VERMONT TEDDY BEAR CO INC
10QSB, 1999-02-12
DOLLS & STUFFED TOYS
Previous: FOAMEX INTERNATIONAL INC, SC 13G, 1999-02-12
Next: WESTFIELD AMERICA INC, SC 13G, 1999-02-12



U.S. Securities and Exchange Commission
Washington, D.C. 20549
Form 10-QSB



(Mark One)

[ X ]  Quarterly report under Section 13 or 15(d) of the Securities 
Exchange Act of 1934
For the quarterly period ended     December 31, 1998   .

[    ]  Transition report under Section 13 or 15(d) of the Exchange Act
For the transition period from _______________ to _______________.

Commission file number   1-12580  .



THE VERMONT TEDDY BEAR CO., INC.
(Exact name of small business issuer as specified in its charter)



New York                            03-0291679
(State or other jurisdiction        (I.R.S. Employer
of incorporation or organization)    Identification No.)

6655 Shelburne Road, Post Office Box 965
Shelburne, Vermont 05482
(Address of principal executive offices)

(802) 985-3001
(Issuer's telephone number)

Not Applicable
(Former name, former address, and former fiscal year, if changed since 
last report)



Check whether the issuer (1) filed all reports required to be filed by 
Section 13 or 15(d) of the Exchange Act during the past 12 months (or 
for such shorter period that the registrant was required to file such 
reports), and (2) has been subject to such filing requirements for the 
past 90 days.  Yes  X ; No     .

APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuers classes of 
common equity, as of the latest practicable date:  5,214,329 shares of 
Common Stock, $.05 par value per share, as of December 31, 1998.

Transitional Small Business Disclosure Format (check one):
Yes     ; No  X .


The Vermont Teddy Bear Co., Inc.
Index to Form 10-QSB
December 31, 1998


										    Page No.

Part I - Financial Information

Financial Statements

	Balance Sheet as of December 31, 1998			 	 
3

	Statements of Operations for the Three and Six  
Months ended December 31, 1998					 
4

	Statements of Cash Flows for the Three and Six
Months ended December 31, 1998					 
5

	  Notes to Financial Statements				 	 
6
				
Management's Discussion and Analysis				 
	10		

Part II - Other Information

Item 4.	Submission of Matters to a Vote of Stockholders	
	14

Item 5.	Other Information						15

	Item 6.	Exhibits and Reports on Form 8-K			
	15


Signatures										18


<PAGE>
<TABLE>
		 THE VERMONT TEDDY BEAR CO., INC.					
	
			     Balance Sheet					
			December 31, 1998					
			       (Unaudited)					
								
								
			  ASSETS					
<S>                                                   <C>
Cash, cash equivalents(includes restricted            $1,836,851 	
cash of $362,000)							
Accounts receivable, trade                               152,158 	
	
Inventories                                            2,378,908 	
	
Prepaid expenses and other current assets                578,587 	
	
Deferred income taxes                                    233,203 	
	
Total Current Assets                                   5,179,707 	


Property and equipment, net                            8,437,378 	
	
Deposits and other assets                                978,572 	
	
Note receivable                                           72,500 	
	
Total Assets                                         $14,668,157 	
	
								

		 LIABILITIES AND STOCKHOLDERS' EQUITY				
		

			
Current portion of:							
Long-term debt                                            221,490 	
	
Capital lease obligations                                 236,960 	
	
Accounts payable                                        1,873,377 	
	
Accrued expenses                                          688,251 	
	
	 							
Total Current Liabilities                               3,020,078 	
	

Long-term debt,  net of current portion                  252,471 	
	
Capital lease obligations, net of current portion      5,626,829 	
	
Deferred income taxes                                    233,203 	
	
Total Liabilities                                     $9,132,581 	
	

Series C Preferred Stock                                 342,633 	
	

Stockholders' Equity:							
Preferred stock, $.05 par value:						
	
Authorized 1,000,000 shares Series A; issued and
outstanding, 90 shares.                               1,080,000 	
	
Authorized    375,000 shares Series B; issued and
outstanding, 204,912 shares.                             10,245 	
	
Common stock, $.05 par value:							
Authorized 20,000,000 shares: issued 5,238,449 shares,
outstanding 5,214,329 shares                            261,923 	
	
Additional paid-in capital                           10,900,626 	
	
Treasury stock at cost: 24,120 shares                  (117,500)	
	
Accumulated deficit                                  (6,942,351)	
	
Total Stockholders' Equity                            5,192,943 	
	

Total Liabilities and Stockholders' Equity          $14,668,157 	
	
								
The accompanying notes are an integral part of these financial 
statements.							

</TABLE>




<PAGE>


						
				 
<TABLE>											
				
THE VERMONT TEDDY BEAR CO., INC.							
                            Statements of Operations				
			
                      For the Three and Six Months Ended December 31, 
1998 and 1997									
                                           (Unaudited)			
			

					          Three Months Ended                       
Six Months Ended	
					 Dec 31,1998          Dec 31,1997           
Dec 31,1998         Dec 31,1997
<S>					<C>                   <C>                   
<C>                 <C> 
Net Revenues                   $4,805,029           $4,100,161            
$7,851,749          $7,041,865 
Cost of Goods Sold              1,868,581            1,758,523             
3,128,055           2,972,564 
	Gross Profit              2,936,448            2,341,638             
4,723,694           4,069,301 

Selling, General and Administrative Expenses:					
						
	Selling Expenses          1,937,085            2,315,841             
3,035,031           3,673,113 
	General and 
       Administrative Expenses    743,856              925,496             
1,397,349           1,526,859 
	                          2,680,941            3,241,337             
4,432,380           5,199,972 
	Operating Income(Loss)      255,507             (899,699)              
291,314          (1,130,671)
Interest Income                     9,691                7,930                
20,216              15,255 
Interest Expense                 (154,332)            (163,349)             
(312,185)           (323,153)
Other Income                          361               13,690                   
966              15,931 
	Income(Loss) Before
       Income Taxes               111,227           (1,041,428)                  
311          (1,422,638)
Income Tax Provision                    0                    0                     
0                    0  
	Net Income(Loss)            111,227           (1,041,428)                  
311          (1,422,638)
Preferred Stock Dividends         (24,000)             (18,000)              
(42,000)            (36,000)
Accretion of Warrants Issued in connection with					
						
     Series C preferred stock      (9,082)                   0                
(9,082)                   0 
Net Income (Loss)-Common 
     Stockholders                  78,145           (1,059,428)              
(50,771)         (1,458,638)
											
Basic Net Income(Loss) Per 
     Common Share                   $0.02               ($0.20)               
($0.01)             ($0.28)
											
Diluted Net Income(Loss) Per 
     Common Share                   $0.01               ($0.20)               
($0.01)             ($0.28)
											
Weighted Average Number of 
     Shares Outstanding         5,195,908            5,173,327             
5,189,820           5,168,230 
											
Weighted Average Number of Diluted							
				
  Common Shares Outstanding     6,685,968            5,173,327             
5,189,820           5,168,230 
											

		The accompanying notes are an integral part of these 
financial statements.									
</TABLE>			     

<PAGE>
<TABLE>
THE VERMONT TEDDY BEAR CO., INC.						
			              Statements of Cash Flows			
			
		        For the Six Months Ended December 31, 1998 and 1997	
						
				       (Unaudited)					

1998 1997
<S>                                              <C>       <C>
Cash flows from operating activities					
			
Net Income (loss)					          $311   $(1,422,638)
Adjustments to reconcile net income (loss) to net cash		
provided by(used for) operating activities:				
				
Depreciation and amortization		             482,501 	   485,010 
Loss on disposal of fixed assets		        29,315 	   137,633 
Changes in assets and liabilities:							
Accounts receivable,trade				(100,620)	     3,945 
Inventories					              17,337      (110,729)
Prepaid and other current assets			(134,358)	   (98,792)
Deposits and other assets				 (95,640)  	  (582,485)
record due from officer here
Note Receivable					        15,000 		0 	
							
Accounts payable					        27,335   	  (239,903)	
							
Accrued expenses and other liabilities		(227,940)  	   217,627 	
							
Net cash provided by(used for) operating activities				
		                                                       
                                                  13,241 	(1,610,332)	
						
Cash flows from investing activities:						
								
Acquisition of property and equipment		 (86,292)	   (56,155)	
						
Proceeds from sale of fixed assets			   1,751 	    38,888 	
						
Net cash used for investing activities		 (84,541)	   (17,267)	
					

Cash flows from financing activities:						
						     	
Borrowings of short-term debt				    0 	   313,136 	
						
Borrowings of long-term debt				    0 	   200,000 	
						
Payments of short-term debt				 (45,603)	  (684,961)	
						
Payments of long-term debt				 (95,489)	(3,369,152)	
						
Proceeds from sale-leaseback
 of building and property			          0 	 5,863,874 
Principal payments on capital lease obligations	
					                  (110,130)      (98,175)
Issuance of common stock,
exercise of stock option 			        42,997 	    13,008
Issuance of preferred stock 				 600,000 		0 
Acquisition of Treasury Stock				 (10,676)		0 
Net cash provided by financing activities		 381,099 	 2,237,730 
Net increase in cash and cash equivalents		 309,799       610,131 
Cash and cash equivalents, beginning of period	1,527,052 	   441,573 
Cash and cash equivalents, end of period	$	1,836,851 	$1,051,704 
Supplemental Disclosures of Cash Flow Information:				
				
Cash paid for interest					  311,135 	   326,844 
	
Supplemental Disclosures of Non-cash Investing
 and Financing Activities: 								
					
Capital lease from
sale-leaseback of building and property             0        5,863,874 	
				


		The accompanying notes are an integral part of these 
financial statements.									
			
</TABLE>

<PAGE>
Notes to Financial Statements

Basis of Presentation  

The interim financial statements of The Vermont Teddy Bear Co., 
Inc. (the "Company") included herein have been prepared, without 
audit, pursuant to the rules and regulations of the Securities and 
Exchange Commission ("SEC") and, in the opinion of management, reflect 
all adjustments necessary to present fairly the financial condition and 
results of operations for such interim periods.  Certain information and 
footnote disclosures normally included in the financial statements 
prepared in accordance with generally accepted accounting principles 
have been condensed or omitted pursuant to such rules and regulations.  
It is suggested that these financial statements be read in conjunction 
with the audited financial statements and notes thereto for the fiscal 
year ended June 30, 1998, included in the Company's filing with the SEC 
on Form 10-KSB.  The Company's sales are seasonal in nature and, 
therefore, the results for these interim periods are not necessarily 
indicative of the results for the respective years.


Use of Estimates

	The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the reported amounts of assets and liabilities 
and disclosure of contingent assets and liabilities at the date of the 
financial statements and the reported amounts of revenues and expenses 
during the reporting period.  Actual results could differ from those 
estimates.


Earnings Per Share

In accordance with SFAS No. 128, Earnings Per Share, basic and 
diluted net income (loss) per common share is calculated by dividing net 
income (loss) by the weighted number of common shares outstanding for 
all periods presented.  SFAS No. 128 establishes standards for computing 
and presenting earnings per share and applies to entities with publicly 
held common stock or potential common stock.  The Company has applied 
the provisions of SFAS No. 128 and Staff Accounting Bulletin (SAB) No. 
98 retroactively to all periods presented.

The following table reconciles the weighted average common shares 
outstanding to the shares used in the computation of basic and weighted 
average common shares outstanding:






   	Three Months Ended	Six Months Ended    
   	12/31/98	12/31/97	12/31/98
	12/31/97	   

Weighted average			5,195,908	5,173,327	5,189,820
	5,168,230
number of shares used		
in basic EPS calculation			

Add: Incremental weighted
average common shares
issuable upon exercise of
stock options and warrants
outstanding			            1,490,060	             --
	_______--	_______--

Weighted average 
number of shares used in
diluted EPS calculation		6,685,968	5,173,327	5,189,820
	5,168,230

Diluted weighted average shares outstanding for 1998 and 1997 
exclude all potential common shares from stock options and convertible 
preferred stock because to include such shares would have been anti-
dilutive due to the Company's net loss in both years.  The Company had 
257,241 and 1,526,461 potential common shares outstanding as of December 
31, 1998 and 1997, respectively, that were excluded from the net income 
(loss) per common share computation as their effect would have been 
anti-dilutive.


New Accounting Pronouncements

As of January 1, 1998, the Company adopted SFAS No. 130, Reporting 
Comprehensive Income.  SFAS No. 130 establishes new rules for the 
reporting and display of comprehensive income and its components.  The 
adoption of SFAS No. 130 had no impact on the Company's net loss or 
shareholders' equity for the twelve months ended June 30, 1998 or the 
six months ended December 31, 1998.

The Financial Accounting Standards Board issued SFAS No. 131, 
Disclosures About Segments of an Enterprise and Related Information, in 
June 1997.  The statement establishes standards for the way that public 
business enterprises report information and operating segments in annual 
financial statements and requires reporting of selected information in 
interim financial reports.  The required disclosures for SFAS No. 131, 
which are effective for fiscal years beginning after December 15, 1997, 
will be included in the Company's fiscal 1999 annual report on Form 10-
K.  
	
	In March 1998, the American Institute of Certified Public 
Accountants issued Statement of Position 98-1, Accounting for the Costs 
of Computer Software Developed or Obtained for Internal Use, requiring 
computer software costs associated with internal use software to be 
expensed as incurred until certain capitalization criteria are met.  The 
Company will adopt SOP 98-1 beginning July 1, 1999.  Adoption of this 
Statement is not expected to have a material impact on the Company's 
financial position or results of operations.

