283 as at November 30, 2001.

Inventories  were  $3,743,131  vs.  $4,783,530  and  accounts  receivable  ($6,265,955  vs.
$4,464,991)  increased  $1,800,964  due  to  increased  sales.  Current  liabilities  are  $5,462,799  vs.
$4,163,622 in the prior year, which increased by $1,299,177.   At year-end, the Company had long
and short-term triple A investments and cash of $11,788,709 as compared to $7,891,041.  As of
November 30, 2002, the Company was not utilizing any of the funds available under its $7,000,000
credit line.  The Company has issued a security agreement, which would be used in connection with
any bank financing.

Inventory, Seasonality, Inflation and General Economic Factors

The Company attempts to keep its inventory for every product at levels that will enable
shipment  against  orders  within  a  three-week  period.    However,  certain  components  must  be
inventoried well in advance of actual orders because of time-to-acquire circumstances.   For the most
part, purchases are based upon projected quarterly requirements, which are projected based upon
sales indications received by the sales and marketing departments, and general business factors.  All
of the Company's contract-manufacture products and components are purchased from non-affiliated
entities.  Warehousing is provided at Company facilities, and all products are shipped from the
Company's warehouse facilities.

None  of  the  Company’s  products  are  particularly  seasonal,  but  sales  of  its  sun-care,
depilatory and diet-aid products usually peak during the Spring and Summer seasons, and perfume
sales usually peak in Fall and Winter.  The Company does not have a product that can be identified
as a ‘Christmas item.’ 

Because its products are sold to retail stores (throughout the United States and, in small part,
abroad), sales are particularly affected by general economic conditions.  Accordingly, any adverse
change in the economic climate can have an adverse impact on the Company's sales and financial
condition.  The Company does not believe that inflation or other general economic circumstance that
would negatively affect operations can be predicted at present, but if such circumstances should
occur, they could have material and negative impact on the Company's net sales and revenues; and,
more  particularly,  unless  the  Company  were  able  to  pass  along  related  cost  increases  to  its
customers. There was no significant impact on operations as a result of inflation during the current

13

fiscal year. 

Contractual Obligations

The following table sets forth the contractual obligations in total for each year of the next
five years as at November 30, 2002.  Such obligations include the current lease for the Company’s
premises, written employment contracts and License Agreements.

                                                   2003               2004                  2005                2006                2007
427,684
427,684
Lease on Premises (1)
Royalty Expense    (2)
30,000
42,000
Employment Contracts (3)  1,430,000        1,430,000        1,430,000        1,430,000        1,430,000
1,887,684
Total Contractual Obligations 2,167,043

 427,684
309,359

427,684
31,000

427,684
30,000

1,887,684

1,899,684

1,888,684

(1) The  Lease  is  a  net,  net  lease  requiring  a  yearly  rental  of  $327,684  plus  Common  Area
Maintenance “CAM”.  See Section Part I, Item 2. The rental provided above is the base rental
and  estimated  CAM.    CAM  for  2002  was  $97,763.    The  figures  above  do  not  include
adjustments for the CPI.  The lease has an annual CPI adjustment of 3% not to exceed 15%
cumulative for five years.

(2) See Section Part I, Item 1(e).  The Company is not required to pay any royalty in excess of
realized sales if the Company chooses not to continue under the license.  The figures set forth
above refer to the minimum royalties the Company must pay to maintain its license to market
the licensed product.

(3) The  Company  has  executed  Employment  Contracts  with  its  President,  David  Edell  and  its
Chairman  of  the  Board,  Ira  W.  Berman.  The  contracts  for  both  are  exactly  the  same.    The
contracts  expire  on  December  31,  2010.    The  contracts  provide  for  a  base  salary  which
commenced in 1994 in the amount of $300,000, with a year-to-year CPI or 6%, plus 2.5% of the
Company’s pre-tax income less depreciation and amortization (EBTDA) (The “2.5% measure
in the bonus provision of the Edell/Berman contracts was amended so as to calculate it against
earnings before income taxes, less depreciation, amortization and expenditures for media and
cooperative advertising in excess of $8,000,000.  On May 24, 2001, the contract was amended
increasing the base salary to $400,000.  The figures above include the total salaries for fiscal
2002  and  only  the  base  salaries  for  the  five  years  (plus  20%  of  the  base  salary),  without
adjustment for CPI, and without estimating bonuses, as the bonus is contingent upon future
earnings.  David Edell’s sons, Dunnan Edell and Drew Edell have 5-year employment contracts
in the amounts of $270,000 and $200,000 respectively, which expire on November 30,2007 (See
Item 11, Summary Comprehensive Table).  Dunnan Edell is a director and the Vice President
of  Sales  and  Marketing.    Drew  Edell  is  a  director  and  the  Vice  President  of  Research  and
Product Development and Product Manager of certain products.

14

Item 7A. QUANTITATIVE AND QUALITATIVE
                DISCLOSURE ABOUT MARKET RISK

The Company’s financial statements (See Item 15) record the Company’s investments under
the  “mark  to  market”  method  (i.e.,  at  date-of-statement  market  value).    The  investments  are,
categorically listed, in “Government Obligations” and “Corporate Obligations” (which, primarily,
are  intended  to  be  held  to  maturity)  and  “Equity”.    $952,000  of  the  Company’s  $10,203,000
portfolio of investments (approximate, as at Nov. 30, 2002) is invested in the “Equity” category, and
approximately $759,000 in that category are Preferred Stock holdings.  Whereas the Company does
not take positions or engage in transactions in risk-sensitive market instruments in any substantial
degree, nor as defined by SEC rules and instructions, thus the company does not believe that its
investment-market risk is material.

Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The  Financial  Statements  are  listed  under  Item  15  in  this  Form  10-K.    The  following
financial data is a summary of the quarterly results of operations (unaudited) during and for the years
ended November 30, 2002 and 2001:

Fiscal 2002

   Feb. 28

    May 31

   Aug. 31

  Nov. 30

Three Months Ended

Net Sales
Total Revenue
Cost of Products Sold
Net Income

Earnings Per Share:
  Basic
  Diluted

10,158,386
10,247,194
3,764,904
300,063

13,213,844
13,312,347
4,399,740
1,217,986

11,391,258
11,511,314
3,559,990
722,822

10,478,005
10,610,119
3,617,683
833,482

.04
.04

.17
.16

.10
.10

.12
.11

Fiscal 2001

   Feb. 28

    May 31

   Aug. 31

  Nov. 30

  Three Months Ended

Net Sales
Total Revenue
Cost of Products Sold
Net Income

Earnings Per Share:
  Basic
  Diluted

$10,096,529
10,178,085
4,244,147
336,846

$12,787,878
12,864,483
4,372,263
1,137,779

$10,024,875
10,114,197
3,368,589
304,125

$8,455,366
8,546,766
2,892,422
$235,619

.17
.16

.04
.04

.03
.03

.05
.05

15

 
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
             ON ACCOUNTING AND FINANCIAL DISCLOSURE

The Company did not change its accountants within the twenty-four months prior to the date
of  the  most  recent  financial  statements  (nor  since),  and  had  no  reported  disagreement  with  its
accountants on any matter of accounting principles or practices.

Item 10. RISK FACTORS

Cautionary Statements Regarding Forward-Looking Statements

This annual report contains forward-looking statements based upon current expectations of
management that involve risks and uncertainty.  Actual risks could differ materially from those
anticipated.  Additional risks and uncertainties not presently known may possibly impair business
operations.  If any of these risks actually occur, the business, financial conditions and operating
results could be materially adversely affected.  The cautionary statements made in this Annual
Report on Form 10K should be read as being applicable to all forward-looking statements whenever
they appear in this Annual Report. 

Concentration of Risk

The  Company  relies  on  mass  merchandisers  and  major  drug  chains  for  the  sales  of  its
products.  The loss of any one of those accounts could have a substantive negative impact upon its
financial operations. {See Business - General, Item 1(c)i Marketing.}

The  Company  does  not  manufacture  any  of  its  products.    All  of  the  products  are
manufactured for the Company by independent contract manufacturers.  There can be no assurance
that the failure of a supplier to deliver the products ordered by the Company when requested will
not  cause  burdensome  delays  in  the  Company’s  shipments  to  accounts.    The  Company  does
constantly seek alternative suppliers should a major supplier fail to deliver as contracted.  A failure
of the Company to ship as ordered by its accounts could cause penalties and/or cancellations. 

There is No Assurance That Business Will Continue to Operate Profitably. 

In the current year, net sales were $45,241,493.  Almost all of the products were able to
maintain the projected gross profit margins.  Net income is $3,074,353.  There were no FDA policies
that  affected  the  Company’s  brands.    In  2000,  the  FDA  suggested  the  discontinuance  of  the
Company’s products containing PPA.  As a result, revenues that year were reduced by $1,245,000
due  to  returns.    In  addition,  the  Company  also  wrote  down  $255,000  in  inventory  causing  the
Company to incur a loss of $654,510 for the year.

The    Pending  Litigations  in  Connection  with  the  Sale  of  the  Company’s  Products

Containing PPA May Entail Significant Uncertainty and Expense.

16

As  described  in  “Legal  Proceedings”  and  referenced  8Ks  filed  on  May  23,  2002  and
November  20,  2002,  this  matter  was  fully  discussed.    As  previously  advised,  it  is  independent
counsel opinion that the Company has a defensible position. 

Competition in the Cosmetic, Health and Beauty Aid Industry is Highly Competitive.

Reference is made to “Business ‘ Sub-section’ of Competition.”

CLASS A Shareholders Retain Control of Board of Directors.

See “Voting” in the Proxy Statement dated May 24, 2002.  Class A Shareholders, David
Edell, President and Ira W. Berman, Chairman of the Board of Directors, have the right to elect 4
members to the Board of Directors.  Common stockholders have the right to elect 3 members to the
Board of Directors.

Future Success Depends on Management’s Ability.

The Company is not financially as strong to compete with the major companies against
whom it competes.  The ability to successfully introduce new products and increase the growth and
profitability of its brand products relies upon the skills and creativity of the Edell family, David
Edell, President, Dunnan Edell, Vice-President of Sales and Marketing, and Drew Edell, Vice-
President of Research and Development of new products and the maintenance of the quality of the
current products being marketed.  Ira W. Berman, Esq. is the director of legal and financial planning.
The loss of any of these executives could materially adversely affect the business and prospects of
the future of the Company. 

17

PART III

Item 11. DIRECTORS AND EXECUTIVE OFFICERS

The Executive Officers and Directors of the Company are as follows:

   NAME                  POSITION 

                 COMPANY SERVICE

          YEAR OF FIRST

David Edell

Ira W. Berman

President and Chief
Executive Officer,
Director

Chairman of the Board
of Directors, Secretary,
Executive Vice President

Dunnan Edell

Executive Vice Pres.-
Sales, Director

Drew Edell

Vice President-
Manufacturing and
New Product Development
Director

John Bingman 

Treasurer

Stanley Kreitman

Director

Jack Polak

Director

Rami G. Abada  

Director

1983

1983

1984

1983

1986

1996

1983

1997

David Edell, age 70, is a director, and the Company's President and Chief Executive Officer.
 Prior to his association with the Company he was a marketing and financial consultant; and, by
1983, he had extensive experience in the health and beauty aids field as an executive director and/or
officer of Hazel Bishop, Lanolin Plus and Vitamin Corporation of America.  In 1954, David Edell
received a Bachelor of Arts degree from Syracuse University.