	In April 1998, the American Institute of Certified Public 
Accountants issued Statement of Position 98-5, Reporting on Costs of 
Start-Up Activities, requiring all costs associated with pre-opening, 
pre-operating, and organization activities to be expensed as incurred.  
The Company will adopt SOP 98-5 beginning July 1, 1999.  Adoption of 
this Statement is not expected to have a material impact on the 
Company's financial position or results of operations.


Income Taxes

The Company accounts for income taxes in accordance with the 
Statement of Financial Accounting Standards (SFAS) No. 109, Accounting 
for Income Taxes, which requires the use of the liability method.  This 
standard determines deferred income taxes based on the estimated future 
tax effects of any differences between the financial statement and the 
basis of tax assets and liabilities, given the provisions of the enacted 
tax laws.  In view of the Company's recent losses, a valuation allowance 
has been provided to fully reserve its deferred tax assets due to the 
uncertainty of their realization.  If the Company is able to achieve 
sufficient profitability to realize all or a portion of its deferred 
assets, the valuation allowance will be reduced through a credit to the 
income tax provision in future periods.

		Deferred tax assets and liabilities are determined based on the 
difference between the financial statement and tax bases of assets and 
liabilities using enacted tax rates in effect for the year in which the 
differences are expected to reverse.


Inventories

Inventories are stated at the lower of cost or market using the 
first-in, first-out method.  Inventories consisted of the following at 
December 31, 1998:

Raw materials		$     517,217      
Work in process		       165,259
Finished goods		    1,696,432
				$  2,378,908

		
Debt and Borrowings

	The Company has been operating without a working capital line of 
credit since July 18, 1997.

	On November 3, 1998, the Company closed on a private placement of 
$600,000 of its Series C Convertible Redeemable Preferred Stock ("Series 
C Preferred Stock") to an investor group lead by The Shepherd Group LLC. 
Accompanying the Series C Preferred Stock are warrants to purchase 
495,868 shares of the Company's Common Stock at an exercise price of 
$1.05 per share, which will expire seven years from the date of issuance.  
In connection with the issuance of the Series C Preferred Stock, a 
warrant to purchase 42,500 shares of the Company's Common Stock was 
issued at an exercise price of $1.05 to the Company's lessor in the sale-
leaseback transaction.  Because of the mandatory redemption provision, 
the Series C Preferred Stock net of the value of the warrants has been 
classified as long term debt on the accompanying balance sheet. The 
Company has valued the warrants using the Black Scholes valuation model.  
The Company will accrete, over a five year period, an aggregate of 
approximately $270,000.

	Each of the sixty shares of Series C Preferred Stock has a 
liquidation value of $10,000 per share, and is convertible into 9,523 
shares of the Company's Common Stock.  The Series C Preferred Stock 
requires redemption upon the tenth anniversary of its issuance, with both 
the Company and the Series C Preferred stockholders having call and put 
rights, respectively, beginning on the fifth anniversary of issuance.  
The Series C Preferred stock carries voting rights on an as-converted 
basis, and, as a class, has the right to elect two members to the 
Company's Board of Directors. Both the Series C Preferred Stock and the 
accompanying warrants carry certain anti-dilution provisions.   The 
Series C Preferred Stock has a cumulative preferred dividend of six 
percent per annum, payable quarterly.  The dividends are required to be 
paid in additional shares of Series C Preferred Stock for the first two 
and one-half years after issuance, and thereafter may be paid in cash or 
additional shares of Series C Preferred Stock, at the Company's option.
	
	On December 31, 1997, the Company borrowed $200,000 from Green 
Mountain Capital L.P. in the form of a five-year term note.  The note 
bears interest at 12 percent per annum, is repayable in monthly 
installments through December 31, 2002, and is secured by a security 
interest in the Company's real and personal property. In conjunction with 
the issuance of the notes, Green Mountain Capital received warrants to 
purchase 100,000 shares of Common Stock at an exercise price of $1.00 per 
share, subject to certain anti-dilution provisions.  (Prior warrants 
granted to Green Mountain Capital to purchase 20,000 shares at $3.375 
were canceled upon the issuance of this new note.)  The right to exercise 
these warrants begins December 31, 1999, and expires the earlier of 
December 31, 2004 or five years after the full repayment of the loan and 
existing notes.  No value has been ascribed to these warrants, as the 
amount would not be material to the financial statements.

On July 18, 1997, the Company completed a sale-leaseback 
transaction involving its factory headquarters and a portion of its 
property located in Shelburne, Vermont.  This financing replaced the 
Company's mortgage and line of credit agreement with the Vermont National 
Bank.  The Company received approximately $5.9 million in cash, of which 
approximately $3.3 million was used to pay off the existing mortgage with 
the Vermont National Bank.  The balance, approximately $2.6 million, was 
used for general working capital purposes, to pay down a $600,000 balance 
on the Company's line of credit (which was retired as the result of the 
termination of the original mortgage loan), and transaction costs of 
$591,000 associated with the sale-leaseback. The lease obligation, 
secured by the business assets of the Company, is payable on a 
twenty-year amortization schedule through July 2017. The transaction was 
accounted for under the financing method in accordance with Statement of 
Financial Accounting Standard No. 98, "Accounting for Leases."

As of June 30, 1997, the Company had a $1,000,000 revolving line of 
credit from a bank, which was terminated on July 18, 1997, pursuant to 
the Company's sale-leaseback transaction.


Management's Discussion and Analysis

The following discussion and analysis provides information that 
the Company's management believes is relevant to an assessment and 
understanding of the Company's results of operations and financial 
condition.  The discussion should be read in conjunction with the 
financial statements and footnotes which appear elsewhere in this 
report, as well as the 10-KSB filing for the fiscal year ending June 30, 
1998.  This report contains forward-looking statements within the 
meaning of the Private Securities Litigation Reform Act of 1995, Section 
27A of the Securities Act of 1993 and Section 21E of the Securities 
Exchange Act of 1934.  The words "believe," "expect," "anticipate," 
"intend," "estimate," and other expressions which are predictions of 
or indicate future events and trends and which do not relate to 
historical matters identify forward-looking statements.  Such statements 
involve risks and uncertainties that could cause actual results to 
differ materially from those set forth in such forward-looking 
statements.  The Company undertakes no obligation to publicly update or 
revise any forward-looking statement, whether as a result of new 
information, future events or otherwise.


Results of Operations

Comparison of the three-month periods ended December 31, 1998 and 1997.

Net revenues for the Company for the three-month period ended 
December 31, 1998 totaled $4,805,000, a 17.2 percent increase from net 
revenues of $4,100,000 for the three-month period ended December 31, 
1997.  By business segment, Bear-Gram revenues, which include internet 
revenues, rose $516,000, attributable primarily to increased sales from 
the Company's www.vermontteddybear.com website.  Direct mail revenues 
rose $155,000, due primarily to improved demand-per-catalog for the 1998 
Holiday catalog.  Wholesale and corporate sales revenues rose $308,000 
as the Company added several new customers in the wholesale and 
corporate affinity markets, while licensing revenues increased $32,000.  
Retail revenues decreased $306,000.  Revenue for the quarter ended 
December 31, 1997 included results from the Company's New York City and 
Freeport, Maine retail stores, which were not in operation during the 
quarter ended December 31, 1998, as well as results from the Company's 
North Conway, New Hampshire retail store, which was closed during the 
December 31, 1998 quarter.

Gross margin increased to $2,936,000 for the quarter ended 
December 31, 1998, from $2,342,000 for the quarter ended December 31, 
1997.  As a percentage of net revenues, gross margin increased to 61.1 
percent from 57.1 percent for the three-month periods ended December 31, 
1998, and 1997, respectively.  Factors contributing to improved gross 
margin include a reduction in goods purchased for resale and lower 
product distribution costs associated with the curtailment of off-site 
retail store operations, the introduction of new products with higher 
unit margins, and lower costs for freight paid on deliveries.

Selling expenses decreased to $1,937,000 for the three-month 
period December 31, 1998, from $2,316,000 for the three-month period 
ended December 31, 1997.  This $379,000 reduction was primarily due to 
the curtailment of operational expenses related to the Company's New 
York City, Freeport, Maine, and North Conway, New Hampshire retail 
locations.  As a percentage of net revenues, selling expenses were 40.3 
percent and 56.5 percent for the three months ended December 31, 1998, 
and 1997, respectively.  The percentage improvement is attributed to 
lower Bear-Gram advertising costs as a percentage of net revenue in 
addition to the curtailment of expenses related to the Company's off-
site retail stores. 

General and administrative expenses were $744,000 for the quarter 
ended December 31, 1998, compared to $925,000 for the quarter ended 
December 31, 1997. The Company recognized the $181,000 decrease 
primarily because on December 31, 1997 the Company had accrued and 
expensed the entire amount due R. Patrick Burns, former Chief Executive 
Officer of the Company, under his consulting agreement.  As a percentage 
of net revenues, general and administrative expenses were 15.5 percent 
and 22.6 percent for the three months ended December 31, 1998, and 1997, 
respectively.

Preferred Stock dividends increased by $6,000 during the quarter 
ended December 31, 1998.  This increase is attributed to the six percent 
cumulative dividend on the Series C Preferred Stock.  Warrant accretion 
increased by $9,000 for the quarter ended December 31, 1998.  This 
increase is the result of accretion of the net valuation attributed to 
the warrant issued in connection with the Series C Preferred Stock of 
approximately $270,000, which is accreting ratably over a five year 
period.  

As a result of the foregoing factors, net income to common 
stockholders totaled $78,000, or two cents per common share outstanding, 
for the quarter ended December 31, 1998, compared to a net loss to 
common stockholders of $1,059,000, or twenty cents per common share 
outstanding for the quarter ended December 31, 1997.

Comparison of the six-month periods ended December 31, 1998 and 1997.

	Net revenues for the Company for the six-month period ended 
December 31, 1998 totaled $7,852,000, an 11.5 percent increase from net 
revenues of $7,042,000 for the six-month period ended December 31, 1997.  
By business segment, Bear-Gram revenues, which include internet 
revenues, increased $679,000 and wholesale and corporate sales revenues 
increased $360,000.  Direct mail revenues increased $253,000 due to 
improved demand-per-catalog for both the 1998 Holiday catalog and the 
residual performance of the 1998 Mother's Day catalog. Licensing 
revenues rose $35,000.  Retail revenues decreased $517,000, with New 
York City closed, and Freeport, Maine and North Conway, New Hampshire 
closing during this six month period.

	Gross margin increased to $4,724,000 for the six months ended 
December 31, 1998 from $4,069,000 for the six months ended December 31, 
1997.  As a percentage of net revenues, gross margin increased to 60.1 
percent from 57.8 percent, for the six months ended December 31, 1998 
and 1997, respectively.  This improvement is primarily attributed to a 
reduction in goods purchased for resale and lower product distribution 
costs associated with the curtailment of off-site retail store 
operations.

	Selling expenses decreased by $638,000 to $3,035,000 for the six 
month period December 31, 1998 from $3,673,000 for the six month period 
ended December 31, 1997.  This reduction was primarily due to the 
curtailment of operational expenses related to the Company's New York 
City, Freeport, Maine, and North Conway, New Hampshire retail locations, 
as well as reduced spending on radio and other advertising media.  As a 
percentage of net revenues, selling expenses were 38.7 percent and 52.2 
percent for the six months ended December 31, 1998 and 1997, 
respectively.

	General and administrative expenses decreased $130,000 to 
$1,397,000 for the six months ended December 31, 1998, compared to 
$1,527,000 for the six months ended December 31, 1997.  Higher legal 
fees and costs associated with the Company's Special Meeting of 
Shareholders held on September 11, 1998 were more than offset by the 
fact that on December 31, 1997, the Company had accrued and expensed the 
entire amount due to R. Patrick Burns, former Chief Executive Officer of 
the Company, under his consulting agreement.  As a percentage of net 
revenues, general and administrative expenses were 17.8 percent and 21.7 
percent for the six months ended December 31, 1998 and 1997, 
respectively.

Preferred Stock dividends increased by $6,000 for the six months 
ended December 31, 1998.  This increase is attributed to the six percent 
cumulative dividend on the Series C Preferred Stock.  Warrant accretion 
increased by $9,000 for the six months ended December 31, 1998.  This 
increase is the result of accretion of the net valuation attributed to 
the warrant issued in connection with the Series C Preferred Stock of 
approximately $270,000, which is accreting ratably over a five year 
period.
	
As a result of the foregoing factors, the net loss to common 
stockholders totaled $51,000 or one cent per common share, for the six 
months ended December 31, 1998, compared to a net loss to common 
stockholders of $1,459,000 or twenty-eight cents per common share, for 
the six months ended December 31, 1997.


Liquidity and Capital Resources

The Company has been operating without a working capital line of 
credit facility since July 18, 1997.

As of December 31, 1998, the Company's cash position increased to 
$1,837,000, from $1,527,000 at June 30, 1998.  Restricted cash balances 
at these dates were $362,000 and $361,000, respectively.  The largest 
component of restricted cash at December 31, 1998 and June 30, 1998 was 
a $300,000 certificate of deposit required in connection with the 
Company's sale-leaseback transaction on July 18, 1997.  The cash 
increase from the sale of Series C Preferred Stock more than offset a 
decrease to accrued expenses and payments on debts and capital leases.

Inventories decreased to $2,379,000 at December 31, 1998, from 
$2,396,000 at June 30, 1998. Accounts payable totaled $1,873,000 at 
December 31, 1998, compared to $1,846,000 at June 30, 1998.
	
	On November 3, 1998, the Company closed on a private placement of 
$600,000 of  its Series C Convertible Redeemable Preferred Stock 
("Series C Preferred Stock") to an investor group lead by The Shepherd 
Group LLC. Accompanying the Series C Preferred Stock are warrants to 
purchase 495,868 shares of the Company's Common Stock at an exercise 
price of $1.05 per share, which will expire seven years from the date of 
issuance.  In connection with the issuance of the Series C Preferred 
Stock, a warrant to purchase 42,500 shares of the Company's Common Stock 
was issued at an exercise price of $1.05 to the Company's lessor in the 
sale-leaseback transaction.  Because of the mandatory redemption 
provision, the Series C Preferred Stock net of the value of the warrants 
has been classified as long term debt on the accompanying balance sheet. 
The Company has valued the warrants using the Black Scholes valuation 
model.  The Company will accrete, over a five year period, an aggregate 
of approximately $270,000.

	Each of the sixty shares of Series C Preferred Stock has a 
liquidation value of $10,000 per share, and is convertible into 9,523 
shares of the Company's Common Stock.  The Series C Preferred Stock 
requires redemption upon the tenth anniversary of its issuance, with both 
the Company and the Series C Preferred stockholders having call and put 
rights, respectively, beginning on the fifth anniversary of issuance.  
The Series C Preferred Stock carries voting rights on an as-converted 
basis, and, as a class, has the right to elect two members to the 
Company's Board of Directors. Both the Series C Preferred Stock and the 
accompanying warrants carry certain anti-dilution provisions.   The 
Series C Preferred Stock has a cumulative preferred dividend of six 
percent per annum, payable quarterly.  The dividends are required to be 
paid in additional shares of Series C Preferred Stock for the first two 
and one-half years after issuance, and thereafter may be paid in cash or 
additional shares of Series C Preferred Stock, at the Company's option.	
	
	On December 31, 1997, the Company borrowed $200,000 from Green 
Mountain Capital L.P. in the form of a five-year term note.  The note 
bears interest at 12 percent per annum, is repayable in monthly 
installments through December 31, 2002, and is secured by a security 
interest in the Company's real and personal property. In conjunction with 
the issuance of the notes, Green Mountain Capital received warrants to 
purchase 100,000 shares of Common Stock at an exercise price of $1.00 per 
share, subject to certain anti-dilution provisions.  (Prior warrants 
granted to Green Mountain Capital to purchase 20,000 shares at $3.375 
were canceled upon the issuance of this new note.)  The right to exercise 
these warrants begins December 31, 1999, and expires the earlier of 
December 31, 2004 or five years after the full repayment of the loan and 
existing notes.

On July 18, 1997, the Company completed a sale-leaseback 
transaction, involving its factory headquarters and a portion of its 
property located in Shelburne, Vermont.  This financing replaced the 
Company's mortgage and line of credit agreement with the Vermont National 
Bank.  The Company received approximately $5.9 million in cash, of which 
approximately $3.3 million was used to pay off the existing mortgage with 
the Vermont National Bank.  The balance, approximately $2.6 million, was 
used for general working capital purposes, to pay down a $600,000 balance 
on the Company's line of credit (which was retired as the result of the 
termination of the original mortgage loan), and transaction costs of 
$679,000 associated with the sale-leaseback. The lease obligation, 
secured by the business assets of the Company, is payable on a 
twenty-year amortization schedule through July 2017.

	The Company has been operating without a working capital line of 
credit facility since July 18, 1997.  The Company believes that its 
existing cash and cash equivalent balances, together with funds generated 
from operations, will be sufficient to finance the Company's operations 
for at least the next twelve months.


Contingency

On October 24, 1996, the company entered into a ten-year lease for 
2,600 square feet on Madison Avenue in New York City.  On December 7, 
1997, the Company's 538 Madison Avenue location was closed due to 
structural problems at neighboring 540 Madison Avenue.  On December 16, 
the Company announced that it was permanently closing that retail 
location.  The City of New York deemed the 538 Madison Avenue building 
uninhabitable from December 8, 1997 to April 9, 1998, and the Company has 
not made any rent payments on the lease since December, 1997.  On 
December 24, 1998, the Company received a notice from its landlord 
alleging that it was in default under the lease for failure to resume 
occupancy and demanding back rent for the period July 8, 1998 to December 
31, 1998 in the amount of $144,355, and on January 4, 1999 it received a 
demand to resume rent payments beginning January, 1999.  The Company 
disputes the landlord's position and believes it is not obligated to 
resume occupancy or pay rent under the lease.  The Company has accrued 
management's estimated cost to settle this contingency of $145,000 but no 
assurance can be given that this dispute can be settled for this amount.


Year 2000 Disclosure

	The Company has been addressing computer software modifications or 
replacements to enable transactions to process properly in the year 2000.  
Based on currently available information, all necessary changes are 
expected to occur in a timely manner.  The cost of these changes, which 
incorporates amounts for system upgrades to handle additional capacity, 
is expected to be approximately $500,000, based on management's best 
estimates and may be changed as additional information becomes available.  
If the project is not completed on time, the Company is subject to 
certain risks, including the manual processing and fulfillment of orders, 
which could detract from efficiency.  Although the Company is working 
with suppliers and customers regarding this issue, no assurance can be 
given with respect to any potential adverse effects on the Company of any 
failure by other parties to achieve year 2000 compliance.


Item 4.  Submission of Matters to a Vote of Stockholders

	On September 11, 1998, the Company held a Special Meeting of 
Shareholders, at which the following matters were voted upon:

	(1) Amendment of the Company's Certificate of Incorporation to 
eliminate preemptive rights subject to the condition that dissenters' 
rights were not exercised by a number of the Company's shareholders 
determined by the Board of Directors, in its discretion, to be excessive.

	Votes cast for: 2,953,839     Votes cast against: 60,260     
Abstentions: 11,906

	(2)  Approval of the sale of Series C Redeemable Convertible 
Preferred Stock and Warrants to The Shepherd  Group, LLC.

	Votes cast for: 2,943,877     Votes cast against: 53,971     
Abstentions: 28,517

	Both matters were approved by the Company's Shareholders.


Item 5.  Other Information
		
		As of November 10, 1998, the Company and Ms. Robert signed an 
agreement providing for her continued employment as President and Chief 
Executive Officer of the Company through October 22, 2001.  Under this 
new agreement, Ms. Robert is entitled to receive: i) A base salary of 
$120,000, increasing to $135,000 on October 23, 1999, and to $150,000 on 
October 23, 2000; ii) an annual cash bonus equal to three percent of the 
Company's pre-tax profit, so long as the Company's pre-tax profit is at 
least $100,000; iii) options to purchase 225,000 shares of Common stock 
at an exercise price of $1.00 per share, being above the fair market 
value on the date of grant, with 75,000 shares vesting when the Company's 
closing stock price averages $2.00 for a three-month period, 75,000 
shares vesting when the Company's closing stock price averages $3.00 for 
a three-month period, and 75,000 shares vesting when the Company's 
closing stock price averages $4.00 for a three-month period, except that 
the options will fully vest seven years from date of grant if Ms. Robert 
remains employed by the Company; iv) any benefits generally available to 
the officers of the Company from time to time, including, without 
limitation, a $30,000 life insurance policy, and a company car of Ms. 
Robert's choice.  The agreement prohibits Ms. Robert from directly or 
indirectly engaging in any business that competes with the Company, 
during the course of her employment agreement and for a period of 
eighteen months thereafter.  Ms. Robert's existing agreement for her 
employment as Treasurer and Chief Financial Officer of the Company was 
cancelled upon the signing of this new agreement, though Ms. Robert 
continues to serve as Treasurer and Chief Financial Officer of the 
Company.


Item 6.  Exhibits and Reports on Form 8-K

Exhibits

3.5	Restated Certificate of Incorporation of the Company (filed with 
the Securities and Exchange Commission as exhibit 3.5 to the Company's 
10-QSB for the quarter ended September 30, 1998 and incorporated herein 
by reference).

3.6	Amended  and Restated By-Laws of the Company (filed with the 
Securities and Exchange Commission as exhibit 3.6 to the Company's 10-QSB 
for the quarter ended September 30, 1998 and incorporated herein by 
reference).

4.1	Representative's Warrant issued to Barington Capital Group, L.P. 
upon the consummation of the initial public offering of the Company's 
Common Stock in November 1993 (filed with the Securities and Exchange 
Commission as exhibit 4.1 to the Company's 1993 Annual Report on Form 10-
KSB (File No. 33-69898) and incorporated herein by reference).

4.3	Form of Warrant, issued in connection with the private placement of 
204,912 shares of the Company's Series B Convertible Preferred Stock 
(filed with the Securities and Exchange Commission as exhibit 4.3 to the 
Company's 1996 Annual Report on Form 10-KSB (File No. 33-69898) and 
incorporated herein by reference).

4.4	Form of Subscription Agreement issued in connection with the 
private placement of 204,912 shares of the Company's Series B Convertible 
Preferred Stock (filed with the Securities and Exchange Commission as 
exhibit 4.4 to the Company's 1996 Annual Report on Form 10-KSB (File No. 
33-69898) and incorporated herein by reference).

4.5	Waiver of Joan H. Martin, dated April 12, 1996, issued in 
connection with waiver of accrued dividends on Series A Preferred Stock 
(filed with the	Securities and Exchange Commission as exhibit 4.5 to 
the Company's 1996 Annual Report on Form 10-KSB (File No. 33-69898) and 
incorporated herein by reference).

4.6	Warrant to purchase 43,826.087 shares of the Company's Common 
Stock, dated April 12, 1996, issued in connection with Joan H. Martin's 
waiver of accrued dividends on Series A Preferred Stock (filed with the 
Securities and Exchange Commission as exhibit 4.6 to the Company's 1996 
Annual Report on Form 10-KSB (File No. 33-69898) and incorporated herein 
by reference).

4.7	Stock Purchase Warrant Agreement, dated July 10, 1997, between the 
Company and URSA (VT) QRS-30, Inc., in conjunction with the sale-
leaseback of the Company's headquarters in Shelburne, Vermont (filed with 
the Securities and Exchange Commission as exhibit 4.7 to the Company's 
1997 Annual Report on Form 10-KSB (File No. 33-69898) and incorporated 
herein by reference).

4.8	Stock Purchase Warrant Agreement, dated December 31, 1997, in 
connection with the $200,000 Term Loan of Green Mountain Capital (filed 
with the Securities and Exchange Commission as exhibit 4.8 to the 
Company's 10-QSB for the quarter ended December 31, 1997, and 
incorporated herein by reference.)

4.9	Securities Purchase Agreement, dated September 25, 1998, between 
the Company and The Shepherd Group LLC, in connection with the Company's 
private placement of sixty shares of Series C Convertible Redeemable 
Preferred Stock (filed with the Securities and Exchange Commission as 
exhibit 10.47 to the Company's 1998 Annual Report 10-KSB (File No. 33-
69898) and incorporated herein by reference).

4.10	Amendment, dated November 3, 1998, between the Company and The 
Shepherd Group LLC, to the Securities Purchase Agreement dated September 
25, 1998 (filed with the Securities and Exchange Commission as exhibit 
4.10 to the Company's 10-QSB for the quarter ended September 30, 1998 and 
incorporated herein by reference).

4.11	Form of Warrant, issued in connection with the private placement of 
the Company's Series C Convertible Redeemable Preferred Stock (filed with 
the Securities and Exchange Commission as exhibit 4.11 to the Company's 
10-QSB for the quarter ended September 30, 1998 and incorporated herein 
by reference).

4.12	Warrant to purchase 42,500 shares of the Company's Common Stock, 
issued to URSA (VT) QRS 12-30, Inc., dated November 3, 1998, in 
connection with the issuance of the Company's Series C Convertible 
Redeemable Preferred Stock (filed herein). 

10.2	Stock warrants issued to Edmund H. Shea, Jr. IRA, Allan Lyons and 
William Maines in connection with the bridge financing prior to the 
initial public offering of the Company's Common Stock in November 1993 (a 
form of which was filed with the Securities and Exchange Commission as 
exhibit 10.2 to the Company's Registration Statement on Form SB-2 (File 
No. 33-69898) and incorporated herein by reference).

10.10	Incentive Stock Option Plan adopted by the Company on August 16, 
1993, with form of Incentive Stock Option Agreement (filed with the 
Securities and Exchange Commission as exhibit 10.10 to the Company's 
Registration Statement on Form SB-2 (File No. 33-69898) and incorporated 
herein by reference).

10.12	Agreement, dated as of June 19, 1995, between the Company and John 
N. Sortino, providing the terms of Mr. Sortino's separation agreement 
with the Company (filed with the Securities and Exchange Commission as 
exhibit 10.12 to the Company's 10-KSB for the transition period ended 
June 30, 1995 and incorporated herein by reference).

10.24	Amended 1993 Incentive Stock Option Plan of the Company, amended as 
of November 28, 1995 (filed with the Securities and Exchange Commission 
as exhibit 10.24 to the Company's 10-QSB for the quarter ended March 31, 
1995 and incorporated herein by reference).

10.25	Loan Agreement, dated December 26, 1995, between Green Mountain 
Capital, L.P. and the Company, in connection with a $500,000 Term Loan 
(filed with the Securities and Exchange Commission as exhibit 10.25 to 
the Company's 10-QSB for the quarter ended December 31, 1995 and 
incorporated herein by reference).

10.26	Convertible Note, dated December 26, 1995, in the principal amount 
of $200,000, issued in connection with the $500,000 Term Loan of Green 
Mountain Capital (filed with the Securities and Exchange Commission as 
exhibit 10.26 to the Company's 10-QSB for the quarter ended December 31, 
1995 and incorporated herein by reference).
  