Ira W. Berman, age 71, is the Company's Executive Vice President and Corporate Secretary.

18

   
   
   
   
He is also Chairman of the Board of Directors.  Mr. Berman is an attorney who has been engaged
in the practice of law since 1955.  He received a Bachelor of Arts Degree (1953) and Bachelor of
Law Degree (1955) from Cornell University, and is a member of the American Bar Association.

Dunnan Edell is the 47 year-old son of David Edell.  He is a graduate of George Washington
University.  He has been a director since 1994, and currently holds the position of Senior Vice
President-Sales.  He joined the Company in 1984 and was appointed Divisional Vice-President in
1986.  He was employed by Alleghany Pharmacal Corporation from 1982 to 1984, and by Hazel
Bishop from 1977 to 1981.

Drew Edell, the 45 year-old son of David Edell, is a graduate of Pratt Institute, where he
received a Bachelor's degree in Industrial Design.  He has been a director since 2000.  He joined the
Company  in  1983,  and  in  1985,  he  was  appointed  Vice  President-Product  Development  and
Production.

John Bingman, age 51, received a Bachelor of Science degree from Farleigh Dickenson
University  in  1973.    He  is  a  certified  public  accountant  who  practiced  with  the  New  Jersey
accounting firm of Zarrow, Zarrow & Klein from 1976 to 1986.

Jack Polak, age 90, has been a private investment consultant and a banker since April 1982.
 He is a certified Dutch Tax Consultant and a member of The Netherlands.  He was knighted on his
80th birthday by Queen Beatrix of the Netherlands for his untiring efforts on behalf of the Anne
Frank Center USA for which he is still actively working as the “Chairman-Emeritus.”

Stanley Kreitman, age 71, has been Vice Chairman of the Board of Manhattan Associates,
an equity - investment firm, since 1994.  He is also a director of Medallion Financial Corp., an
SBIC.  Mr. Kreitman is Chairman of the Board of Trustees of the New York Institute of Technology
since 1989, and of Crime-Stoppers Nassau County (NY), since 1994.  Since February 1999 and June
1999, respectively, he has been a member of the Board of Directors of K.S.W. Corp. and P.M.C.C.
Mortgage  Corp.    He  is  also  a  director  and/or  executive  committee  member  of  the  following
organizations: The New York City Board of Corrections, Bank Hapdalim USA (Signature Bank),
The New York College of Osteopathic Medicine, and the Police Athletic League.  From 1975 until
1993, he was President of United States Banknote Corporation, a securities printer.

Rami G. Abada, age 43, is the President, Chief Financial Officer and Chief Operating Officer
of the publicly-owned Jennifer Convertibles, Inc.  Mr. Abada, who is Ira Berman's son-in-law,
earned a B.B.A. in 1981 upon his graduation from Bernard Baruch College of The City University
of New York.  However, because Mr. Abada is the son-in-law of the Chairman of the Board of
Directors, as a result of the new regulations, he is not deemed “independent” and in order to comply
with the regulations, he will voluntarily resign as a director on April 1, 2003.  At that time an
independent financial professional, Robert A. Lage, will join the Audit Committee and he will be
appointed as an interim director until the annual meeting of shareholders in July 2003.

19

Item 12. EXECUTIVE COMPENSATION

i. Summary Compensation Table

The following table summarizes compensation earned in the 2002, 2001 and 2000 fiscal
years by all of the executive officers whose fiscal 2002 compensation exceeded $100,000, including
the Chief Executive Officer (the "Named Officers").

Annual Compensation      Long-Term Compensation

Name and
Principal
Position

David Edell,
President
and Chief
Executive
Officer

Year

2002
2001
2000

Ira. W. Berman, 2002
2001
Secretary and
Executive
2000
Vice President

Dunnan Edell,
Executive
Vice President
- Sales

Drew Edell
Vice President
Manufacturing

John Bingman
Treasurer    

2002
2001
2000

2002
2001
2000

2002
2001
2000

-------------------------

   All
 Other
Annual
Compen-
sation(1)

 Number
of Shares
 Covered       Other
by Stock    Long-Term
 Options      Compen-
Granted(2)      sation   

  Salary

  Bonus

$584,155
  514,399
  425,372

$332,060
  247,806
  132,221

     -
$38,176
  35,985
     -
  12,552             -

$584,155
  514,399
  425,372

$332,060
  247,806 
   132,221

$23,372
  24,117
  11,775

$253,172
  232,595
  218,076

$  45,000
      4,231
      4,194

$  1,626
    2,914
    2,723 

$203,845
  187,596
  175,000

$  99,843
  101,354
    98,662

$  25,000
      3,365
      3,365

$  20,000
      1,862
-

$   1,178
       816
       577

$     948
       821
       855

     -
     -
     - 

     -
     -
     -

     - 
     - 
     -

     - 
     - 
     -

20

0
0
0

0
0
0

0
0
0

0
0
0

0
0
0

 
(1) Includes the personal-use value of Company-leased automobiles, the value of Company-provided
life insurance, and health insurance that is made available to all employees.
(2)  Information  in  respect  of  stock  option  plans  appears  below  in  the  sub-topic,  Employment
Contracts/Executive Compensation Program.

ii.  Fiscal 2002 Option Grants and Option Exercises,
     Year-End Option Valuation, Option Repricing

No new options were issued to any of the Named Officers in fiscal 2002.

The next table identifies 2002 fiscal-year option exercises by Named Officers, and reports

a valuation of their options.

Fiscal 2002 Aggregated Option Exercises
and November 30, 2002 Option Values   

Number of 
 Shares

    Acquired        Value
  On Exercise   Realized

      Number of Shares
         Value of Unexercised
       Covered by Un-
      exercised Options         In-the-Money Options
   at November 30, 2002    at November 30, 2002

David Edell 
       100,000
Ira W. Berman       100,000
Dunnan Edell
Drew Edell

-
-

  $ 150,000
  $ 150,000
       -
       -

157,500
202,000
  75,000
  75,000

$193,725
$248,460
$  92,250
$  92,250

---------------------

(1) Represents the difference between market price and the respective exercise prices of options at
      November 30, 2002.

21

     
 
Repriced Options

The following table identifies the stock options held by the Named Officers and all other officers
and directors, the exercise prices of which have been reduced during the past 10 years.

             Original

   Number           Grant          Original         Date                  New
        Price

             of Shares           Date             Price        Repriced     

    100,000     Aug. 1, 1997  $2.50   May 24, 2001   
David Edell (1)
    100,000
Ira W. Berman (1) 
Dunnan Edell (1)
      50,000
Stanley Kreitman (1)       25,000
      25,000
Jack Polak (1)
      25,000
Rami Abada (1)
      25,000
Dunnan Edell (1)(2)
Drew Edell (1)(2)
      25,000
-------------------

Aug. 1, 1997    2.50    May 24, 2001 
Aug. 1, 1997    2.50    May 24, 2001
Aug. 1, 1997    2.50    May 24, 2001
Aug. 1, 1997    2.50   May 24, 2001
Aug. 1, 1997    2.50    May 24, 2001
Jun. 10, 1995    4.50    May 24, 2001
Jun. 10, 1995    4.50    May 24, 2001

  .50
  .50
  .50
  .50
  .50
  .50
  .50
  .50

(1) On November 3, 1998, the full Board of Directors authorized the repricing in consequence of
a declining market valuation, inconsistent with the Company's realizable value.  The market
price of the Common Stock at the date of repricing was $1.00; and, at that date, the original
option terms (10 years from August 1, 1997) had approximately 8 years and 10 months to run. 
When the options were originally issued, on August 1, 1997, the market price of the Company's
Common Stock was $2.50.  On May 24, 2001, the company repriced the options again when the
market price was $.50.

(2) On June 10, 2000, the full Board of Directors authorized the repricing in consequence of a
declining market valuation, inconsistent with the Company’s realizable value.  The market price
of common stock at the date of repricing was $1.10; and at that date the original terms (5 years
from June 10, 1995) were extended for an additional 5 years.  When the options were originally
issued on June 10, 1995, the market price of the Company’s common stock was $3. On May 24,
2001, the Company repriced the options again when the market price was $.50, and changed the
expiration date to August 1, 2007.

iii. Compensation of Directors

Each outside director was paid $3,000 per meeting for attendance of board meetings in
fiscal 2002 (without additional compensation for committee meetings).  No new options were
granted to any director in 2002. 

The full Board of Directors met three times in fiscal 2002.

22

            
 iv.  Executive Compensation Principles

        Audit and Compensation Committee 

The Company's Executive Compensation Program is based on guiding principles
designed to align executive compensation with Company values and objectives, business
strategy, management initiatives, and financial performance.  In applying these principles the
Audit and Compensation Committee of the Board of Directors, comprised of Ira W. Berman,
Stanley Kreitman, Jack Polak and Rami Abada, which met three times in fiscal 2002, has
established a program to:

   (cid:31) Reward executives for long-term strategic management and the enhancement of

shareholder value.

   (cid:31) Integrate compensation programs with both the Company's annual and long-term

strategic planning.

   (cid:31) Support a performance-oriented environment that rewards performance not only with respect
to Company goals but also Company performance as compared to industry performance
levels.

Stanley Kreitman, former president of a national bank, qualifies as a “financial expert” as
defined by the SEC in Instruction 1 to proposed Item 309 of Regulation S-K, which is set forth in
the SEC Release No. 34 - 46701 dated October 22, 2002.    Mr. Kreitman is an “independent” as that
term is used in Section 10A(m)(3) of the Exchange Act.

Jack Polak was knighted by the Dutch government in 1993.  He is a certified Dutch tax
consultant and a member of the association of certified tax accountants.  The Board has deemed that
he is both “independent” and qualifies as a “financial advisor.”

Rami  Abada,  President  of  Jennifer  Convertibles,  although  the  son-in-law  of  one  of  the
directors, had been deemed “independent” by the Board of Directors prior to the new regulations.
 However, because Mr. Abada is the son-in-law of the Chairman of the Board of Directors, he will
voluntarily resign as a director on April 1, 2003.  At that time an independent financial professional,
Robert A. Lage, will join the Audit Committee and he will be appointed as an interim director until
the annual meeting of shareholders in July 2003.

Robert  A.  Lage,  age  66,  a  retired  CPA.,  was  a  partner  at  PricewaterhouseCoopers
Management  Consulting  Service  prior  to  his  retirement  in  1997.    He  has  been  engaged  in  the
practice of public accounting and management consulting since 1959.  He received a BBA from
Bernard Baruch College of the City University of New York in 1958.

v. Employment Contracts/Compensation Program

23

      
The total compensation program consists of both cash and equity based compensation.  The
Audit and Compensation Committee (the "Committee") determines the level of salary and bonuses,
if any, for key executive officers of the Company.  The Committee determines the salary or salary
range based upon competitive norms.  Actual salary changes are based upon performance, and
bonuses were awarded by the Committee in consideration of the Company's performance during the
2002 fiscal year.