10.27	Stock Purchase Warrant Agreement, dated December 26, 1995, in 
connection with the $500,000 Term Loan of Green Mountain Capital (filed 
with the Securities and Exchange Commission as exhibit 10.27 to the 
Company's 10-QSB for the quarter ended December 31, 1995 and incorporated 
herein by reference).

10.28	Employment and Loan Agreements, dated June 30, 1996, between the 
Company and R. Patrick Burns (filed with the Securities and Exchange 
Commission as exhibit 10.28 to the Company's 1996 Annual Report on Form 
10-KSB (File No. 33-69898) and incorporated herein by reference).

10.29	Employment Agreement, dated July 1, 1996, between the Company and 
Elisabeth B. Robert (filed with the Securities and Exchange Commission as 
exhibit 10.29 to the Company's 1996 Annual Report on Form 10-KSB (File 
No. 33-69898) and incorporated herein by reference).

10.30	Amended 1993 Incentive Stock Option Plan of the Company, amended as 
of November 22, 1996 (filed with the Securities and Exchange Commission 
as exhibit 10.30 to the Company's 10-QSB for the quarter ended December 
31, 1996 and incorporated herein by reference).

10.31	Non-Employee Directors Stock Option Plan adopted by the Company on 
November 22, 1996 (filed with the Securities and Exchange Commission as 
exhibit 10.31 to the Company's 10-QSB for the quarter ended December 31, 
1996 and incorporated herein by reference).

10.32	Employment Agreement, dated as of July 1, 1996, between the Company 
and Spencer C. Putnam (filed with the Securities and Exchange Commission 
as exhibit 10.32 to the Company's 10-QSB for the quarter ended December 
31, 1996 and incorporated herein by reference).

10.33	Convertible Note, dated November 19, 1996, in the principal amount 
of $300,000, issued in connection with the $500,000 Term Loan of Green 
Mountain Capital (filed with the Securities and Exchange Commission as 
exhibit 10.33 to the Company's 10-QSB for the quarter ended December 31, 
1996 and incorporated herein by reference).

10.34	Lease Agreement, dated October 24, 1996, in connection with the 
Company's lease of 2,600 square feet at 538 Madison Avenue in New York, 
New York (filed with the Securities and Exchange Commission as exhibit 
10.34 to the Company's 1997 Annual Report 10-KSB (File No. 33-69898) and 
incorporated herein by reference).

10.35	Consulting Agreement, dated December 31, 1996, between the Company 
and Venture Management Group, Inc., regarding the provision of consulting 
services to the Company (filed with the Securities and Exchange 
Commission as exhibit 10.35 to the Company's 1997 Annual Report 10-KSB 
(File No. 33-69898) and incorporated herein by reference).

10.36	Lease Agreement, dated January 17, 1997, in connection with the 
Company's lease of 6,000 square feet at 55 Main Street in Freeport, Maine 
(filed with the Securities and Exchange Commission as exhibit 10.36 to 
the Company's 1997 Annual Report 10-KSB (File No. 33-69898) and 
incorporated herein by reference).

10.37	Lease Agreement, dated July 10, between the Company and URSA (VT) 
QRS-30, Inc., regarding the sale-leaseback of the Company's headquarters 
in Shelburne, Vermont (filed with the Securities and Exchange Commission 
as exhibit 10.37 to the Company's 1997 Annual Report 10-KSB (File No. 33-
69898) and incorporated herein by reference). 

10.38	Binding commitment letter, dated October 10, 1997, from Green 
Mountain Capital LP, in connection with a $200,000 term loan (filed with 
the Securities and Exchange Commission as exhibit 10.38 to the Company's 
1997 Annual Report 10-KSB (File No. 33-69898) and incorporated herein by 
reference).

10.39 	Agreement, dated as of October 10, 1997, between the Company and R. 
Patrick Burns, providing the terms of Mr. Burns' separation and 
consulting agreement with the Company (filed with the Securities and 
Exchange Commission as exhibit 10.39 to the Company's 10-QSB for the 
quarter ended December 31, 1997 and incorporated herein by reference).

10.40	Employment Agreement, dated December 3, 1997, between the Company 
and Elisabeth B. Robert (filed with the Securities and Exchange 
Commission as exhibit 10.40 to the Company's 10-QSB for the quarter ended 
December 31, 1997 and incorporated herein by reference).

10.41	Loan Agreement, dated December 31, 1997, between Green Mountain 
Capital, L.P. and the Company, in connection with a $200,000 Term Loan 
(filed with the Securities and Exchange Commission as exhibit 10.41 to 
the Company's 10-QSB for the quarter ended December 31, 1997 and 
incorporated herein by reference).

10.42	Convertible Note, dated December 31, 1997, in the principal amount 
of $200,000, issued in connection with the $200,000 Term Loan of Green 
Mountain Capital (filed with the Securities and Exchange Commission as 
exhibit 10.42 to the Company's 10-QSB for the quarter ended December 31, 
1997 and incorporated herein by reference).

10.43	Employment Agreement, dated March 13, 1998, between the Company and 
Spencer C. Putnam (filed with the Securities and Exchange Commission as 
exhibit 10.43 to the Company's 10-QSB for the quarter ended March 31, 
1998 and incorporated herein by reference).

10.44	Employment Agreement, dated April 30, 1998, between the Company and 
Robert D. Delsandro, Jr. (filed with the Securities and Exchange 
Commission as exhibit 10.44 to the Company's 10-QSB for the quarter ended 
March 31, 1998 and incorporated herein by reference).  

10.45	Non-Binding Proposal and Management Agreement, dated May 21, 1998, 
between the Company and The Shepherd Group LLC, in connection with the 
Company's private placement of sixty shares of Series C Convertible 
Redeemable Preferred Stock (filed with the Securities and Exchange 
Commission as Exhibits A and B to the Company's definitive proxy 
statement for its Special Meeting of Stockholders held September 11, 1998 
and incorporated herein by reference).

10.46	Amendment to Employment Agreement, dated June 1, 1998, between the 
Company and Elisabeth B. Robert (filed with the Securities and Exchange 
Commission as exhibit 10.46 to the Company's 1998 Annual Report 10-KSB 
(File No. 33-69898) and incorporated herein by reference).

10.47	Employment Agreement, dated November 9, 1998, between the Company 
and Elisabeth B. Robert (filed with the Securities and Exchange 
Commission as exhibit 10.47 to the Company's 10-QSB for the quarter ended 
September 30, 1998 and incorporated herein by reference).


Reports on Form 8-K

There were no reports filed on Form 8-K during the three-month 
period ended December 31, 1998.


Signatures

In accordance with the requirements of the Exchange Act, the 
registrant caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized.


The Vermont Teddy Bear Co., Inc.

Date:  February 9, 1999		/s/ Elisabeth B. Robert                              
,
Elisabeth B. Robert,
Chief Executive Officer and
Chief Financial Officer











THIS WARRANT AND ANY SHARES OF COMMON STOCK ISSUABLE UPON THE EXERCISE OF 
THIS WARRANT HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, 
AS AMENDED, AND NEITHER THIS WARRANT NOR ANY SUCH SHARES MAY BE 
TRANSFERRED IN THE ABSENCE OF SUCH REGISTRATION OR AN EXEMPTION THEREFROM 
UNDER SUCH ACT.



WARRANT

To Purchase Common Stock of

THE VERMONT TEDDY BEAR CO., INC.


THIS IS TO CERTIFY that URSA (VT) QRS 12-30, Inc. ("QRS:12-30") or 
registered assigns, is entitled upon the due exercise hereof at any time 
during the Exercise Period (as hereinafter defined) to purchase 42,500 
shares of Common Stock (subject to adjustment as provided herein) of The 
Vermont Teddy Bear Co., Inc., a New York corporation, at the Exercise 
Price (as hereinafter defined) (such Exercise Price and the number of 
shares of Common Stock purchasable hereunder being subject to adjustment 
as provided herein), and to exercise the other rights, powers and 
privileges hereinafter provided, all on the terms and subject to the 
conditions hereinafter set forth.




ARTICLE I
DEFINITIONS

The terms defined in this ARTICLE I, whenever used in this Warrant, 
shall have the respective meanings hereinafter specified.

"Affiliate" of any Person means a Person which directly or indirectly 
through one or more intermediaries controls, or is controlled by, or is 
under common control with, the Company.  The term "control," as used 
with respect to any Person, means the possession, directly or 
indirectly, of the power to direct or cause the direction of the 
management and policies of such Person, whether through the ownership of 
voting securities, by contract or otherwise.

"Assignment" means the form of Assignment appearing at the end of this 
Warrant.

"Cashless Exercise Ratio" means a fraction, the numerator of which is 
the difference between the Current Market Price per share of Common 
Stock on the date of the exercise of this Warrant and the Exercise Price 
and the denominator of which is the Current Market Price per share of 
Common Stock on the date of the exercise of this Warrant.

"Closing Date" means November 3, 1998.

"Commission" means the Securities and Exchange Commission or any other 
Federal agency from time to time administering the Securities Act.  

"Common Stock" means shares of the Company's Common Stock, $0.05 par 
value, any stock into which such stock shall have been changed or any 
stock resulting from any reclassification of such stock and any class of 
capital stock of the Company now or hereafter authorized having the 
right to share in distributions either of earnings or assets of the 
Company without limit as to amount or percentage.

"Company" means The Vermont Teddy Bear Co., Inc., a New York 
corporation, and any successor corporation.

"Convertible Securities" means evidences of indebtedness, shares of 
stock or other securities which are convertible into or exchangeable 
for, with or without payment of additional consideration, additional 
shares of Common Stock, either immediately or upon the arrival of a 
specified date or the happening of a specified event.

"Current Market Price" as of any date herein specified as to any 
security means the average of the daily closing prices for the thirty 
(30) consecutive trading days commencing forty-five (45) trading days 
before the day in question.  The closing price for each day shall be (i) 
the closing price of any such security in the over-the-counter market as 
shown by the National Association of Securities Dealers, Inc. Automated 
Quotation System, or any similar system of automated dissemination of 
quotations of securities prices then in common use, if so quoted, as 
reported by any member firm of the New York Stock Exchange selected by 
the Company, or (ii) if not quoted as described in clause (i), the mean 
between the high bid and low asked quotations for any such security as 
reported by the National Quotation Bureau Incorporated or any similar 
successor organization, as reported by any member firm of the New York 
Stock Exchange selected by the Company, or (iii) if any such security is 
listed or admitted for trading on any national securities exchange, the 
last sale price of any such security, regular way, or the mean of the 
closing bid and asked prices thereof if no such sale occurred, in each 
case as officially reported on the principal securities exchange on 
which any such security is listed.  If any such security is quoted on a 
national securities or central market system in lieu of a market or 
quotation system described above, the closing price shall be determined 
in the manner set forth in clause (ii) of the preceding sentence if bid 
and asked quotations are reported but actual transactions are not, and 
in the manner set forth in clause (iii) of the preceding sentence if 
actual transactions are reported.  

"Default Rate" shall mean the rate of interest specified in Paragraph 
7(a)(iv) of the Lease.

"Event of Default" means (a) the breach of any warranty, or the 
inaccuracy of any representation, made by the Company herein, (b) the 
failure by the Company to comply with any covenant contained herein or 
(c) an Event of Default (as such term is defined in the Lease).

"Exercise Period" means (subject to the provisions of Section 8.12 
below) the period commencing on the Closing Date and ending on 
November 3, 2005.

"Exercise Price" means $1.05, as such price may be adjusted pursuant to 
ARTICLE IV.

"Fair Value" means the fair value of the appropriate security, property, 
assets, business or entity as determined by an opinion of an independent 
investment banking firm or firms in accordance with the following 
procedure:  In the case of any event which gives rise to a requirement 
to determine "Fair Value" pursuant to the provisions hereof, whether 
in connection with an adjustment to the Exercise Price or otherwise, the 
Company shall be responsible for initiating the process by which Fair 
Value shall be determined as promptly as practicable following such 
event, and if the procedures contemplated in connection with obtaining 
such opinion have not been complied with fully, then any such 
determination of Fair Value for any purpose of this Warrant (and any 
such resulting adjustment to the Exercise Price) shall be deemed to be 
preliminary and subject to adjustment pending full compliance with such 
procedures.  The Company and the holder of this Warrant or Issued 
Warrant Shares (who, if more than one, shall agree among themselves by a 
two-thirds majority) shall each retain a separate independent investment 
banking firm (which firm, in either case, may be the independent 
investment banking firm regularly retained by the Company or any of such 
holders); provided, that the holder may, at its option, elect to rely on 
the firm retained by the Company in lieu of retaining its own firm.  
Such firms shall determine the fair value of the security, property, 
assets, business or entity, as the case may be, in question and deliver 
their opinion in writing to the Company and to such holder.  If such 
firms cannot jointly make such determination (or in the event that the 
holder has elected to rely upon the firm retained by the Company and 
disagrees with the determination made by such firm), then, unless 
otherwise directed by agreement of the Company and a two-thirds majority 
of such holders, such firms (or firm), in their (or its) sole 
discretion, shall choose another independent investment banking firm of 
the Company or such holders, which firm shall make such determination 
and render such an opinion.  In either case the determination so made 
shall be conclusive and binding on the Company and such holders.  The 
fees and expenses of any such determination made by the independent 
investment banking firm selected by such independent banking firms (or 
firm) shall be borne by the Company.

"Initial Holder" means QRS:12-30. 

"Issuable Warrant Shares" means the number of shares of Common Stock 
issuable from time to time upon exercise of this Warrant.

"Issued Warrant Shares" means any shares of Common Stock issued pursuant 
to this Warrant.

"Lease" means the Lease Agreement, dated as of July 18, 1997, between 
the Initial Holder and the Company, as the same may be amended from time 
to time in accordance with the terms thereof.

"Notice of Exercise" means the form of Notice of Exercise appearing at 
the end of this Warrant.

"Opinion of Counsel" means the opinion of counsel experienced in 
Securities Act or bank regulatory matters, as the case may be, chosen by 
the holder of this Warrant or the holder of Issued Warrant Shares, which 
counsel may be counsel to such holder.

"Other Securities" means any stock and other securities of the Company 
(other than Common Stock, Convertible Securities or Stock Purchase 
Rights) or any other Person which shall become subject to issue or sale 
upon the conversion or exchange of any stock or other securities of the 
Company.

"Person" means any unincorporated organization, association, 
corporation, individual, sole proprietorship, partnership, joint 
venture, trust institution, entity, party or government (including any 
instrumentality, division, agency, body or department thereof).

"Piggy-Back Shares" has the meaning set forth in Section 5.3.

"Preferred Stock" means shares of the Company's Preferred Stock.

"Securities Act" means the Securities Act of 1933, as amended, or any 
successor Federal statute and the rules and regulations of the 
Commission promulgated thereunder, all as the same shall be in effect 
from time to time.

"Series A Preferred Stock" means shares of the Company's Series A 
Preferred Stock, $.05 par value.

"Series B Preferred Stock" means shares of the Company's Series B 
Preferred Stock, $.05 par value.

"Series C Preferred Stock" means shares of the Company's Series C 
Convertible Redeemable Preferred Stock, $.05 par value.

"Stock Purchase Rights" means any warrants, options or other rights to 
subscribe for, purchase or otherwise acquire any shares of Common Stock 
or any Convertible Securities.

"Subsidiary" means any corporation or association (a) more than fifty 
percent (50%) (by number of votes) of the Voting Stock of which is at 
the time owned by the Company or by one or more Subsidiaries or by the 
Company and one or more Subsidiaries, or any other business entity in 
which the Company or one or more Subsidiaries or the Company and one or 
more Subsidiaries owns more than a fifty percent (50%) interest either 
in the profits or capital of such business entity or (b) whose net 
earnings, or portions thereof, are consolidated with the net earnings of 
the Company and are recorded on the books of the Company for financial 
reporting purposes in accordance with generally accepted accounting 
principles.

"Voting Stock" means securities of any class or series of a corporation 
or association the holders of which are ordinarily, in the absence of 
contingencies, entitled to participate in the election of a majority of 
the directors or persons performing similar functions of such 
corporation or association.

"Warrant" means the warrant dated as of Closing Date issued to the 
Initial Holder and all warrants issued upon the partial exercise, 
transfer or division of or in substitution for any Warrant.

"Warrant Shares" means the Issuable Warrant Shares plus the Issued 
Warrant Shares, but only during such time as certificates representing 
such shares of this Warrant are required to bear the legend contained in 
Section 5.8 hereof.

Whenever used in this Warrant, any noun or pronoun shall be deemed to 
include both the singular and plural and to cover all genders, and the 
words "herein", "hereof", and "hereunder" and words of similar import 
shall refer to this instrument as a whole, including any amendments 
hereto.


ARTICLE II
EXERCISE OF WARRANT

		2.1 Right to Exercise; Notice.  On the terms and subject to 
the conditions of this ARTICLE II, the holder hereof shall have the 
right, at its option, to exercise this Warrant in whole or in part at 
any time during the Exercise Period by delivery to the Company of a 
Notice of Exercise duly executed by such holder specifying the number of 
shares of Common Stock to be purchased.

		2.2 Manner of Exercise; Issuance of Common Stock.  To 
exercise this Warrant, the holder hereof shall (i) deliver to the 
Company (a) a Notice of Exercise duly executed by the holder hereof 
specifying the number of shares of Common Stock to be purchased, (b) an 
amount equal to the aggregate Exercise Price for all shares of Common 
Stock as to which this Warrant is then being exercised and (c) this 
Warrant or (ii) in connection with the exercise of this Warrant without 
the payment of the Exercise Price, deliver to the Company (a) a Notice 
of Exercise duly executed by the holder hereof specifying the number of 
shares of Common Stock for which this Warrant is being exercised and the 
number of shares of Common Stock deliverable upon such exercise, which 
shall equal the product of (x) the number of shares of Common Stock for 
which this Warrant is being exercised and (y) the Cashless Exercise 
Ratio and (b) this Warrant.  At the option of the holder hereof, if this 
Warrant is being exercised in the manner described in clause (i) of the 
immediately preceding sentence, payment of the Exercise Price shall be 
made by (a) wire transfer of funds to an account in a bank located in 
the United States designated by the Company for such purpose, 
(b) certified or official bank check payable to the order of the Company 
and drawn on a member of the New York Clearing House or (c) by any 
combination of such methods.

			Upon receipt of the required deliveries, the Company 
shall, as promptly as practicable, and in any event within five (5) days 
thereafter, cause to be issued and delivered to the holder hereof (or 
its nominee) or, subject to ARTICLE V, the transferee designated in the 
Notice of Exercise, a certificate or certificates representing shares of 
Common Stock equal in the aggregate to the number of shares of Common 
Stock specified in the Notice of Exercise (but not exceeding the maximum 
number of shares issuable upon exercise of this Warrant). Such 
certificates shall be registered in the name of the holder hereof (or 
its nominee) or in the name of such transferee, as the case may be.

			If this Warrant is exercised in part, the Company 
shall, at the time of delivery of such certificate or certificates, 
unless the Exercise Period has expired, issue and deliver to the holder 
hereof or, subject to ARTICLE V, the transferee so designated in the 
Notice of Exercise a new warrant evidencing the right of the holder 
hereof or such transferee to purchase the aggregate number of shares of 
Common Stock for which this Warrant shall not have been exercised, and 
this Warrant shall be canceled.

		2.3 Effectiveness of Exercise.  Unless otherwise requested 
by the holder hereof, this Warrant shall be deemed to have been 
exercised and such certificate or certificates shall be deemed to have 
been issued, and the holder or transferee so designated in the Notice of 
Exercise shall be deemed to have become a holder of record of such 
shares for all purposes, as of the close of business on the date the 
Notice of Exercise, together with payment of the Exercise Price and this 
Warrant, is received by the Company.

		2.4 Fractional Shares.  The Company shall not issue 
fractional shares of Common Stock or scrip representing fractional 
shares of Common Stock upon any exercise of this Warrant.  As to any 
fractional share of Common Stock which the holder hereof would otherwise 
be entitled to purchase from the Company upon such exercise, the Company 
shall purchase from the holder such fractional share at a price equal to 
an amount calculated by multiplying such fractional share (calculated to 
the nearest .001 of a share) by the Current Market Price calculated as 
of the date of the Notice of Exercise.  Payment of such amount shall be 
made at the time of delivery of any certificate or certificates 
deliverable upon such exercise in cash or by check payable to the order 
of the holder hereof or, subject to ARTICLE V, the transferee designated 
in the Notice of Exercise, as the case may be.

		2.5 Continued Validity.  A holder of shares of Common Stock 
issued upon the exercise of this Warrant, in whole or in part, shall 
continue to be entitled to all rights to which a holder of this Warrant 
is entitled pursuant to the provisions of this Warrant, except such 
rights as their terms apply solely to the holder of a Warrant.  The 
Company will, at the time of any exercise of this Warrant, upon the 
request of the holder of the shares of Common Stock issued upon the 
exercise hereof, acknowledge in writing, in a form reasonably 
satisfactory to such holder, its continuing obligation to afford to such 
holder all rights to which such holder shall continue to be entitled 
after such exercise in accordance with the provisions of this Warrant; 
provided, however, that if such holder shall fail to make any such 
request, such failure shall not affect the continuing obligation of the 
Company to afford to such holder all such rights.


ARTICLE III
REGISTRATION, TRANSFER AND EXCHANGE

		3.1 Maintenance of Registration Books.  The Company shall 
keep at its principal office in Shelburne, Vermont, a register in which, 
subject to such reasonable regulations as it may prescribe, the Company 
shall provide for the registration, transfer and exchange of this 
Warrant.  The Company shall not at any time except upon the dissolution, 
liquidation or winding up of the Company, close such register so as to 
result in preventing or delaying the exercise or transfer of this 
Warrant.

		3.2 Transfer and Exchange.  Upon surrender for registration 
or transfer of this Warrant at such office, the Company shall execute 
and deliver, subject to ARTICLE V, in the name of the designated 
transferee or transferees, one or more new Warrants representing the 
right to purchase a like aggregate number of shares of Common Stock.  At 
the option of the holder hereof, this Warrant may be exchanged for other 
Warrants representing the right to purchase a like aggregate number of 
shares of Common Stock upon surrender of this Warrant at such office.  
Whenever this Warrant is so surrendered for exchange, the Company shall 
execute and deliver the Warrants which the holder making the exchange is 
entitled to receive.

			Every Warrant presented or surrendered for 
registration of transfer or exchange shall be accompanied by an 
Assignment duly executed by the holder thereof or its attorney duly 
authorized in writing.

			All Warrants issued upon any registration of transfer 
or exchange of Warrants shall be the valid obligations of the Company, 
evidencing the same rights, and entitled to the same benefits, as the 
Warrants surrendered upon such registration of transfer or exchange.

		3.3 Replacement.  Upon receipt of evidence reasonably 
satisfactory to the Company of the loss, theft, destruction or 
mutilation of this Warrant and (a) in the case of any such loss, theft 
or destruction upon delivery of indemnity reasonably satisfactory to the 
Company in form and amount or (b) in the case of any such mutilation, 
upon surrender of such Warrant for cancellation at the principal office 
of the Company, the Company, at its expense, will execute and deliver, 
in lieu thereof, a new Warrant.

		3.4 Ownership.  The Company and any agent of the Company may 
treat the Person in whose name this Warrant is registered on the 
register kept at the principal office of the Company as the owner and 
holder thereof for all purposes, notwithstanding any notice to the 
contrary, except that, if and when this Warrant is properly assigned in 
blank, the Company may (but shall not be obligated to) treat the bearer 
thereof as the owner of this Warrant for all purposes, notwithstanding 
any notice to the contrary.  This Warrant, if properly assigned, may be 
exercised by a new holder without first having a new Warrant issued.


ARTICLE IV
ANTIDILUTION PROVISIONS

		4.1 Adjustment of Number of Shares Purchasable.  Upon any 
adjustment of the Exercise Price as provided in Section 4.2, the holder 
hereof shall thereafter be entitled to purchase, at the Exercise Price 
resulting from such adjustment, the number of shares of Common Stock 
(calculated to the nearest 1/100th of a share) obtained by multiplying 
the Exercise Price in effect immediately prior to such adjustment by the 
number of shares of Common Stock purchasable hereunder immediately prior 
to such adjustment and dividing the product thereof by the Exercise 
Price resulting from such adjustment.  It is the intent of the Company 
that, after giving effect to any exercise of this Warrant, the holder 
hereof would be the owner of (or have the right to acquire pursuant 
hereto) an aggregate of a minimum of 42,500/9,187,388 percent (0.4625%) 
the Common Stock outstanding on a fully diluted basis.

		4.2 Adjustment of Exercise Price.  The Exercise Price shall 
be subject to adjustment from time to time as hereinafter set forth.

		(a) Stock Dividends, Subdivisions and Combinations. In the 
event that the Company subsequent to the Closing Date shall:

			(i) declare a dividend upon, or make any distribution 
in respect of, any of its stock, payable in Common Stock, Convertible 
Securities or Stock Purchase Rights, or

			(ii) subdivide its outstanding shares of Common Stock 
into a larger number of shares of Common Stock, or

			(iii) combine its outstanding shares of Common Stock 
into a smaller number of shares of Common Stock, 

then the Exercise Price shall be adjusted to that price determined by 
multiplying the Exercise Price per share of Common Stock immediately 
prior to such event by a fraction (A) the numerator of which shall be 
the total number of outstanding shares of Common Stock of the Company 
immediately prior to such event, and (B) the denominator of which shall 
be the total number of outstanding shares of Common Stock of the Company 
immediately after such event, treating as outstanding all shares of 
Common Stock issuable upon conversions or exchanges of such Convertible 
Securities and exercises of such Stock Purchase Rights.

		(b) Issuance of Additional Shares of Common Stock. In case 
the Company shall issue or sell any shares of Common Stock after the 
Closing Date for a consideration less than the then Current Market 
Price, the Exercise Price upon each such issuance or sale shall be 
adjusted as follows: 

by dividing (A) an amount equal to the sum of (1) the number of shares 
of Common Stock outstanding immediately prior to such issue or sale 
multiplied by the then existing Current Market Price plus (2) the 
aggregate consideration, if any, received by the Company upon such issue 
or sale, by (B) the total number of shares of Common Stock outstanding 
immediately after such issue or sale;

		The provisions of this Subsection (b) shall not apply to any 
additional shares of Common Stock which are distributed to holders of 
Common Stock pursuant to a stock dividend or subdivision for which an 
adjustment is provided for under Subsection (a) of this Section 4.2.  No 
adjustment of the Exercise Price shall be made under this Subsection 
upon the issuance of any additional shares of Common Stock which are 
issued pursuant to the exercise of any Stock Purchase Rights or pursuant 
to the conversion or exchange of any Convertible Securities to the 
extent that such adjustment shall previously have been made upon the 
issuance of such Stock Purchase Rights or Convertible Securities 
pursuant to Subsection (a), (c) or (d) of this Section 4.2.