The Company has executed Employment Contracts with its President, David Edell and its
Chairman of the Board, Ira W. Berman. The contracts for both are exactly the same.  The contracts
expire on December 31, 2010.  The contracts provide for a base salary which commenced in 1994
in the amount of $300,000, with a year-to-year CPI or 6% plus 2.5% of the Company’s pre-tax
income less depreciation and amortization (EBTDA), plus 20% of the base salary for the fiscal year.
(The “2.5% measure” in the bonus provision of the Edell/Berman contracts was amended so as to
calculate it against earnings before income taxes, less depreciation, amortization and expenditures
for media and cooperative advertising in excess of $8,000,000.  On May 24, 2001, the contract was
amended increasing the base salary to $400,000. David Edell’s sons, Dunnan Edell and Drew Edell
have 5-year employment contracts in the amounts of $270,000 and $200,000 respectively, which
expire on November 30, 2007 (See Item 11, Summary Comprehensive Table).  Dunnan Edell is a
director and the Vice President of Sales and Marketing.  Drew Edell is a director and the Vice
President of Research and Product Development and Product Manager of certain products. 

vi. Stock Option Plans

Long-term incentives are provided through the issuance of stock options.

(The 1984 Stock Option Plan covered 1,500,000 shares of its Common Stock, and the

1986 Stock Option Plan covered 1,500,000 shares of its Common Stock.)

The Company's 1994 Stock Option Plan covers 1,000,000 shares of its Common Stock.

The 1994 Option Plan provides (as had the 1984 and 1986 plans) for the granting of two (2)
types of options: "Incentive Stock Options" and "Nonqualified Stock Options".  The Incentive Stock
Options  (but  not  the  Nonqualified  Stock  Options)  are  intended  to  qualify  as  "Incentive  Stock
Options" as defined in Section 422(a) of The Internal Revenue Code.  The Plans are not qualified
under Section 401(a) of the Code, nor subject to the provisions of the Employee Retirement Income
Security Act of 1974.

Options  may  be  granted  under  the  Options  Plans  to  employees  (including  officers  and
directors  who  are  also  employees)  and  consultants  of  the  Company,  provided,  however,  that
Incentive Stock Options may not be granted to any non-employee director or consultant.

Option plans are administered and interpreted by the Board of Directors.  (Where issuance
to a Board member is under consideration, that member must abstain.)  The Board has the power,
subject to plan provisions, to determine the persons to whom and the dates on which options will

24

be granted, the number of shares subject to each option, the time or times during the term of each
when  options  may  be  exercised,  and  other  terms.    The  Board  has  the  power  to  delegate
administration to a Committee of not less than two (2) Board members, each of whom must be
disinterested within the meaning of Rule 16b-3 under the Securities Exchange Act, and ineligible
to participate in the option plan or in any other stock purchase, option or appreciation right under
plan of the Company or any affiliate.  Members of the Board receive no compensation for their
services in connection with the administration of option plans.

Option Plans permit the exercise of options for cash, other property acceptable to the Board
or pursuant to a deferred payment arrangement.  The 1994 Plan specifically authorizes that payment
may be made for stock issuable upon exercise by tender of Common Stock of the Company; and the
Executive  Committee  is  authorized  to  make  loans  to  option  exercisers  to  finance  optionee
tax-consequences in respect of option exercise, but such loans must be personally guaranteed and
secured by the issued stock.

The maximum term of each option is ten (10) years.  No option granted is transferable by

the optionee other than upon death.

Under the plans, options will terminate three (3) months after the optionee ceases to be
employed by the Company or a parent or subsidiary of the Company unless (i) the termination of
employment is due to such person's permanent and total disability, in which case the option may,
but need not, provide that it may be exercised at any time within one (1) year of such termination
(to the extent the option was vested at the time of such termination); or (ii) the optionee dies while
employed by the Company or a parent or subsidiary of the Company or within three (3) months after
termination of such employment, in which case the option may, but need not provide that it may be
exercised (to the extent the option was vested at the time of the optionee's death) within eighteen
(18) months of the optionee's death by the person or persons to whom the rights under such option
pass by will or by the laws of descent or distribution; or (iii) the option by its terms specifically
provides otherwise.

The exercise price of all nonqualified stock options must be at least equal to 85% of the fair
market value of the underlying stock on the date of grant.  The exercise price of all Incentive Stock
Options must be at least equal to the fair market value of the underlying stock on the date of grant.
 The aggregate fair market value of stock of the Company  (determined at the date of the option
grant) for which any employee may be granted Incentive Stock Options in any calendar year may
not exceed $100,000, plus certain carryover allowances.  The exercise price of an Incentive Stock
Option granted to any participant who owns stock possessing more than ten (10%) of the voting
rights of the Company's outstanding capital stock must be at least 110% of the fair market value on
the date of grant and the maximum term may not exceed five (5) years.

Consequences  to  the  Company:  There  are  no  federal  income  tax  consequences  to  the

Company by reason of the grant or exercise of an Incentive Stock Option.

As  at  November  30,  2002,  584,500  stock  options,  yet  exercisable,  to  purchase  584,500

25

shares of the Company's Common Stock, were outstanding.

vii. Performance Graph
Set  forth  below  is  a  line  graph  comparing  cumulative  total  shareholder  return  on  the
Company's Common Stock, with the cumulative total return of companies in the NASDAQ Stock
Market (U.S.) and the cumulative total return of Dow Jones's Cosmetics/Personal Care Index.

                             COMPARISON OF 5 YEAR CUMULATIVE TOTAL RETURN*

AMONG CCA INDUSTRIES, INC, THE DOW JONES US COSMETICS INDEX
AND THE DOW JONES US TOTAL MARKET INDEX

S
R
A
L
L
O
D

180
160
140
120
100
80
60
40
20
0
1997 1998 1999 2000 2001 2002

Cumulative Total Return*

CCA Industries, Inc.

Dow Jones US
Cosmetics Index
Dow Jones US Total
Market Index

                    12/97
100
CCA Industries, Inc.
DJ US Cosmetics Index
100
DJ US Total Market Index 100
---------------------
* $100 invested on December 31, 1997 in stock and indices, including reinvestment of
dividends.

12/98 12/99 12/00 12/01  12/02
   57
 104
 125

  59 
  80
122

  91
  77
  95

  26
  88
139

  51
  92
153

26

 
Item 13. SECURITY OWNERSHIP OF CERTAIN
               BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth certain information regarding the ownership of the Company's
Common Stock and/or Class A Common Stock as of November 30, 2002 by (i) all those known by
the Company to be owners of more than five percent of the outstanding shares of Common Stock
or Class A Common Stock; (ii) each officer and director; and (iii) all officers and directors as a
group.  Unless otherwise indicated, each of the shareholders has sole voting and investment power
with respect to the shares owned (subject to community property laws, where applicable), and is
beneficial owner of them.

 Name and Address            

 Shares Owned (1):

  Shares” (1)  Option Share Exercise (1) 

                Number of                 “Option            Standing/Assuming

                 Ownership, As A

        Percentage of
      All Shares Out-

David Edell
c/o CCA Industries, Inc.
200 Murray Hill Parkway
East Rutherford, NJ 07073

Ira W. Berman
c/o CCA Industries, Inc.

Jack Polak
90 Park Avenue
New York, NY 10016

Rami G. Abada
c/o CCA Industries, Inc.

Stanley Kreitman
c/o CCA Industries, Inc.

Dunnan Edell
c/o CCA Industries, Inc.

Drew Edell
c/o CCA Industries, Inc.

Common
Stock           Class A (2)

444,685

484,615

157,500

13.0/14.9%

393,745

473,615

202,000 

12.1/14.6%

  27,700

   -

  25,000

    .4/.7%

     -

     -

 41,250

 51,250

   - 

  25,000 

    .0/.3%

  25,000

    .0/.3%

  75,000

   .6/1.6%

  75,000

    .7/1.7%

   -

   -

   -

27

     
      
      
 
   -

     -

    -

 -

958,630

  958,230

584,500

26.8%/34.2

John Bingman
c/o CCA Industries, Inc.

Officers and Directors
as a group (8 persons)

_______________________

(1) The number of “Option Shares” represents the number of shares that could be purchased by and
upon exercise of unexercised options exercisable within 60 days; and the percentage ownership
figure  denominated  “Assuming  Option  Share  Exercise”  assumes,  per  person,  that  unexercised
options have been exercised and, thus, that subject shares have been purchased and are actually
owned.  In turn, the “assumed” percentage ownership figure is measured, for each owner, as if each
had exercised such options, and purchased subject ‘option shares,’ and thus increased total shares
actually outstanding, but that no other option owner had ‘exercised and purchased.’

(2) David Edell, Ira Berman and Jack Polak own over 98% of the outstanding shares of Class A
Common Stock.  Messrs. David Edell, Dunnan Edell, Drew Edell and Ira Berman are officers and
directors.  Mr. Bingman is an officer.  Messrs. Abada, Kreitman and Polak are directors.

Item 14. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The law firm of Post, Polak, Goodsell, MacNeil & Strauchler represented the Company in
two lawsuits in the current year, both of which have been satisfied during litigation.  Frederick B.
Polak, a partner in the firm, is the son of a director of the Company, Jack Polak.  The law firm
received fees of $142,045 during the year.  There is no litigation currently outstanding with the firm.

28

PART IV

Item 15. EXHIBITS, FINANCIAL STATEMENTS,
              SCHEDULES AND REPORTS ON FORM 8-K

Financial Statements:

Table  of  Contents,  Independent  Auditors'  Report,  Consolidated  Balance  Sheets  as  of
November  30,  2002  and  2001  Consolidated  Statements  of  Income  (Loss)  for  the  years  ended
November 30, 2002, 2001 and 2000.  Consolidated Statements of Comprehensive Income (Loss),
Consolidated Statements of Shareholders' Equity for the years ended November 30, 2002, 2001 and
2000, Consolidated Statements of Cash Flows for the years ended November 30, 2002, 2001 and
2000, Notes to Consolidated Financial Statements.

Financial Statement Schedules:

Schedule II:  Valuation Accounts; Years Ended Nov. 30, 2002, 2001 and 2000.

Exhibits:

(3)

(4) 

(10)

The Company's Articles of Incorporation and Amendments thereof, and its By-Laws, are
incorporated by reference to their filing with the Form 10-K A filed April 5, 1995.  (Exhibit
pages 000001-23).

The Indenture (and the Promissory note exhibited therewith) defining the rights of former
shareholders who tendered Common Stock to the Company for its $2 per share, 5 year, 6%
debenture, is filed by reference to the filing of such documents with the Schedule TO filed
with the S.E.C., on June 5, 2001.

(a) The Following Material Contracts are incorporated by reference to their filing with the
Form 10-KA filed April 5, 1995: Amended and Restated Employment Agreements of
1994, with David Edell and Ira Berman; License Agreement made February 12, 1986 with
Alleghany Pharmacal Corporation.

(b) The February 1999 Amendments to the Amended and Restated Employment Agreements
of David Edell and Ira Berman (1994) are incorporated by reference to the 1998 10-K.
(Exhibit pages 00001-00002)

(c) The Forms 8K, filed on May 22, 2002 and November 20, 2002, are incorporated by

reference to this 2002 10K.

(d) The following contracts are annexed hereto.

29

 
(i) Amended and restored Employment Contract of David Edell - October 2002.
(ii) Amended and restored Employment Contract of Ira W. Berman - October 2002.
(iii) Employment Agreement with Dunnan Edell - October 2002.
(iv) Employment Agreement with Drew Edell - October 2002.

(11)

Statement re Per Share Earnings (included in Item 15, Financial Statements)

Two Forms 8-K were filed during the 2002 fiscal year.

Shareholders  may  obtain  a  copy  of  any  exhibit  not  filed  herewith  by  writing  to  CCA
Industries, Inc., 200 Murray Hill Parkway, East Rutherford, New Jersey 07073.  Moreover, exhibits
may be inspected and copied at prescribed rates at the Commission’s public reference facilities at
Judiciary Plaza, 450 Fifth Street, NW, Washington, D.C. 20549; Jacob K. Javits Federal Building,
26  Federal  Plaza,  New  York,  New  York  10278;  and  Northwestern  Atrium  Center,  500  West
Madison Street, Suite 1400, Chicago, Illinois 60661-2511.  Copies of such materials may also be
obtained by mail at prescribed rates from the Public Reference Branch of the Commission at 450
Fifth Street, N.W., Washington, D.C. 20549, and one is available at the Commission’s Internet
website (http://www.sec.gov).

30

SIGNATURES

Pursuant to the requirements of Section 13 or 15(A) of the Securities Exchange Act of 1934,
the Registrant has duly caused this Annual Report to be signed on its behalf by the undersigned
thereunto duly authorized.

       CCA INDUSTRIES, INC.

By:
 s/    David Edell                  
        DAVID EDELL, President

Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual Report has

been signed below by the following persons in the capacities and on the dates indicated.

     Signature

        Title    

                Date

s/ David Edell              
    DAVID EDELL

s/ Ira W. Berman      
    IRA W. BERMAN    

President, Director,
Chief Executive Officer,
and Chief Financial
Officer           

Chairman of the Board
of Directors, Executive
Vice President,
Secretary

      February 28, 2003

       February 28, 2003

s/ Dunnan Edell           
    DUNNAN EDELL    

Vice President,  
Director

       February 28, 2003

s/ Drew Edell         
    DREW EDELL    

Vice President,  
Director

       February 28, 2003

s/ Stanley Kreitman     
    STANLEY KREITMAN

Director

                   February 28, 2003

s/ Rami Abada             
    RAMI ABADA

s/ Jack Polak                  
    JACK POLAK

s/John Bingman           
   JOHN BINGMAN

Director    

       February 28, 2003

Director 

       February 28, 2003

Treasurer

       February 28, 2003 

31

                                           
 
        
    
      
    
    
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS

NOVEMBER 30, 2002 AND 2001

C O N T E N T S

INDEPENDENT AUDITORS' REPORT ON FINANCIAL STATEMENTS ............................. 1

FINANCIAL STATEMENTS:

CONSOLIDATED BALANCE SHEETS ............................................................................... 2-3

CONSOLIDATED STATEMENTS OF INCOME (LOSS)....................................................... 4

  CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) ..................... 5

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY.................................... 6

CONSOLIDATED STATEMENTS OF CASH FLOWS........................................................... 7

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ........................................... 8-31

SUPPLEMENTARY INFORMATION

INDEPENDENT AUDITORS' REPORT

Board of Directors
CCA Industries, Inc.
East Rutherford, New Jersey

We have audited the consolidated balance sheets of CCA Industries, Inc. and Subsidiaries
as of November 30, 2002 and 2001, and the related consolidated  statements  of income (loss),
comprehensive income (loss), shareholders’ equity and cash flows for each of the three years in
the period ended November 30, 2002.  These consolidated financial statements are the responsi-
bility  of  the  Company’s  management.    Our  responsibility  is  to  express  an  opinion  on  these
consolidated financial statements  based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the
United States of America.  Those standards require that we plan and perform the audit to obtain a
reasonable  assurance  about  whether  the  financial  statements  are  free  of  material  misstatement.
An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements and related schedules.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in
all material respects, the consolidated financial position of CCA Industries, Inc. and Subsidiaries
as  of  November  30,  2002  and  2001,  and  the  consolidated  results  of  their  operations  and  their
cash  flows  for  each  of  the  three  years  in  the  period  ended  November  30,  2002,  in  conformity
with accounting principles generally accepted in the United States of America.

Our  audits  were  made  for  the  purpose  of forming  an  opinion  on  the  basic  consolidated
financial statements taken as a whole.  The supplemental schedules listed in the index to Item 14
are presented for purposes of complying with the Securities and Exchange Commission’s rules
and  are  not  a  required  part  of  the  basic  consolidated  financial  statements.    The  supplemental
schedules  have  been  subjected  to  the  auditing  procedures  applied  in  the  audits  of  the  basic
consolidated financial statements and, in our opinion, is fairly stated, in all material respects in
relation to the basic consolidated financial statements taken as a whole.

SHEFT KAHN & COMPANY LLP
CERTIFIED PUBLIC ACCOUNTANTS

February 3, 2003
Jericho, New York

-1-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

A S S E T S

(Note 7)

                       November 30,
                2002

          2001

Current Assets

Cash and cash equivalents (Note 14)
Short-term investments and marketable
  securities (Notes 2 and 6)
Accounts receivable, net of allowances of
 $1,222,408 and $1,295,086, respectively
Inventories (Notes 2 and 3)
Prepaid expenses and sundry receivables
Prepaid income taxes and refunds due
Deferred income taxes (Note 8)

Total Current Assets 

Property and Equipment, net of accumulated
  depreciation and amortization

(Notes 2 and 4) 

Intangible Assets, net of accumulated

amortization (Notes 2 and 5)

Other Assets

Marketable securities (Notes 2 and 6)
Due from officers 
Deferred income taxes (Note 8)
Other

$  1,585,647

$  2,555,938

3,479,544

355,345

6,265,955
3,743,131
363,457
1,703
    1,287,568

4,464,991
4,783,530
401,403
221,989
     1,617,403

  16,727,005

  14,400,599

       720,739

       482,261

       577,414

       618,933

6,723,518

-      
-      

         56,388

4,979,758
20,598
40,105
         56,663

Total Other Assets

Total Assets

    6,779,906

    5,097,124

$24,805,064

$20,598,917

See Notes to Consolidated Financial Statements.

-2-

 
  
CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities

Accounts payable and accrued

liabilities (Note 10) 

Income tax payable

             November 30,         

       2001

  2002

$  5,284,109 
       178,690 

$  4,154,256
           9,366 

Total Current Liabilities

    5,462,799 

    4,163,622 

Subordinated Debentures (Note 7)

       501,656 

       510,656

Deferred Income Taxes (Note 8)

           5,186 

              -

Commitments and Contingencies (Note 12)

Shareholders' Equity

Preferred stock, $1.00 par; authorized
20,000,000 shares; none issued
Common stock, $.01 par; authorized
15,000,000 shares; issued and
outstanding 6,440,523 and
6,242,823 shares, respectively

Class A common stock, $.01 par; authorized
5,000,000 shares; issued and outstanding

    973,230 and 1,020,930 shares,

 respectively

Additional paid-in capital
Retained earnings
Unrealized (losses) on marketable securities

Less:  Treasury Stock (271,155 and

  218,196 shares at November 30,

      2002 and 2001, respectively)

-      

-

64,405 

62,428

 9,732 
3,832,796 
15,389,415 
(       107,990)
19,188,358 

10,209
3,834,296
12,315,062
(         50,151)
16,171,844

       352,935 

       247,205 

Total Shareholders' Equity

  18,835,423 

  15,924,639 

Total Liabilities and Shareholders' Equity

$24,805,064 

$20,598,917 

See Notes to Consolidated Financial Statements.

-3-

     
    
  
     
CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

                                                                               Years Ended November 30,

2002

2001     

  2000     

Revenues

Sales of health and beauty

    aid products, net
Other income

Costs and Expenses
Cost of sales
Selling, general and
    administrative expenses

Advertising, cooperative and

promotions

Research and development 
Provision for doubtful accounts
Interest expense

$45,241,493 
        439,481 

$41,364,648
         338,883

$36,990,170
       186,284 

  45,680,974 

  41,703,531

  37,176,454 

15,342,317 

14,877,421

14,299,928

15,389,528 

13,812,890

12,557,064

9,239,249 
741,974 
(       105,724)
         38,074 

8,776,470
687,731
299,254
         69,012

 8,837,665
555,462
249,279
       159,477 

  40,645,418 

  38,522,778

  36,658,875

Income before Special Charge
  and Provision for
  Income Taxes

5,035,556 

3,180,753

517,579

Special Charge (Note 15)

            -       

             -      

(    1,500,000)

Income (Loss) before Provision
  (Benefit) for Income Taxes

5,035,556 

3,180,753

(      982,421)

Provision (Benefit) for Income Tax 

    1,961,203 

    1,166,384

(      327,911)

Net Income (Loss)

 $  3,074,353 

$  2,014,369

($    654,510)

Weighted Average Shares

Outstanding
Basic
Diluted

Earnings (Loss) Per Common Share

(Note 2):
Basic
Diluted

     7,099,759
     7,579,983

     6,893,232
     7,526,157

     7,153,013
     7,153,013

$.43
$.41

$.29
$.27

($.09)
($.09)

See Notes to Consolidated Financial Statements.

-4-

 
    
CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

   Years Ended November 30,

2002     

2001      

2000

Net Income (Loss)          

$3,074,353 

$2,014,369

($   654,510)

Other Comprehensive Income

(Loss)
  Unrealized holding gain (loss)
    on investments

(       57,839)

14,696

86,008 

Provision (Benefit) for Income Taxes

(       22,527)

         5,555

       13,742 

Other Comprehensive Income

(Loss) - Net

Comprehensive Income

(Loss)

Earnings (Loss) Per Share:

Basic

Diluted

(       35,312)

         9,141

       72,266 

$3,039,041 

$2,023,510

($   582,244)

$.43 

$.40 

$.29

$.27

($.08)

($.08)

See Notes to Consolidated Financial Statements.