		(c) Issuance of Stock Purchase Rights.  In case the Company 
shall issue or sell any Stock Purchase Rights and the consideration per 
share at which additional shares of Common Stock may at any time 
thereafter be issuable upon exercise thereof (or, in the case of Stock 
Purchase Rights exercisable for the purchase of Convertible Securities, 
upon the subsequent conversion or exchange of such Convertible 
Securities) shall be less than the then Current Market Price, the 
Exercise Price shall be adjusted as provided in subsection (b) of this 
Section 4.2 on the basis that (1) the maximum number of additional 
shares of Common Stock issuable upon exercise of such Stock Purchase 
Rights (or upon conversion or exchange of such Convertible Securities 
following such exercise) shall be deemed to have been issued as of the 
date of the determination of the Current Market Price, and (2) the 
aggregate consideration received for such additional shares of Common 
Stock shall be deemed to be the minimum consideration received and 
receivable by the Company in connection with the issuance and exercise 
of such Stock Purchase Rights (or upon conversion or exchange of such 
Convertible Securities).

		(d) Issuance of Convertible Securities.  In case the Company 
shall issue or sell any Convertible Securities and the consideration per 
share for such shares of Convertible Securities shall be less than the 
then Current Market Price, the Exercise Price shall be adjusted as 
provided in Subsection (b) of this Section 4.2 on the basis that (1) the 
maximum number of additional shares of Common Stock necessary to effect 
the conversion or exchange of all such Convertible Securities shall be 
deemed to have been issued as of the date for the then Current Market 
Price, and (2) the aggregate consideration received for such additional 
shares of Common Stock shall be deemed to be equal to the minimum 
consideration received and receivable by the Company in connection with 
the issuance and exercise of such Convertible Securities. No adjustment 
of the Exercise Price shall be made under this Subsection upon the 
issuance of any Convertible Securities which are issued pursuant to the 
exercise of any Stock Purchase Rights, if an adjustment shall previously 
have been made upon the issuance of such Stock Purchase Rights pursuant 
to Subsection (c) of this Section 4.2.

		(e) Minimum Adjustment. In the event any adjustment of the 
Exercise Price pursuant to this Section 4.2 shall result in an 
adjustment of less than one cent ($.01) per share of Common Stock, no 
such adjustment shall be made, but any such lesser adjustment shall be 
carried forward and shall be made at the time and together with the next 
subsequent adjustment which together with any adjustments so carried 
forward, shall amount to one cent ($.01) or more per share of Common 
Stock; provided, however, that upon any adjustment of the Exercise Price 
resulting from (i) the declaration of a dividend upon, or the making of 
any distribution in respect of, any stock of the Company payable in 
Common Stock or Convertible Securities or (ii) the reclassification by 
subdivision, combination or otherwise, of the Common Stock into a 
greater or smaller number of shares, the foregoing figure of one cent 
($.01) per share (or such figure last adjusted) shall be proportionately 
adjusted; provided, further, upon the exercise of this Warrant, the 
Company shall make all necessary adjustments (to the nearest .001 of a 
cent) not theretofore made to the Exercise Price up to and including the 
date upon which this Warrant is exercised.

		(f) Readjustment of Exercise Price. In the event (i) the 
purchase price payable for any Stock Purchase Rights or Convertible 
Securities referred to in Subsection (c) or (d) above, (ii) the 
additional consideration, if any, payable upon exercise of such Stock 
Purchase Rights or upon the conversion or exchange of such Convertible 
Securities or (iii) the rate at which any Convertible Securities above 
are convertible into or exchangeable for additional shares of Common 
Stock shall change, the Exercise Price in effect at the time of such 
event shall forthwith be readjusted to the Exercise Price which would 
have been in effect at such time had such Stock Purchase Rights or 
Convertible Securities provided for such changed purchase price, 
additional consideration or conversion rate, as the case may be, at the 
time initially granted, issued or sold.  On the expiration of any such 
Stock Purchase Rights not exercised or of any such right to convert or 
exchange under such Convertible Securities not exercised, the Exercise 
Price then in effect hereunder shall forthwith be increased to the 
Exercise Price which would have been in effect at the time of such 
expiration or termination had such Stock Purchase Rights or Convertible 
Securities never been issued.  No readjustment of the Exercise Price 
pursuant to this Subsection (f) shall have the effect of increasing the 
Exercise Price by an amount in excess of the adjustment originally made 
to the Exercise Price in respect of the issue, sale or grant of the 
applicable Stock Purchase Rights or Convertible Securities.  

		(g) Reorganization, Reclassification or Recapitalization of 
Company.  In case of any capital reorganization or reclassification or 
recapitalization of the capital stock of the Company (other than in the 
cases referred to in Subsection (a) of this Section 4.2), or in case of 
the consolidation or merger of the Company with or into another 
corporation, or in case of the sale or transfer of the property of the 
Company as an entirety or substantially as an entirety, there shall 
thereafter be deliverable upon the exercise of this Warrant or any 
portion thereof (in lieu of or in addition to the number of shares of 
Common Stock theretofore deliverable, as appropriate) the number of 
shares of stock or other securities or property to which the holder of 
the number of shares of Common Stock which would otherwise have been 
deliverable upon the exercise of this Warrant or any portion thereof at 
the time would have been entitled upon such capital reorganization or 
reclassification of capital stock, consolidation, merger or sale, and at 
the same aggregate Exercise Price.

			Prior to and as a condition of the consummation of any 
transaction described in the preceding sentence, the Company shall make 
equitable, written adjustments in the application of the provisions 
herein set forth satisfactory to the holders of Warrants with respect to 
the rights and interests of holders of Warrants so that the provisions 
set forth herein shall thereafter be applicable, as nearly as possible 
in relation to any shares of stock or Other Securities or other property 
thereafter deliverable upon exercise of this Warrant.  Any such 
adjustment shall be made by and set forth in a supplemental agreement 
between the Company and/or the successor entity, as applicable, which 
agreement shall bind each such entity, shall be accompanied by an 
Opinion of Counsel as to the enforceability of such agreement.

		(h) Dilution in Case of Other Securities.  In case any Other 
Securities shall be issued or sold or shall become subject to issuance 
or sale upon the conversion or exchange of any stock (or other 
securities) of the Company (or any issuer of Other Securities or any 
other Person referred to in Subsection (g)) or becomes subject to 
subscription, purchase or other acquisition pursuant to any options or 
rights issued or granted by the Company (or by any such other issuer or 
Person) for a consideration such as to dilute, within the standards 
established in the other provisions of this ARTICLE IV, the purchase 
rights granted by this Warrant, then, and in each such case, the 
computations, adjustments and readjustments provided for in this 
ARTICLE IV with respect to the Exercise Price shall be made as nearly as 
possible in the manner so provided and applied to determine the amount 
of Other Securities from time to time receivable upon the exercise of 
this Warrant, so as to protect the holders of the Warrant against the 
effect of such dilution.

		(i) Other Dilutive Events.  In case any event shall occur as 
to which the other provisions of this ARTICLE IV are not strictly 
applicable but the failure to make any adjustment would not fairly 
protect the purchase rights represented by this Warrant in accordance 
with the essential intent and principles hereof, then, in each such 
case, the Company shall appoint a firm of independent public accountants 
of recognized national standing (which may be the regular auditors of 
the Company), which shall give their opinion as to the adjustment, if 
any, on a basis consistent with the essential intent and principles 
established in this ARTICLE IV, necessary to preserve, without dilution, 
the purchase rights represented by this Warrant.  Upon receipt of such 
opinion, the Company will promptly mail a copy thereof to the holder of 
this Warrant and shall make the adjustments described therein.

		(j) Determination of Consideration.  For purposes of this 
ARTICLE IV, the consideration received or receivable by the Company for 
the issuance, sale, grant or assumption of additional shares of Common 
Stock, Stock Purchase Rights or Convertible Securities, irrespective of 
the accounting treatment of such consideration, shall be valued as 
follows:

			(1) Cash Payment.  In the case of cash, the net amount 
received by the Company after deduction of any accrued interest, 
dividends or any expenses paid or incurred or any underwriting 
commissions or concessions paid or allowed by the Company.

			(2) Securities or Other Property. In the case of 
securities or other property, at the lesser of (i) the Current Market 
Price of the security for which such consideration was received, and 
(ii) the Fair Value of such consideration (in both cases as of the date 
immediately preceding the issuance, sale or grant in question).

			(3) Allocation Related to Common Stock.  In the event 
additional shares of Common Stock are issued or sold together with other 
securities or other assets of the Company for a consideration which 
covers both, the consideration received (computed as provided in (1) and 
(2) above) shall be allocable to such additional shares of Common Stock 
as determined in good faith by the Board of Directors of the Company.

			(4) Allocation Related to Stock Purchase Rights and 
Convertible Securities.  In case any Stock Purchase Rights or 
Convertible Securities shall be issued or sold together with other 
securities or other assets of the Company, together comprising one 
integral transaction in which no specific consideration is allocated to 
the Stock Purchase Rights or Convertible Securities, such Stock Purchase 
Rights or Convertible Securities shall be deemed to have been issued 
without consideration.

			(5) Dividends in Securities.  In case the Company 
shall declare a dividend or make any other distribution upon any stock 
of the Company (other than Common Stock) payable in either case in 
Common Stock, Convertible Securities or Stock Purchase Rights, such 
Common Stock, Convertible Securities or Stock Purchase Rights, as the 
case may be, issuable in payment of such dividend or distribution shall 
be deemed to have been issued or sold without consideration.

			(6) Stock Purchase Rights and Convertible Securities.  
The consideration for which shares of Common Stock shall be deemed to be 
issued upon the issuance of any Stock Purchase Rights or Convertible 
Securities shall be determined by dividing (i) the total consideration, 
if any, received or receivable by the Company as consideration for the 
granting of such Stock Purchase Rights or the issuance of such 
Convertible Securities, plus the minimum aggregate amount of additional 
consideration payable to the Company upon the exercise of such Stock 
Purchase Rights, or, in the case of such Convertible Securities, the 
minimum aggregate amount of additional consideration, if any, payable 
upon the conversion or exchange thereof, in each case after deducting 
any accrued interest, dividends, or any expenses paid or incurred or any 
underwriting commissions or concessions paid or allowed by the Company 
by (ii) the maximum number of shares of Common Stock issuable upon the 
exercise of such Stock Purchase Rights or upon the conversion or 
exchange of all such Convertible Securities.

			(7) Merger, Consolidation or Sale of Assets.  In case 
any shares of Common Stock or Convertible Securities or any Stock 
Purchase Rights shall be issued in connection with any merger or 
consolidation in which the Company is the surviving corporation, the 
amount of consideration therefor shall be deemed to be the Fair Value of 
such portion of the assets and business of the non-surviving corporation 
as shall be attributable to such Common Stock, Convertible Securities or 
Stock Purchase Rights, as the case may be.  In the event of any merger 
or consolidation of the Company in which the Company is not the 
surviving corporation or in the event of any sale of all or 
substantially all of the assets of the Company for stock or other 
securities of any corporation, the Company shall be deemed to have 
issued a number of shares of its Common Stock for stock or securities of 
the other corporation computed on the basis of the actual exchange ratio 
on which the transaction was predicated and for a consideration equal to 
the Fair Value on the date of such transaction of such stock or 
securities of the other corporation, and if any such calculation results 
in adjustment of the Exercise Price, the determination of this number of 
shares of Common Stock issuable upon exercise of this Warrant 
immediately prior to such merger, consolidation or sale, for the 
purposes of Subsection (g) above, shall be made after giving effect to 
such adjustment of the Exercise Price.

		(k) Record Date.  In case the Company shall take a record of 
the holders of the Common Stock for the purpose of entitling them (i) to 
receive a dividend or other distribution payable in Common Stock or in 
Convertible Securities or (ii) to subscribe for or purchase Common Stock 
or Convertible Securities, then all references in this ARTICLE IV to the 
date of the issue or sale of the shares of Common Stock deemed to have 
been issued or sold upon the declaration of such dividend or the making 
of such other distribution or the date of the granting of such right of 
subscription or purchase, as the case may be, shall be deemed to be 
references to such record date.

		(l) Shares Outstanding.  The number of shares of Common 
Stock deemed to be outstanding at any given time shall not include 
(i) shares of Common Stock in the treasury of the Company or any 
wholly-owned Subsidiary and (ii) any of the Issuable Warrant Shares or 
the Issued Warrant Shares.

		(m) Maximum Exercise Price.  At no time shall the Exercise 
Price per share of Common Stock exceed the amount set forth in the first 
paragraph of the Preamble of this Warrant except as provided in 
Subsection (a) or (g) of this Section 4.2.

		(n) Application. Except as otherwise provided herein, all 
Subsections of this Section 4.2 are intended to operate independently of 
one another.  If an event occurs that requires the application of more 
than one Subsection, all applicable Subsections shall be given 
independent effect.

		(o) No Adjustments under Certain Circumstances.  Anything 
herein to the contrary notwithstanding, the Company shall not be 
required to make any adjustment of the Exercise Price in the case of:

			(i) the issuance of shares of Common Stock upon the 
exercise in whole or part of this Warrant; or

			(ii) the issuance of shares of Common Stock pursuant 
to a rights offering in which the holder hereof elects to participate 
under the provisions of Section 4.3; or

			(iii) the issuance of shares of common stock pursuant 
to the Company's Incentive Stock Option Plan or its Non-Employee 
Directors Stock Option Plan, or any successor plan thereto or 
replacement thereof; or

			(iv) the issuance of shares of common stock upon 
conversion of any of the shares of the Company's Series B or Series C 
Convertible Preferred Stock issued and outstanding as of the date of 
this Warrant or upon conversion of any shares of the Series C Preferred 
Stock issued as dividends on outstanding shares of Series C Preferred 
Stock; 

			(v) the issuance of Series C Preferred Stock as a 
dividend on shares of Series C Preferred Stock; or

			(vi) the issuance of shares of common stock pursuant 
to any other stock Purchase Right issued and outstanding as of the date 
of this Warrant.