-5-

     
CCA INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED NOVEMBER 30, 2002, 2001 AND 2000

  Paid-In      
 Shares            Amount                         Capital      

  Common Stock      

    Additional   

                                      Unrealized

Retained    
Earnings                   Securities      

Marketable      Treasury
  Stock

Gain (Loss) on

Balance - November 30, 1999
Issuance of debentures for acquisition
 of 278,328 shares of common stock
Purchase of 11,500 shares of

treasury stock

Net income for the year

Unrealized gain on marketable

securities

7,342,081   

$73,420 

$4,453,478    

$10,955,203              ($150,855)     ($165,166)

-         

-         

-         

-         

-       

-       

-       

-       

-        

-        

-        

-        

- (   619,965)

- (     11,066)

-       

(       654,510) 

-             

-        

-        

86,008       

-

-

Retirement of treasury stock

(   278,328) 

(    2,783)

(     617,182)  

             -                               -     (   619,965)

Balance - November 30, 2000

7,063,753  

70,637 

3,836,296   

10,300,693  

(     64,847)  (   176,232)

Issuance of common stock
Net income for the year
Unrealized gain on marketable

securities

Purchase of 110,700 shares of

treasury stock

Balance - November 30, 2001
Issuance of common stock
Net income for the year
Unrealized (loss) on marketable
Purchase of 52,959 shares of

securities
treasury stock 

Balance - November 30, 2002

See Notes to Consolidated Financial Statements.

200,000  

2,000 

(         2,000)  

-         

-         

-      

-      

-        

-        

-        

2,014,369  

-            
-            

-        

14,696       

-
-

-

        -         

       -      

7,263,753  
150,000  

72,637 
1,500 

-        

-      

-        
         -        

-      
       -      

7,413,753  

$74,137 

-6-

3,834,296   
(        1,500)   

            -                     -                                        -       (     70,973)
(     50,151)  (   247,205)
-
-

-           
-           

12,315,062  

3,074,353  

-        

-        

-        

-
-        
            -                     -                                        -       (   105,730)
($107,990)  ($ 352,935)

(     57,839)      

$15,389,415 

$3,832,796   

  
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED NOVEMBER 30,

2002

2001     

2000

$3,074,353 

$2,014,369 

($  654,510)

Cash Flows from Operating Activities:

Net income (loss) 

Adjustments to reconcile net   income to net cash provided by

    operating activities:
Depreciation and amortization

(Gain) loss on sale of securities
Decrease (increase) in deferred  income taxes
Loss on disposal of property and equipment
(Increase) decrease in accounts receivable 
Decrease in inventory
Decrease (increase) in prepaid expenses and sundry receivables
Decrease (increase) in prepaid income
  taxes and refunds due

Decrease (increase) in miscellaneous assets 
Increase (decrease) in accounts payable  and accrued liabilities
Increase in income taxes payable
       Net Cash Provided by Operating  Activities 
Cash Flows from Investing Activities:

Acquisition of property and equipment
Acquisition of intangible assets
Purchase of available for sale securities
Proceeds from sale of available for sales securities
Proceeds of money due from officers

Net Cash (Used in) Investing  Activities 

357,627 
(            119)
375,126 
27,629 
(  1,800,964)
1,040,399 
37,946 

220,286 
275 
1,129,853 
     169,324 
  4,631,735 

(     575,923)
(         6,292)
(  6,767,658)
1,839,729 
       20,598 
(  5,489,546)

374,953 
5,559 
(       93,469)

1,864,764 
951,897 
(       76,423)

-       

555,702 
(         1,137)
(     134,596)
         9,366 
  5,470,985 

(     134,247)
(       24,700)
(  7,036,015)
5,068,493 
            887 
(  2,125,582)

Cash Flows from Financing Activities:

Proceeds from borrowings
Payment on debt
Repurchase of outstanding debentures
Purchase of treasury stock

    Net Cash (Used in) Provided by  Financing Activities

Net (Decrease) Increase In Cash

Cash at Beginning of Year 

Cash at End of Year

-       
-       

(         6,750)
(     105,730)

-        

(  1,500,000)
(       23,000)
(       70,973)

(     112,480)

(     970,291)

  2,555,938 

$1,585,647 

(  1,593,973)

1,751,430 

     804,508 

$2,555,938 

372,881 
119,877 
(    343,495)

1,041,777 
499,843 
497,836 

-       

(      62,856)
(           537)
(    640,053)

          -      

    830,763 

(    283,863)
(    496,734)
( 2,682,631)
2,567,555
      36,433 
(    859,240)

3,900,000
( 3,800,000)
         -
(      74,375)

      25,625

(       2,852) 

    807,360 

$  804,508

Supplemental Disclosures of Cash
  Flow Information:

Cash paid during the year for:

Interest
Income taxes

See Notes to Consolidated Financial Statements.

$    38,239 
1,310,593 

$  69,958 
801,950 

$161,895 
97,629

-7-

    
      
 
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 -  ORGANIZATION AND DESCRIPTION OF BUSINESS

CCA Industries, Inc. (“CCA”) was incorporated in the State of Delaware on March 25, 1983.

CCA manufactures and distributes health and beauty aid products.

CCA has several wholly-owned subsidiaries (CCA Cosmetics, Inc., CCA Labs, Inc., Berdell, Inc., Nutra Care Corporation,
and CCA Online Industries, Inc.), all of which are currently inactive.

In March of 1998 CCA acquired 80% of the newly organized Fragrance Corporation of America, Ltd. (FCA) which manu-
factured and distributed perfume products.  In 1999, CCA adopted a formal plan to discontinue the operations of the sub-
sidiary.  As of November 30, 2001, the  CCA had completed its plan of dissolution.

NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:

The  consolidated  financial  statements  include  the  accounts  of  CCA  and  its  majority-owned  subsidiaries  (collectively  the
“Company”).  All significant inter-company accounts and transactions have been eliminated.

Use of Estimates:

The consolidated financial statements include the use of estimates, which management believes are reasonable.  The process
of preparing financial statements in conformity with generally accepted accounting principles requires the use of estimates
and assumptions regarding certain types of assets, liabilities, revenues, and expenses.  Such estimates primarily relate to un-
settled transactions and events as of the date of the financial statements.  Accordingly, upon settlement, actual results may
differ from estimated amounts.

Short-Term Investments and Marketable Securities:

Short-term  investments  and  marketable  securities  consist  of  corporate  and  government  bonds  and  equity  securities.    The
Company has classified its investments as Available-for-Sale securities.  Accordingly, such investments are reported at fair
market value, with the resultant unrealized gains and losses reported as a separate component of shareholders' equity.

Statements of Cash Flows Disclosure:

For purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an original
maturity of less than three months to be cash equivalents.

-8-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Statements of Cash Flows Disclosure (Continued):

During fiscal 2000, the Company repurchased 278,328 shares of common stock in exchange for the issuance of subordinated debentures
totaling $556,656.  The total cost of the acquisition (including associated costs incurred of $63,309) was charged to capital upon its re-
tirement.

During fiscal 2001, two officers/shareholders exercised in the aggregate 400,000 options in exchange for 200,000 shares of previously
issued common stock.  The common shares were put into treasury and were subsequently cancelled.

During fiscal 2002, two officers/shareholders exercised in the aggregate 200,000 options in exchange for 50,000 shares of previously
issued common stock.

Inventories:

Inventories are stated at the lower of cost (first-in, first-out) or market.

Product returns are recorded in inventory when they are received at the lower of their original cost or market, as appropriate.  Obsolete
inventory is written off and its value is removed from inventory at the time its obsolescence is determined.

Property and Equipment and Depreciation and Amortization

Property and equipment are stated at cost.  The Company charges to expense repairs and maintenance items, while major improvements
and betterments are capitalized.  When the Company sells or otherwise disposes of property and equipment items, the cost and related
accumulated depreciation are removed from the respective accounts and any gain or loss is included in earnings.

Depreciation and amortization are provided on the straight-line method over the following estimated useful lives or lease terms of the
assets:

Machinery and equipment
Furniture and fixtures
Tools, dies and masters
Transportation equipment
Leasehold improvements

Intangible Assets:

5-7 Years
3-10 Years
3  Years
5  Years
4-10 Years or life
of lease, whichever is
shorter

Intangible assets are stated at cost.  Patents and trademarks are amortized on the straight-line method over a period of 17 years.

Financial Instruments:

The carrying value of assets and liabilities considered financial instruments approximate their respective fair value.

-9-

 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income Taxes:

Income tax expense includes federal and state taxes currently payable and deferred taxes arising from temporary differences
between income for financial reporting and income tax purposes.

Tax Credits:

Tax  credits,  when  present,  are  accounted  for  using  the  flow-through  method  as  a  reduction  of  income  taxes  in  the  years
utilized.

Earnings Per Common Share:

The Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 128, “Earnings Per Share” in 1998.  Ba-
sic earnings per share is calculated using the average number of shares of common stock outstanding during the year.  Di-
luted earnings per share is computed on the basis of the average number of common shares outstanding plus the effect of
outstanding stock options using the “treasury stock method” and convertible debentures using the “if-converted” method.
Common stock equivalents consist of stock options.

Revenue Recognition:

The Company  recognizes sales  upon shipment of merchandise.   Net  sales  comprise  gross  revenues  less  expected  returns,
trade  discounts,  customer  allowances  and  various  sales  incentives.    Although  no  legal  right  of  return  exists  between  the
customer and the Company, it is an industry-wide practice to accept returns from customers.  The Company, therefore, rec-
ords a reserve for returns equal to its gross profit on its historical percentage of returns on its last five months sales.

Reclassifications

In 1999, the Company formalized a plan to discontinue the operations of FCA, terminated all FCA employees, closed its
Chicago facility, abandoned the majority of its inventory and discontinued almost all of the marketing of its product line.
However, in 2000, after noting that there was still demand for the “Cherry Vanilla” and “Cloud Dance” perfumes, the Com-
pany decided to retain those product lines and purchased the trademarks owned by Shiara Holdings, Inc.  Therefore, in ac-
cordance with EITF 90-16, certain prior year amounts have been reclassified to conform to the 2000 presentation.

In accordance with EITF 00-14, the Company has accounted for certain sales incentives offered to customers by charging
them directly to sales as opposed to “advertising and promotional” expense.  Prior years’ amounts have been reclassified to
conform to the 2002 and 2001 presentation.  Had EITF 00-14 not been adopted, sales for the years ended November 2002,
2001 and 2000 would have been $46,850,507, $42,527,229 and $38,451,980, respectively.

-10-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Advertising Costs:

The Company’s policy for fiscal financial reporting is to charge advertising cost to operations as incurred.

Shipping Costs:

The Company’s policy for fiscal financial reporting is to charge shipping cost to operations as incurred.  For the years ended November
30,  2002,  2001  and  2000,  included  in  selling,  general  and  administrative  expenses  is  shipping    costs  amounting  to  $2,120,645,
$2,296,585 and $2,047,656, respectively.

NOTE 3 - 

INVENTORIES

At November 30, 2002 and 2001, inventories consist of the following:

Raw materials
Finished goods

2002     

2001

$3,251,338
  1,468,581
$4,719,919

$3,610,432
   2,225,814
$5,836,246

At November 30, 2002 and 2001, the Company had a reserve for obsolete inventory of $976,788 and $1,052,716 respectively.  In 2001,
the Company had $519,986 of old FCA inventory which it had completely written off but had not yet disposed of.  In 2002, the Com-
pany disposed of the FCA inventory.

NOTE 4 - 

PROPERTY AND EQUIPMENT

At November 30, 2002 and 2001, property and equipment consisted of the following:

Machinery and equipment
Office furniture and equipment
Transportation equipment
Tools, dies, and masters
Leasehold improvements

Less:  Accumulated depreciation

                 and amortization

2002    

$    97,003
552,615
10,918
213,188
    222,646
1,096,370

2001    

$   168,421
741,414
10,918
550,825
     162,283
1,633,861

    375,631
$  720,739

  1,151,600
$   482,261

Property and Equipment - Net
Depreciation and amortization expense for the years ended November 30, 2002, 2001 and 2000 amounted to $309,816, $327,777 and
$347,801, respectively.

During the years ended November 30, 2002 and 2001, the Company wrote off and disposed of all of their obsolete property and equip-
ment.

-11-

 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5 -INTANGIBLE ASSETS

Intangible assets consist of the following at November 30, 2002 and 2001:

                                                                         2002

 2001

Patents and trademarks
Less: Accumulated amortization
Intangible Assets - Net
Amortization expense for the years ended November 30, 2002, 2001 and 2000 amounted to $47,811, $47,176 and $25,080, respectively.

$750,256
  131,323
$618,933

$756,548
  179,134
$577,414

NOTE 6 -SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES

Short-term investments and marketable securities, which consist of stock and various corporate and government obligations, are stated at
market value.  The Company has classified its investments as Available-for-Sale securities and considers as current assets those invest-
ments which will mature or are likely to be sold in the next fiscal year. The remaining investments are considered non-current assets.  The
cost and market values of the investments at November 30, 2002 and November 30, 2001 were as follows:

November 30,            

November 30,   

2002                                      2001

Current:
Corporate obligations
Government obligations
  (including mortgage 
    backed securities)
Mutual funds
    Total
Non-Current:

Corporate obligations
Government obli-
  gations

   Preferred stock
Other equity
  investments
    Total

COST      MARKET
$  2,071,603

$  2,066,040 

 COST    MARKET 
$          -
$         -      

 1,330,345 
       169,589 
    3,565,974 

 1,314,604
        93,337
   3,479,544

     247,330
     159,805
     407,135

     248,330
     107,015
     355,345

1,025,806

4,867,627
751,645

1,016,715

2,416,846

2,434,080

4,848,293
758,510

2,311,273
150,000

2,294,058
151,620

       100,000
    6,745,078

       100,000
    6,723,518

     100,000
  4,978,119

     100,000
  4,979,758

    Total

$10,311,052

$10,203,062

$5,385,254

$5,335,103

-12-

                 
 
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6 - SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES (CONTINUED)

The market value at November 30, 2002 was $10,203,062 as compared to $5,335,103 at November 30, 2001.  The gross
unrealized gains and losses were $58,411 and ($166,401) for November 30, 2002 and $35,542 and ($85,693) for November 30, 2001.
The cost and market values of the investments at November 30, 2002 were as follows:

COL. A         

COL. B

COL. C

Name of Issuer and
Title of Each Issue

 Maturity

  Date   

Interest   

  Rate     

 Number of 
Units-Principal
Amount of
Bonds and 

  Cost of  

     Notes    

Each Issue

COL.D

COL.E
 Amount at Which
Each Portfolio
Market    Of Equity Security
Issues and Each
Other Security
     Issue Carried in
   Balance Sheet  

Value of
Each Issue
at Balance
Sheet Date

CORPORATE OBLIGATIONS:
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
GMAC Smartnotes
Household Finance Corp.
  Internotes
International Business
 Machines
Colgate-Palmolive
Ford Motor Credit

10/15/03   
10/15/03   
1/15/03   
2/15/03   
6/15/03   
7/15/03   
8/15/03   
5/15/04   
5/15/05   

4.600%   

4.750      
5.550      
5.750      
4.750      
4.650      
4.250      
4.250      
5.000      

250,000 
325,000 
250,000 
140,000 
300,000 
200,000 
499,000 
250,000 
175,000 

$  250,000 
325,000 
250,000 
140,000 
300,000 
200,000 
499,000 
250,000 
175,000 

$  250,730   
326,333   
250,763   
140,711   
300,894   
200,540   
499,075   
246,598   
171,922   

$ 250,730
326,333
250,763
140,711
300,894
200,540
499,075
246,598
171,922

5/15/04   

4.250      

250,000 

250,000 

248,615   

248,615

9/22/03   
12/1/03   
3/20/04   

5.370      
5.270      
6.125      

100,000 
100,000 
245,000 

102,040 
100,860 
    249,946 

102,557   
102,912   
    246,668   

102,557
102,912
    246,668

  3,091,846 

 3,088,318   

 3,088,318

-13-

   
 
 
  
   
 
NOTE 6 -
              COL. A        

SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES (CONTINUED)

COL. B

COL. C

COL. D 

CCA INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Name of Issuer and
     Title of Each Issue
GOVERNMENT OBLIGATIONS:
FHLMC 1628-N
FHLB
FHLMC
FHLMC
US Treasury Note
US Treasury Note
FNMA
FNMA
FHLMC
FNMA
FHLMC
FNMA Global
FNMA
FNMA
FNMA
FNMA
FNMA
Federal Home Loan Bank
Tennessee Valley Authority
  Power Bonds
Tobacco Settlement Fin
 Corp. N
NJ EDA Trans Sublease RV
 Lightrail 199A FSA
Port Authority NY & NJ
 Cons 88th SR BE

 Number of 
Units-Principal
Amount of
Bonds and 

     Notes    

    255
255,000
200,000
200,000
200,000
250,000
250,000
500,000
225,000
250,000
250,000
200,000
200,000
250,000
200,000
200,000
250,000
250,000

Interest   
  Rate     

6.500%  

5.125     
3.500     
4.250     
4.250     
4.250     
4.250     
4.250     
4.000     
3.500     
3.000     
4.375     
4.100     
3.080     
4.250     
4.000     
4.000     
3.375     

6.500     

26,000

5.000     

200,000

5.000     

300,000

 Maturity

  Date    

12/15/2023
9/15/2003
6/27/06
11/15/2017
11/15/2003
11/15/2003
11/6/2009
11/6/2009
2/27/12
9/15/04
10/15/09
10/15/06 
2/24/05
4/28/06
11/15/05
5/16/06
8/15/12
8/8/2006

5/1/2029

6/1/2015

5/1/2004

10/1/2004

4.500     

225,000

CLOSED END MUNICIPAL BONDS/MUTUAL FUNDS:
Muniyield New Jersey Insd Frd Inc.
Muniholdings New Jersey Insd FD Inc.
Nuveen New Jersey Invt Quality Municipal Fund
Nuveen New Jersey Prem Inc Municipal Fund
Van Kamp Amer Cap Inv Gr NJ
Blackrock New Jersey Municipal Inc.
Eaton Vance New Jersey Municipal Inc.
Nuveen New Jersey Dividend Advantage

5,200

5,500
5,900
79,507
5,200
4,800
5,000
4,600
4,700

  Cost of  

Each Issue

$      -      

266,200
200,000
200,000
199,891
250,169
250,000
   500,000
     225,000
249,805
250,000
199,559
200,000
250,000
200,000
200,000
250,000
250,000

688,530

198,500

317,444

238,789

81,350
79,896
78,416
78,639
       80,502
       73,820
70,481
      69,890

COL. E
Amount at Which
Each Portfolio
Of Equity Security
Issues and Each
Other Security
Issue Is Carried in

 Market  
Value of
Each Issue
at Balance
Sheet Date                    Balance Sheet

$         255
262,214
202,126
196,770
203,136
258,537
246,978
    493,955
    229,289
255,860
243,908
207,938
201,188
250,000
201,986
202,062
248,125
250,783

676,000

190,966

314,169

235,935

78,650
79,001
78,416
78,104
      79,920
      67,500
66,240
      62,886

$        255
262,214
202,126
196,770
203,136
258,537
246,978
493,955
    229,289
255,860
243,908
207,938
201,188
250,000
201,986
202,062
248,125
250,783

676,000

190,966

314,169

235,935

78,650
79,001

78,104
      79,920
      67,500
66,240
      62,886

 6,197,972

        6,162,897

                 6,162,897

-14-

 
   
 
  
    
CCA INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6 -

SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES (CONTINUED)

              COL. A        

COL. B

COL. C

COL. D 

 Maturity

  Date   

Interest   

  Rate     

 Number of 
Units-Principal
Amount of
Bonds and 

     Notes    

 Market  
Value of
                    Each Issue
at Balance
Sheet Date

  Cost of   

 Each Issue

COL. E
Amount at Which
Of Equity Security
Issues and Each
Other Security
Issue Carried in
     Balance Sheet

Name of Issuer and
Title of Each Issue

EQUITY:

Preferred Stock:
    Public Income NTS
      General Electric Cap Corp.
    Merrill Lynch Trust
    Corporate Backed Trust
      Certificates For AIG
      Sun America
    Corporate Backed Trust
      Certificates For Bristol
      Myers Squibb

Other Equity Investments:

Aberdeen Asia Pacific
  Income Fund

Dreyfus Premier Limited
  Term High Income CL B

11/15/32
9/30/08

5/17/07

5/23/07

6.10%  

7.28     

11,800
6,000

$     301,645
   150,000

$     296,450
    154,560

$     296,450
    154,560

6.70     

6,000

150,000

154,500

154,500

6.80     

6,000

       150,000

       153,000

       751,645

       758,510

       153,000

       758,510

100,000

100,000

100,000

14,862.540

       169,589

         93,337

       269,589

       193,337

$10,311,052

$10,203,062

         93,337

       193,337

$10,203,062

-15-

 
 
 
  
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6 - SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES (Continued)

During the years ended November 30, 2002, 2001 and 2000,  available-for-sale securi-
ties were liquidated and proceeds amounting to $1,839,729, $5,068,493 and $2,567,555
were received, with resultant realized (losses) totaling ($2,131), ($28,559)  and
($119,877) respectively.  Cost of available-for-sale securities includes unamortized
premium or discount.

NOTE 7 - NOTES PAYABLE AND SUBORDINATED DEBENTURES

The Company has an available line of credit of $7,000,000.  Interest is calculated on the
outstanding balance at prime minus 1% or Libor plus 150 basis points.  The line of
credit is collateralized by all the Company’s assets.  The Company was not utilizing
their available credit line at November 30, 2002 and 2001.

On August 1, 2000, the Company repurchased (pursuant to a tender offer) 278,328
shares of its outstanding common stock by issuing subordinated debentures equal to $2
per share, which accrue interest at 6% and are due to mature on August 1, 2005.  The
interest is payable semi-annually.

During the year 2001, the Company repurchased $46,000 of debentures for $23,000 re-
sulting in a gain of $23,000.

During the year 2002, the Company repurchased $9,000 of debentures for $6,750 re-
sulting in a gain of $2,250.

NOTE 8 -

INCOME TAXES

CCA and its subsidiaries file a consolidated federal income tax return.  No returns have
been examined by the Internal Revenue Service.