		4.3 Rights Offering. In the event the Company shall effect 
an offering of Common Stock pro rata among its stockholders, the holder 
hereof shall be entitled, at its option, to elect to participate in each 
and every such offering as if this Warrant had been exercised and such 
were, at the time of any such rights offering, then a holder of that 
number of shares of Common Stock to which such holder is then entitled 
on the exercise hereof.

		4.4  Certificates and Notices.

		(a)  Adjustments to Exercise Price.  Upon any adjustment 
under this ARTICLE IV of the number of shares of Common Stock 
purchasable upon exercise of this Warrant or of the Exercise Price, a 
certificate, signed (i) by the President or a Vice President and by the 
Treasurer or an Assistant Treasurer or the Secretary or an Assistant 
Secretary of the Company, or (ii) by any independent firm of certified 
public accountants of recognized national standing selected by, and at 
the expense of, the Company, setting forth in reasonable detail the 
events requiring the adjustment and the method by which such adjustment 
was calculated, shall be mailed to the holder of this Warrant specifying 
the adjusted Exercise Price and the number of shares of Common Stock 
purchasable upon exercise of such holder's Warrant after giving effect 
to such adjustment.

		The certificate of any independent firm of certified public 
accountants of recognized national standing selected by the Board of 
Directors of the Company shall be conclusive evidence of the correctness 
of any computation made under ARTICLE IV, absent manifest error.

		(b) Extraordinary Corporate Events.  In case the Company 
after the date hereof shall propose to (i) pay any dividend payable in 
stock to the holders of shares of Common Stock or to make any other 
distribution to the holders of shares of Common Stock, (ii) offer to the 
holders of shares of Common Stock rights to subscribe for or purchase 
any additional shares of any class of stock or any other rights or 
options or (iii) effect any reclassification of the Common Stock (other 
than a reclassification involving merely the subdivision or combination 
of outstanding shares of Common Stock), or any capital reorganization or 
any consolidation or merger (other than a merger in which no distribu-
tion of securities or other property is to be made to holders of shares 
of Common Stock), or any sale, transfer or other disposition of its 
property, assets and business as an entirety or substantially as an 
entirety, or the liquidation, dissolution or winding up of the Company, 
then, in each such case, the Company shall mail to the holder of this 
Warrant notice of such proposed action, which shall specify the date on 
which the stock transfer books of the Company shall close, or a record 
shall be taken, for determining the holders of Common Stock entitled to 
receive such stock dividends or other distribution or such rights or 
options, or the date on which such reclassification, reorganization, 
consolidation, merger, sale, transfer, other disposition, liquidation, 
dissolution or winding up shall take place or commence, as the case may 
be, and the date as of which it is expected that holders of Common Stock 
of record shall be entitled to receive securities or other property 
deliverable upon such action, if any such date is to be fixed.  Such 
notice shall be mailed in the case of any action covered by clause (i) 
or (ii) above at least ten (10) days prior to the record date for 
determining holders of Common Stock for purposes of receiving such 
payment or offer, or in the case of any action covered by clause (iii) 
above at least thirty (30) days prior to the date upon which such action 
takes place and twenty (20) days prior to any record date to determine 
holders of Common Stock entitled to receive such securities or other 
property.

		(c) Effect of Failure. Failure to file any certificate or 
notice or to mail any notice, or any defect in any certificate or notice 
pursuant to this Section 4.4 shall not affect the legality or validity 
of the adjustment of the Exercise Price or the number of shares 
purchasable upon exercise of this Warrant, or any transaction giving 
rise thereto.

ARTICLE V
RESTRICTIONS ON TRANSFER

			Neither this Warrant nor any Issued Warrant Shares 
shall be transferable except (a) to an Affiliate of the holder hereof, 
(b) to a successor corporation to the holder hereof as a result of a 
merger or consolidation with, or sale of all or substantially all of the 
assets of, the holder hereof, (c) as is or may be required by the holder 
hereof to comply with any Federal or state law or any rule or regulation 
of any governmental or public body or authority, or (d) on thirty (30) 
days prior written notice to the Company for a period of ninety (90) 
days immediately following the date of such notice, to any other Person.

			Any notice given by the holder hereof or of any Issued 
Warrant Shares pursuant to Subsection (d) of the first paragraph of this 
ARTICLE V shall contain (i) the name and address of the proposed bona 
fide purchaser, (ii) the proposed purchase price for this Warrant or 
portion hereof or Issued Warrant Shares proposed to be sold, (iii) the 
portion of this Warrant or the number of Issued Warrant Shares proposed 
to be sold and (iv) a brief description of such proposed transfer.  

			The conditions contained in the following sections of 
this ARTICLE V are intended to ensure compliance with the Securities Act 
in respect of the transfer of this Warrant or Issued Warrant Shares.  
Reference in this ARTICLE V to Issued Warrant Shares includes Issued 
Warrant Shares theretofore issued upon the exercise of this Warrant or 
otherwise which are then evidenced by certificates required to bear the 
legend set forth in Section 5.8.

		5.1 Notice of Proposed Transfer; Registration Not Required.  
The holder hereof or the holder of any Issued Warrant Shares bearing the 
legend set forth in Section 5.8, by acceptance hereof or thereof, agrees 
to give written notice to the Company, prior to any transfer of this 
Warrant (other than transfers referred to in Subsection (d) of the first 
paragraph of this ARTICLE V), such Issued Warrant Shares or any portion 
hereof or thereof, of its intention to make such transfer as required by 
the preamble of this ARTICLE V.

			Such holder shall request an Opinion of Counsel (which 
shall be rendered by counsel reasonably acceptable to the Company) that 
the proposed transfer may be effected without registration or 
qualification under any Federal or state securities or blue sky law.  
Counsel shall, as promptly as practicable, notify the Company and the 
holder of such opinion of the terms and conditions, if any, to be 
observed in such transfer, whereupon the holder shall be entitled to 
transfer this Warrant or such Issued Warrant Shares (or portion thereof) 
in accordance with the terms of the notice delivered to the Company. In 
the event this Warrant shall be exercised as an incident to such 
transfer, such exercise shall relate back and for all purposes of this 
Warrant be deemed to have occurred as of the date of such notice 
regardless of delays incurred by reason of the provisions of this 
ARTICLE V which may result in the actual exercise on any later date.

		5.2 [Intentionally Omitted]

		5.3 Incidental Registration and Qualification.  If the 
Company proposes to register any of its securities under the Securities 
Act on its behalf or on behalf of any of its security holders on any 
registration form (otherwise than for the registration of securities to 
be offered and sold pursuant to (a) an employee benefit plan, (b) a 
dividend or interest reinvestment plan, (c) other similar plans or 
(d) reclassifications of securities, mergers, consolidations and 
acquisitions of assets) permitting a secondary offering or distribution 
of Issued Warrant Shares, not less than ninety (90) days prior to each 
such registration the Company shall give to the holder hereof and the 
holders of Issued Warrant Shares bearing the legend required by 
Section 5.8 hereof written notice of such proposal which shall describe 
in detail the proposed registration and distribution (including those 
jurisdictions where registration or qualification under the securities 
or blue sky laws is intended) and, upon the written request of the 
holder hereof or a holder of such Issued Warrant Shares furnished within 
thirty (30) days after the date of any such notice, proceed to include 
in such registration all of the Warrant Shares ("Piggy-Back Shares") 
subject to the limitation contained in the next paragraph.  The holder 
hereof or any holder of such Issued Warrant Shares shall in its request 
describe briefly the proposed disposition of such shares of Common 
Stock.  The Company will in each instance use its best efforts to cause 
all such Piggy-Back Shares to be registered under the Securities Act and 
qualified under the securities or blue sky laws of any jurisdiction 
requested by a prospective seller, all to the extent necessary to permit 
the sale or other disposition thereof in the manner stated in such re-
quest by a prospective seller of the securities so registered.

			If the managing underwriter selected by the Company 
(if such distribution is a primary offering) or the security holders (if 
such security holders are exercising demand registration rights) to 
manage the distribution of the shares of Common Stock being registered 
advises the Company in writing that, in its opinion, the inclusion of 
the Piggy-Back Shares with the securities being registered by the 
Company and/or other prospective sellers would materially adversely 
affect the distribution of all such securities, then (a) if such 
distribution is a primary offering on behalf of the Company, the Company 
shall first be entitled to have all of the shares proposed to be sold by 
it before any shares (including Piggy-Back Shares) proposed to be sold 
by any other prospective sellers are included in such distribution and 
any shares in excess of such numbers of shares proposed to be sold by 
the Company which are permitted by such managing underwriter to be 
included in such distribution shall be allocated among such other 
prospective sellers in such proportion as the number of shares proposed 
to be sold by each such prospective seller bears to the aggregate number 
of shares of Common Stock proposed to be sold by all such other 
prospective sellers; and (b) if such distribution is initiated pursuant 
to the exercise of demand registration rights granted by the Company to 
any of its security holders, the Company and each prospective seller may 
sell that proportion of the shares of Common Stock to be sold in the 
proposed distribution which the number of shares of Common Stock 
proposed to be sold by such prospective seller bears to the aggregate 
number of shares of Common Stock proposed to be sold by all prospective 
sellers (including the Company).  In the event that some or all of the 
Piggy-Back Shares proposed to be sold by prospective sellers are not 
included in such distribution, the Company shall use its best efforts to 
effect and maintain any such registration or qualification under the 
Securities Act and the securities or blue sky laws of any jurisdiction 
as may be necessary to permit such prospective seller to make its 
proposed offering and sale following the end of a period not to exceed 
ninety (90) days after the effective date of such registration and shall 
pay all expenses related thereto in accordance with Section 5.6.

			The holder hereof and any holder of Issued Warrant 
Shares who has requested shares of Common Stock to be included in a 
registration pursuant to this Section 5.3, by acceptance hereof or 
thereof, agrees to (a) the selection by the Company or such other 
security holders of an underwriter to manage such registration and 
(b) execute an underwriting agreement with such underwriter that is 
(i) reasonably satisfactory to such holder and (ii) in customary form.

			Nothing in this Section 5.3 shall be deemed to require 
the Company to proceed with any primary registration of its securities 
after giving the notice as provided herein; provided, however, that the 
Company shall pay all expenses incurred pursuant to such notice (in 
accordance with Section 5.6.)

		5.4  Registration and Qualification Procedures.  Whenever 
the Company is required by the provisions of Section 5.3 to use its best 
efforts to effect the registration of any of its securities under the 
Securities Act, the Company will, as expeditiously as is possible:

		(a) prepare and file with the Commission a registration 
statement with respect to such securities in connection with which the 
Company will give the sellers, their underwriters, if any, their 
respective counsel and accountants the opportunity to participate in the 
preparation of such registration statement, each prospectus included 
therein or filed with the Commission, and each amendment thereof or 
supplement thereto, and will give each of them access to its books and 
records and such opportunities to discuss the business of the Company 
with its officers and the independent public accountants who have 
certified its financial statements as shall be necessary, in the opinion 
of such sellers' and such underwriters' respective counsel, to conduct a 
reasonable investigation within the meaning of the Securities Act;

		(b) prepare and file with the Commission such amendments and 
supplements to such registration statement and the prospectus used in 
connection therewith as may be necessary to keep such registration 
statement effective and the prospectus current and to comply with the 
provisions of the Securities Act with respect to the sale of all 
securities covered by such registration statement whenever the seller of 
such securities shall desire to sell the same; provided, however, that 
the Company shall have no obligation to file an amendment or supplement 
at its own expense more than nine (9) months after the effective date of 
such registration statement;

		(c) furnish to each seller such numbers of copies of 
preliminary prospectuses and prospectuses and each supplement or 
amendment thereto and any other documents as each seller may reasonably 
request in order to facilitate the sale or other disposition of the 
securities owned by such seller in conformity with (i) the requirements 
of the Securities Act and (ii) the seller's proposed method of 
distribution;

		(d) register or qualify the securities covered by such 
registration statement under the securities or blue sky laws of such 
jurisdictions within the United States as each seller shall request, and 
do such other reasonable acts and things as may be required of it to 
enable each seller to consummate the sale or other disposition in such 
jurisdictions of the securities owned by such seller; provided, however, 
that the Company shall not be required to (i) qualify as a foreign 
corporation or consent to a general and unlimited service of process in 
any such jurisdiction, or (ii) qualify as a dealer in securities;

		(e) furnish, at the request of any seller on the date such 
securities are delivered to the underwriters for sale pursuant to such 
registration or, if such securities are not being sold through 
underwriters, on the date the registration statement with respect to 
such securities becomes effective, (i) an opinion, dated such date, of 
counsel representing the Company for the purposes of such registration, 
addressed to the underwriters, if any, and to the seller making such 
request, covering such legal matters with respect to the registration in 
respect of which such opinion is being given as the seller of such 
securities may reasonably request and are customarily included in such 
opinions and (ii) letters, dated, respectively, (1) the effective date 
of the registration statement and (2) the date such securities are 
delivered to the underwriters, if any, for sale pursuant to such 
registration, from a firm of independent certified public accountants of 
recognized national standing selected by the Company, addressed to the 
underwriters, if any, and to the seller making such request, covering 
such financial, statistical and accounting matters with respect to the 
registration in respect of which such letters are being given as the 
seller of such securities may reasonably request and are customarily 
included in such letters;