At November 30, 2002 and 2001, respectively, the Company has temporary differences
arising from the following:

                         November 30, 2002

     Type

Depreciation
Reserve for bad debts
Reserve for returns
Reserve for obsolete
  inventory
Section 263A costs
Charitable contributions

Net deferred income
   tax

Deferred 

     Tax    

($      5,186)
277,100 
209,703 

Classified As
Long-
Short-  
Term
Term   
                   Asset (Liability)
$         -       ($5,186)
-
277,100 
-
209,703 

Amount 

($ 13,024)
695,824 
526,584 

976,788 
290,000 
744,010 

388,989 
115,487 
     296,289 

388,989 
115,487 
     296,289 

-
-       

    -

$1,282,382 

$1,287,568 

($5,186)

-16-

   
  
  
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 -

INCOME TAXES (Continued)

     Type

Depreciation
Reserve for bad debts
Reserve for returns
Reserve for obsolete
  inventory
Section 263A costs
Deferred tax benefit from
  discontinued operations
Charitable contributions

Net deferred income
   tax

November 30, 2001

Deferred 

Amount    

   Tax    

Classified As
Short-  
Long-
Term             Term

Asset (Liability)

$    98,139
481,399
813,686

 $    40,105
196,729
332,521

$        -       $40,105
-
196,729
-
332,521

1,052,716
370,741

430,203
151,507

430,203
151,507

519,986
    719,293

212,497
      293,946

212,497
     293,946

-
-

      -

$1,657,508

$1,617,403

$40,105

Income tax expense (benefit) is made up of the following components:

Current tax expense
Tax credits
Deferred tax expense 

November 30, 2002
State &

Federal

Local        

Total

$1,116,198 
(      37,428)
     341,365 
$1,420,135 

$507,307

-      

    33,761
$541,068

$1,623,505
(      37,428)
     375,126
$1,961,203

-17-

 
  
 
    
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 -

INCOME TAXES (Continued)

November 30, 2001

 Federal 

 State &
           Local 

              Total

Current tax benefit
Tax credits 
Deferred tax benefit

$976,295 
       (    35,000)
   (    77,369)
$863,926 

$170,755

  131,703
$302,458

$1,147,050
-      (      35,000)
      54,334 
$1,166,384

 November 30, 2000

State &

 Federal                   Local                 Total

Current tax expense
Deferred tax expense 

($229,509)
(    54,416)
($283,925)

($35,097)
(    8,889)
($43,986)

($264,606)
(    63,305)
($327,911)

Prepaid income taxes and refund due are made up of the following components:

State &
Federal                Local                     Total

November 30, 2002                       $     -        

$    1,703 

$    1,703

November 30, 2001

$  88,210  

$133,779 

$221,989

Income taxes payable are made up of the following components:

Federal 

State &

 Local    

Total

November 30, 2002

$  35,873  

$142,817   

$178,690

November 30, 2001

$    4,803  

$    4,563   

$    9,366

-18-

                                                        
                                                
 
 
 
                                                       
            
                                                                
                                                
     
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 -

INCOME TAXES (Continued)

A reconciliation of income tax expense (benefit) computed at the statutory rate to income tax expense at the effective rate
for each of the three years ended November 30, 2002 is as follows:     

            2002           
Percent
Of Pretax

 Percent
of Pretax
Income             Amount         Income

              2001               

Amount

Amount   

             2000
Percent
of Pretax
 Income

Income tax expense (benefit)
  at statutory rate
Increases (decreases) in taxes
  resulting from:
   State income taxes, net of federal

$1,712,089 

34.00% 

$1,081,456 

34.00% 

($334,023)

(34.00%)

income tax benefit

541,068 

10.74    

199,622 

6.27    

(    58,355)

(     5.94)

    Non-deductible expenses and
     other adjustments

(    254,526)

(  5.05  ) 

(      79,694)

( 2.50  ) 

64,467 

6.56

   Utilization of tax credits

(      37,428)

(  0.74  ) 

(      35,000)        (  1.10  )                   -                         -

Income tax expense (benefit)
  at effective rate

$1,961,203 

38.95% 

$1,166,384 

36.67% 

($327,911)

(33.38%)

-19-

    
 
        
                      
   
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 -

STOCK OPTIONS

On November 15, 1984, the Company authorized the granting of incentive stock op-
tions as well as non-qualified options.  The plan was amended in 1986 and again in
1994.  The following summarizes the stock options outstanding under these plans as of
November 30, 2002:

                                                     Number            Per Share

 Date Granted 

January 1990 (1)(5)
June 1995     (2)(5)
August 1997      (5)

Of          Option

Shares     

Price    Expiration

159,500
     50,000
375,000
584,500

          .50    

.50(3)(5)
.50(4)(5)

          2007
2007
2007

(1) These options were originally scheduled to expire January 2000 but were extended
for an additional five years.

(2) These options were originally scheduled to expire June 2000 but were extended for
an additional five years.

(3) These stock options were repriced from $4.50 to $1.50 in June of 2000 when they
were extended.

(4) These stock options were repriced from $2.50 on November 3, 1998.

(5) On May 24, 2001, the Board of Directors repriced all the outstanding options to
$.50 and changed their expiration date to August 1, 2007.

The following summarizes the activity of shares under option for the two years ended
November 30, 2001:

Balance - November 30,
  2000
  Granted
  Repriced
  Exercised
  Expired
  Cancelled
Balance - November 30,
  2001
  Granted
  Repriced
  Exercised
  Expired
  Cancelled
Balance - November 30,
  2002

Number

Of    

Shares  

      Per Share
Option

Price   

Value

   1,184,500 

  $.50  - $1.50 

-       
-         ( .05) - ( 1.00)

-           

400,000 

-       
        -       

(   .50)

-           
         -           

      784,500 

       $.50       

-       
-       

200,000 

-       
        -       

-           
-           

(   .50)      

-           
         -           

$1,109,875
-
(     517,125)
(     200,000)
-
          -

$    392,250
-
-
(     100,000)
-
           -

  584,500 

       $.50       

   $   292,250

-20-

                    
 
  
  
  
 
  
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 -

STOCK OPTIONS (Continued)

Pro Forma Disclosure

The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, “Ac-
counting for Stock Based Compensation”, issued in October 1995.  Accordingly, compensation cost has been recorded
based on the intrinsic value of the option only.  The Company recognized no compensation cost in 1999 and 1998, respec-
tively, for stock-based employee compensation awards.  The pro forma compensation cost for stock-based employee com-
pensation awards was $1 million, $.5 million and $.8 million in 2002, 2001 and 2000, respectively.  If the Company had
elected to recognize compensation cost based on the fair value of the options granted at grant date as prescribed by SFAS
No. 123, net income and earnings per share would have been changed to the pro forma amounts indicated in the table below:

Net income

2002

2001    

2000

As Reported
$3,074,353

Pro Forma    As Reported
$2,014,369
$2,063,168

Pro Forma    As Reported           Pro Forma
($1,447,726)
($654,510)
$1,470,083 

Diluted earnings per share

$.41

$.27

$.27

$.20 

($.09)

($.20)

The above pro forma amounts, for purposes of SFAS No. 123, reflect the portion of the estimated fair value of awards
earned in 2002, 2001 and 2000.  For purposes of pro forma disclosures, the estimated fair value of the options is amortized
over the options’ vesting period (for stock options).  The effects on pro forma disclosures of applying SFAS 123 are not
likely to be representative of the effects on pro forma disclosures of future years.

-21-

                                    
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 -

STOCK OPTIONS

The Company used the Black-Scholes model to value stock options for pro forma
presentation.  The assumptions used to estimate the value of the options included in
the pro forma amounts and the weighted average estimated fair value of options
granted are as follows:

Average expected life (years)

5.10   

2002  

2001  

5.67   

2000

3.76

Stock Option Plan Shares

Expected volatility
Risk-free interest rate
Weighted average fair value
  at grant - Exercise price
  equal to market price

210.19%
2.88%

204.59%
4.25%

193.18%
6.3%

$1.73   

$.69   

$.66   

The Black-Scholes option valuation model was developed for use in estimating the fair
value of traded options which have no vesting restrictions and are fully transferable.
In addition, the Black-Scholes model requires the input of highly subjective assump-
tions, including the expected stock price volatility and option life.  Because the Com-
pany’s stock options granted to employees have characteristics significantly different
from those of traded options, and because changes in the subjective input assumptions
can materially affect the fair value estimate, in management’s opinion, existing models
do not necessarily provide a reliable measure of the fair value of its stock options
granted to employees.  For purposes of this model, no dividends have been assumed.

-22-

                                    
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 10 - ACCRUED EXPENSES AND OTHER ACCOUNTS PAYABLE

The following items which exceeded 5% of total current liabilities are included in ac-
counts payable and accrued liabilities as of:

Media advertising
Coop advertising
Accrued returns
Vacation accrual
Accrued bonuses

November 30,
2001

2002 

(In Thousands)      

$       *
804
878
320
     467
$2,469

$   424
392
301
254
     510
$1,881

All other liabilities were for trade payables or individually did not exceed 5% of total
current liabilities.

* under 5%

NOTE 11 - OTHER INCOME

Other income was comprised of the following:

Interest income
Dividend income
Realized gain on sale of
  debentures
Realized (loss) on sale of
  securities
Royalty income
Miscellaneous

2002   

$383,569 
11,780 

November 30,

2001    

2000   

$265,240 
16,057 

$222,459
42,461

2,250 

25,342 

6,262

(      2,131)
41,820 
      2,193 
$439,481 

(    30,901)
57,385 
      5,760 
$338,883 

( 126,139)
37,500
     3,741 
$186,284

-23-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - COMMITMENTS AND CONTINGENCIES

Leases

The Company leased approximately 62,500 square feet of office and warehouse space
at an annual rental of $267,684 and an additional 51,000 square feet of warehouse
space in Paterson, NJ on a month to month basis.  Under a new net lease starting June
1, 2002, the Company currently occupies approximately 75,550 square feet of space.
Approximately 58,000 square feet in such premises is used for warehousing and
17,500 square feet for offices.  The annual rental is $327,684, with an annual CPI in-
crease of 3%, but not to exceed 15% cumulative five year increase.  The lease requires
the Company to pay for additional expenses “Expense Rent” (Common Area Mainte-
nance “CAM”), which includes real estate taxes, common area expense, utility ex-
pense, repair and maintenance expense and insurance expense.  The lease expires on
May 31, 2012 with a renewal option for an additional five years.

Rent expense for the years ended November 30, 2002, 2001 and 2000 was $433,983,
$531,062 and $498,227, respectively.

In addition, the Company has entered into various property and equipment operating
leases with expiration dates ranging through November 2006.

Future commitments under noncancellable operating lease agreements having a re-
maining term in excess of one year for each of the next five (5) years and in the aggre-
gate are as follows:

Year Ending
November 30,

    2003
    2004
    2005
    2006
    2007

Royalty Agreements

$   389,254
362,253
338,201
           328,346
327,684

On March 3, 1986, the Company entered into a License Agreement (the "Agreement")
with Alleghany Pharmacal Corporation ("Allegheny").  Under the terms of which the
Company was granted the exclusive right to use the licensed products and trademarks
for the manufacture and distribution of the products subject to the license.  Under the
terms of the Agreement, on July 5, 1986, the Company paid to Alleghany a non-
refundable advance payment of $1,015,000.  The license runs for an indeterminate pe-
riod.  An additional $525,000 non-refundable advance payment was paid to Alleghany
on July 5, 1987.

-24-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - COMMITMENTS AND CONTINGENCIES (Continued)

From the period March 3, 1986 to June 3, 1986, the Company was required to pay a
7% royalty on all net sales.  Thereafter, it is required to pay a 6% royalty on net sales
but no less than $360,000 per annum to maintain its license.  After the sum of
$9,000,000 in royalties has been paid to Alleghany, the royalty is reduced to 1% of net
sales.  The Company has expanded the lines licensed from Alleghany and pays only
1% royalty on various new products created by the Company.  As of November 30,
2002, $8,732,641 of royalties have been paid or accrued and only $267,359 still re-
mains until the $9,000,000 level is reached.

In March 1998, the Company entered into a License Agreement with Shiara Holdings,
Inc., pursuant to which the Company acquired exclusive license to use the trademark
names used by Fragrance Corporation of America, Ltd. (FCA).  The Shiara-Holdings,
Inc. license requires the Company to pay royalties of 5% per annum on net sales of all
products sold under the “Cherry Vanilla”, “Mandarin Vanilla”, and “Cloud Dance”
trademarks until royalties totaling $2,000,000 are paid, and royalties of one-half of 1%
thereafter.  (No royalties are payable in respect of sales of products under these Shiara
license trademarks: “Vision”, “Sunset Cafe”, and “Amber Musk”.)  A minimum of
$100,000 was required to be paid for the period from commencement (April 1998)
through June 1999, and a minimum of $150,000 for each subsequent twelve-month pe-
riod, in order to retain the exclusive license-rights.

On October 26, 2000, the Company purchased the Trademarks of Shiara Holding, Inc.
for $450,000.  Effectively, any future royalties which would have been payable under
the FCA License agreements above were cancelled. See Note 5.

In May of 1998, the Company entered into a License Agreement with Solar Sense, Inc.
for the marketing of sun care products under trademark names.  The Company’s Li-
cense Agreement with Solar Sense, Inc. is for the exclusive use of the trademark
names “Solar Sense” and “Kids Sense”, in connection with the commercial exploita-
tion of sun care products.  The Company is required to pay a 5% royalty on net sales of
the licensed products until $1 million total royalties are paid and 1% thereafter; and
minimum per-annum royalties of $30,000.  The Company realized $1,493,955 in net
sales of sun-care products in 2002, and paid or accrued Solar Sense the royalty of
$74,698.

In October of 1999, the Company entered into a License Agreement with The Nail
Consultants, Ltd. for the use of an activator invented in connection with a method for
applying a protective covering to fingernails.  The Company’s License Agreement
with The Nail Consultants, Ltd. is for the exclusive use of the method and its compo-
sition in a new product kit packaged and marketed by CCA under its own name, “Nu-
tra Nail Power Gel”.  The Company will pay a royalty of 5% of net sales of all li-
censed product sold by the Company.  Net sales were $1,407,247 in 2002, and paid or
accrued The Nail Consultants, Ltd. the royalty of $70,362.

-25-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - COMMITMENTS AND CONTINGENCIES (Continued)

The Company settled a patent infringement claim for the use of Alpha Hydroxy in its
Sudden Change exfoliation products for $323,927.  The Company paid half in Sep-
tember 2001 and paid the balance in February 2002.  The total expense was recorded
in the fiscal year ended November 30, 2001.  The Company entered into a license
agreement for the future use of Alpha Hydroxy in its beauty aid products.  The Com-
pany will pay a 5% royalty of net sales of all such licensed product sold by the Com-
pany.  The license fees in 2002 were not material.

The Company has entered into various other License Agreements, none of which ma-
terially affect the Company's sales, financial results, financial condition, or should
materially affect its future results of operations.

Employment Contracts

During fiscal 1994, the Board of Directors approved contracts for two offi-
cers/shareholders.  Pursuant thereto, each was provided a base salary of $300,000 in
fiscal 1994, with yearly increases of the higher of CPI or 6%, and each is paid 2.5% of
the Company’s pre-tax income, less depreciation and amortization, plus 20% of the
adjusted base salary, as a bonus.   During 1998 the contracts were amended, com-
mencing in fiscal 1999, to limit the amount of advertising expense charged against pre-
tax income for purposes of the 2.5% calculation to $8,000,000.  In May 2001 an
amendment increased the base salary to $400,000.  The contract expires on December
31, 2010.

The two sons of the President of the Company have five year contracts in the amounts
of $270,000 and $200,000 which expire on November 30, 2007.

Collective Bargaining Agreement

On December 1, 1998, the Company signed a collective bargaining agreement with
Local 734, L.I.U. of N.A., AFL-CIO.  Other than standard wage, holiday, vacation and
sick day provisions, the agreement calls for CCA  to provide certain medical and den-
tal benefits and to contribute to the Local 734 Educational Fund $.01 per hour for each
hour the employees are paid.  The agreement expired on November 30, 2001.  A new
collective bargaining agreement with similar provisions is in effect for December 1,
2001 through November 30, 2004.  This agreement pertains to 29% of the CCA labor
force.

Litigation

The Company has been named as a defendant in 10 lawsuits alleging that the plaintiffs
were injured as a result of their purchasing and ingesting our diet suppressant con-
taining phenylpropanolamine (PPA), which the Company utilized as its active ingredi-
ent in its products prior to November 2000.  The lawsuits brought against the Com-
pany are for unspecified amount of compensatory and exemplary damages.

-26-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - COMMITMENTS AND CONTINGENCIES (Continued)

Litigation (Continued)

The Company is insured for three of the 10 cases.  CCA has not renewed the product
liability policy covering possible additional lawsuits that might commence against the
Company in connection with PPA.  Outside counsel has advised CCA that as a general
matter the PPA cases are defensible, and the Company plans to vigorously defend its
positions.  However, there can be no assurances the current PPA litigations will not
have  a material adverse effect on the Company’s operations.

Dividends

CCA announced its first dividend of $0.12 per share payable to all holders of the
Company’s common stock, $0.06 payable to shareholders of record on April 1, 2003
and $0.06 payable to shareholders of record on November 1, 2003.

NOTE 13 - PENSION PLANS

The Company has adopted a 401(K) Profit Sharing Plan that covers most of their non-
union employees with over one year of service and attained Age 21.  Employees may
make salary reduction contributions up to twenty-five percent of compensation not to
exceed $11,000, and may make additional discretionary contributions.

NOTE 14 - RELATED PARTY TRANSACTION

During fiscal 2002, the Company retained legal services from a firm where a partner is
the son of a Director of the Company.  Total legal fees amounted to approximately
$142,000.

-27-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 - CONCENTRATION OF RISK

All of the Company’s products are sold to major drug and food chains merchandisers,
and wholesale beauty-aids distributors throughout the United States and Canada.

During the years ended November 30, 2002, 2001 and 2000, certain customers each
accounted for more than 5% of the Company's net sales, as follows:

2000
Customer
26%
    A
Foreign Sales
2.50%
The loss of any one of these customers could have a material adverse affect on the
Company’s earnings and financial position.

2002
31%
2.40%

2001
28%
2.85%

During the years November 30, 2002, 2001 and 2000, certain products within the
Company’s product lines accounted for more than 10% of the Company’s net sales as
follows:

Product

Health and Beauty
Cosmetic and Fragrance

2002

75%

19   

2001

69%

19   

2000

65%
14

The Company maintains cash balances at several banks.  Accounts at each institution
are insured by the Federal Deposit Insurance Corporation up to $100,000.  In addition,
the Company maintains accounts with several brokerage firms.  The accounts contain
cash and securities.  Balances are insured up to $500,000 (with a limit of $100,000 for
cash) by the Securities Investor Protection Corporation.

-28-

   
CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 - SPECIAL CHARGE

During the fourth quarter of 2000, the Company contacted its accounts and instructed
them to return its “Permathene” and “Mega 16" products, which contain phenylpro-
panolimine (“PPA”), as a result of a general FDA health-warning concerning PPA (a
key ingredient in numerous cold-remedies and appetite suppressants, which had been
“on the market” for some 50 years).  The Company’s revenues from sales of those now
discontinued products, in fiscal 2000, were approximately $2,500,000 (6.5% of sales).

In conjunction with the recall, the Company recorded $1,500,000 in costs ($255,000
for inventory on hand and $1,245,000 for returns, allowances, and other costs related
to the recall).

-29-

CCA INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 16 - EARNINGS PER SHARE

Basic earnings per share is calculated using the average number of common shares outstanding.  Diluted earnings per share
is computed on the basis of the average number of common shares outstanding plus the effect of outstanding stock options
using the “treasury stock method”.

                     Year Ended November 30,

  2002 

  2001

  2000

$3,074,353

$2,014,369

($654,510)

 7,099,759

    480,224

6,893,232

   632,925

7,153,013 

        *

7,579,983

7,526,157

7,153,013 

$.43

$.41

$.29

$.27

($.09) 

($.09)

Net income (loss) available for common
  shareholders, basic and diluted

Weighted average common stock
  outstanding- Basic

Net effect of dilutive stock options

Weighted average common stock and
  common stock equivalents - Diluted

Basic earnings per share

Diluted earnings per share

*Antidilutive

-30-

           
 
  
 
CCA INDUSTRIES, INC. AND SUBSIDIARIES

VALUATION ACCOUNTS

YEARS ENDED NOVEMBER 30, 2002, 2001 AND 2000

COL. A

COL. B

  COL. C

  COL. D      COL. E

Description

Year Ended November 30, 2002:
Allowance for doubtful accounts

Balance at  
Beginning
  Of Year

Additions
Charged To
 Costs and
 Expenses 

    Balance
     At End
Deductions       Of Year

$   481,399

$   283,954

$     69,529

$   695,824

Reserve for returns and allowances

$   813,686

$4,094,332

$4,381,434

$   526,584

Reserve of inventory
 obsolescence

Year Ended November 30, 2001:
Allowance for doubtful accounts 

$1,052,716

$   397,643

$   473,571

$   976,788

$   323,257

$   299,254

$   141,112

$   481,399

Reserve for returns and allowances

$1,056,167

$2,833,405

$3,075,886

$   813,686

Reserve for inventory
 obsolescence

Year ended November 30, 2000:
Allowance for doubtful accounts 

 $1,050,714

$   548,815

$   546,813

$1,052,716

$   327,919

$   249,279

$   253,941

$  323,257

Reserve for returns and allowances

$   855,657

$4,758,078

$4,557,568

$1,056,167

Reserve for inventory
  obsolescence

$1,056,709

$   839,702

$   845,697

$1,050,714

-31-