		(f) otherwise use its best efforts to comply with all 
applicable rules and regulations of the Commission, and make available 
to its security holders as soon as reasonably practicable, but not later 
than sixteen (16) months after the effective date of the registration 
statement, an earnings statement covering a period of at least twelve 
(12) months beginning after the effective date of the registration 
statement, which earnings statement shall satisfy the provisions of 
Section 11(a) of the Securities Act;

		(g) enter into and perform an underwriting agreement with 
the managing underwriter, if any, selected as provided in Section 5.3, 
containing customary (i) terms of offer and sale of the securities, 
payment provisions, underwriting discounts and commissions, and 
(ii) representations, warranties, covenants, indemnities, terms and 
conditions; the sellers may, at their option, require that any or all of 
the representations and warranties by, and the other agreements on the 
part of, the Company to and for the benefit of such underwriters shall 
also be made to and for the benefit of such sellers and that any or all 
of the conditions precedent to the obligations of such underwriters 
under such underwriting agreement be conditions precedent to the 
obligations of such sellers; such sellers shall not be required to make 
any representations or warranties to or agreements with the Company or 
the underwriters other than representations, warranties or agreements 
regarding such seller and such seller's intended method of distribution 
and any other representation required by law;

		(h) notify each seller at any time when a prospectus 
relating to the registration is required to be delivered under the 
Securities Act, upon discovery that, or upon the happening of any event 
as a result of which, the prospectus included in such registration 
statement, as then in effect, includes an untrue statement of a material 
fact or omits to state any material fact required to be stated therein 
or necessary to make the statements therein not misleading in the light 
of the circumstances under which they were made, at the request of any 
such seller promptly prepare and furnish to such seller a reasonable 
number of copies of a supplement to or an amendment of such prospectus 
as may be necessary so that, as thereafter delivered to the purchasers 
of such securities, such prospectus shall not include an untrue 
statement of a material fact or omit to state a material fact required 
to be stated therein or necessary to make the statements therein not 
misleading in the light of the circumstances under which they were made; 
and

		(i)  keep each seller advised in writing as to the 
initiation and progress of any registration under Section 5.3.

		5.5	Holdback Agreement.  The Company agrees not to effect 
any public sale or distribution of its equity securities or securities 
convertible into or exchangeable or exercisable for any of such 
securities during the seven (7) days prior to or ninety (90) days after 
any underwritten registration pursuant to Section 5.3 has become 
effective, except as part of such underwritten registration and except 
pursuant to registrations on Form S-8 or S-4 or any successor or similar 
forms thereto, and to cause each Person who purchases its equity 
securities or any securities convertible into or exchangeable or 
exercisable for any of such securities at any time after the date of 
this Warrant (other than in a public offering) to agree not to effect 
any such public sale or distribution of such securities, during such 
period.

		5.6	Allocation of Expenses.  If the Company is required by 
the provisions of Section 5.3 to use its best efforts to effect the 
registration or qualification under the Securities Act or any state 
securities or blue sky laws of any of the Warrant Shares, the Company 
shall pay all expenses (i) other than the fees and expenses set forth in 
clauses (1) and (2) of the proviso set forth below, which expenses shall 
include, without limitation, (a) all expenses incident to filing with 
the National Association of Securities Dealers, Inc., (b) registration 
fees, (c) printing expenses, (d) accounting and legal fees and expenses, 
(e) expenses of any special audits incident to or required by any such 
registration or qualification, (f) premiums for insurance in such 
amount, if any, deemed appropriate by the managing underwriter and 
(g) expenses of complying with the securities or blue sky laws of any 
jurisdictions in connection with registration or qualification; 
provided, however, that the following fees and expenses shall be treated 
as set forth above and (x) and (y) below: (1) any discounts or 
commissions to any underwriter attributable to securities being sold by 
or on behalf of Persons other than the Company; (2) any stock transfer 
taxes incurred in respect of the Warrant Shares sold by the sellers; 
(3) the reasonable legal fees of any holder of this Warrant or shares 
issued or issuable hereunder; provided further, that in any required 
registration pursuant to Section 5.3 hereof, the incremental expenses of 
the nature set forth in clauses (ii)(a) through (g) above (including 
those set forth in clauses (1), (2) and (3) above) attributable to the 
inclusion of Piggy-Back Shares shall be borne pro rata by the holders of 
Warrant Shares whose Warrant Shares are included therein in proportion 
to their respective numbers of Warrant Shares included therein.

		5.7	Indemnification.  In connection with any registration 
or qualification of securities under Section 5.3, the Company agrees to 
indemnify the holder hereof and the holders of any Issued Warrant Shares 
and each underwriter thereof, including each person, if any, who 
controls the holder or such stockholder or underwriter within the 
meaning of Section 15 of the Securities Act, against all losses, claims, 
damages, liabilities and expenses (including reasonable costs of 
investigation) caused by any untrue, or alleged untrue, statement of a 
material fact contained in any registration statement, preliminary 
prospectus, prospectus or notification or offering circular (as amended 
or supplemented if the Company shall have furnished any amendments or 
supplements thereto) or caused by any omission, or alleged omission, to 
state therein a material fact required to be stated therein or necessary 
to make the statements therein not misleading, except insofar as such 
losses, claims, damages, liabilities or expenses are caused by any 
untrue statement or alleged untrue statement or omission or alleged 
omission based upon information furnished in writing to the Company by 
the holder or any such stockholder or underwriter expressly for use 
therein.  The Company and each officer, director and controlling person 
of the Company shall be indemnified by the holder of this Warrant and by 
the holders of any Issued Warrant Shares for all such losses, claims, 
damages, liabilities and expenses (including the costs of reasonable 
investigation) caused by any such untrue, or alleged untrue, statement 
or any such omission or alleged omission, based upon information 
furnished in writing to the Company by the holder hereof or any such 
stockholder expressly for use therein.

			Promptly upon receipt by a party indemnified under 
this Section 5.7 of notice of the commencement of any action against 
such indemnified party in respect of which indemnity or reimbursement 
may be sought against any indemnifying party under this Section 5.7, 
such indemnified party shall notify the indemnifying party in writing of 
the commencement of such action, but the failure so to notify the 
indemnifying party shall not relieve it of any liability which it may 
have to any indemnified party otherwise than under this Section 5.7 
unless such failure shall materially adversely affect the defense of 
such action.  In case notice of commencement of any such action shall be 
given to the indemnifying party as above provided, the indemnifying 
party shall be entitled to participate in and, to the extent it may 
wish, jointly with any other indemnifying party similarly notified, to 
assume the defense of such action at its own expense, with counsel 
chosen by it and satisfactory to such indemnified party.  The 
indemnified party shall have the right to employ separate counsel in any 
such action and participate in the defense thereof, but the fees and 
expenses of such counsel (other than reasonable costs of investigation) 
shall be paid by the indemnified party unless (a) the indemnifying party 
agrees to pay the same, (b) the indemnifying party fails to assume the 
defense of such action with counsel reasonably satisfactory to the 
indemnified party or (c) the named parties to any such action (including 
any impleaded parties) have been advised by such counsel that 
representation of such indemnified party and the indemnifying party by 
the same counsel would be inappropriate under applicable standards of 
professional conduct (in which case the indemnifying party shall not 
have the right to assume the defense of such action on behalf of such 
indemnified party).  No indemnifying party shall be liable for any 
settlement entered into without its consent.

			If the indemnification provided for in this Section is 
unavailable or insufficient to hold harmless an indemnified party in 
respect of any losses, claims, damages, liabilities, expenses or actions 
in respect thereof referred to herein, then each indemnifying party 
shall in lieu of indemnifying such indemnified party as a result of such 
losses, claims, damages, liabilities, expenses or actions in such 
proportion as is appropriate to reflect the relative fault of the 
Company, on the one hand, and the sellers of such Common Stock, on the 
other, in connection with the statements or omissions which resulted in 
such losses, claims, damages, liabilities, expenses or actions as well 
as any other relevant equitable considerations, including the failure to 
give the notice required hereunder.  The relative fault shall be 
determined by reference to, among other things, whether the untrue or 
alleged untrue statement of a material fact relates to information 
supplied by the Company, on the one hand, or the sellers of such Common 
Stock, on the other hand, and the parties' relative intent, knowledge, 
access to information and opportunity to correct or prevent such 
statement or omission.  The Company and the holder hereof agree that it 
would not be just and equitable if contribution pursuant to this 
Section were determined by pro rata allocation (even if all of the 
sellers of such Common Stock were treated as one entity for such 
purpose) or by any other method of allocation which did not take account 
of the equitable considerations referred to above.  The amount paid or 
payable by an indemnified party as a result of the losses, claims, 
damages, liabilities or actions in respect thereof referred to above 
shall be deemed to include any legal or other expenses reasonably 
incurred by such indemnified party in connection with investigating or 
defending any such action or claim.  Notwithstanding the contribution 
provisions of this Section 5.7, in no event shall the amount contributed 
by any seller of Common Stock exceed the aggregate gross offering 
proceeds received by such seller from the sale of Common Stock to which 
such contribution claim relates.  No person guilty of fraudulent 
misrepresentations (within the meaning of Section 11(f) of the 
Securities Act) shall be entitled to contribution from any person who is 
not guilty of such fraudulent misrepresentation.

			Each holder of this Warrant and each holder of Issued 
Warrant Shares bearing the legend required by Section 5.8, by acceptance 
hereof or thereof, as the case may be, agrees to the indemnification and 
contribution provisions of this Section 5.7.

		5.8  Legend on Warrants and Certificates.  Each Warrant 
shall bear a legend in substantially the following form:

		"This Warrant and any shares of Common Stock issuable upon 
the exercise of this Warrant have not been registered under 
the Securities Act of 1933, as amended, and neither this 
Warrant nor any such shares may be transferred in the 
absence of such registration or any exemption therefrom 
under such Act."

			Warrant Shares which are issued upon the exercise in 
whole or in part of this Warrant or otherwise, or are thereafter 
transferred, in either case under such circumstances that no 
registration under the Securities Act is required, shall bear on the 
face thereof the following legend:

		"The shares represented by this certificate have not been 
registered under the Securities Act of 1933, as amended, and 
any transfer thereof is subject to the conditions specified 
in the Warrant dated as of September 21, 1998, originally 
issued by The Vermont Teddy Bear Co., Inc. (the "Company") 
to URSA (VT) QRS 12-30, Inc. to purchase shares of Common 
Stock, $.05 par value, of the Company. A copy of the form of 
such Warrant is on file with the Secretary of the Company at 
6655 Shelburne Road, Shelburne, Vermont  05482, and will be 
furnished without charge by the Company to the holder of 
this certificate upon written request to the Secretary of 
the Company at such address."

		5.9	Termination of Restrictions.  The restrictions imposed 
under this ARTICLE V upon the transferability of this Warrant, or of 
Issuable Warrant Shares or Issued Warrant Shares, shall cease when (a) a 
registration statement covering such Issuable Warrant Shares or Issued 
Warrant Shares becomes effective under the Securities Act or (b) the 
Company receives an Opinion of Counsel that such restrictions are no 
longer required in order to ensure compliance with the Securities Act.  
When such restrictions terminate, the Company shall, or shall instruct 
its transfer agent and registrar to, issue new certificates in the name 
of the holder not bearing the legends required under Section 5.8.

	5.10	Supplying Information.  The Company, the holder hereof 
and each holder of Issued Warrant Shares shall cooperate with each other 
in supplying such information as may be necessary for any of such 
parties to complete and file any information reporting forms presently 
or hereafter required by the Commission or any commissioner or other 
authority administering the blue sky or securities laws of any 
jurisdiction where shares of Common Stock are proposed to be sold 
pursuant to Section 5.2 or 5.3.

	5.11	Liquidated Damages.  In the event the Company fails to 
comply with any provision of Section 5.3 or 5.4, upon written request of 
the holder of this Warrant or any holder of Issued Warrant Shares 
entitled to the benefits of this ARTICLE V, the Company shall promptly 
obtain an opinion of an independent investment banking firm reasonably 
satisfactory to such holder estimating the net proceeds which such 
Person would have received (after deducting underwriting commissions and 
discounts and any other expenses that would have been solely 
attributable to the registration or qualification of such shares of 
Common Stock) upon the sale of shares of Common Stock proposed to be 
sold pursuant to such registration or qualification.  Such opinion of an 
independent investment banking firm shall be (a) delivered in writing to 
the Company, with a copy to such person, within seven (7) days after the 
date of the request of such person to the Company and (b) conclusive and 
binding on the Company and such Person.

		Within thirty (30) days of receipt by the Company of 
such estimate, the Company shall pay to such Person an amount equal to 
(a) such estimated net proceeds minus (b) in the case of Warrants or 
portions thereof that have not been exercised, the aggregate Exercise 
Price payable upon the exercise of such Warrants.  Payment of such 
amount shall be made by a certified or official bank check payable to 
the order of such person and drawn on a member of the New York Clearing 
House.  Upon payment to such Person of such liquidated damages, such 
Person shall assign to the Company this Warrant and the Issued Warrant 
Shares proposed to be sold pursuant to the registration or qualification 
in question without any representation or warranty (other than that the 
holder has not taken any action which would impair its ownership of or 
right to transfer to the Company the Warrant or such shares of Common 
Stock).  If less than all of the Issued Warrant Shares were proposed to 
be sold pursuant to the registration or qualification in question, the 
Company shall cancel this Warrant and issue in the name of, and deliver 
to, the holder, pursuant to Section 2.2, a new Warrant for the shares of 
Issuable Warrant Shares not required to be assigned to the Company 
pursuant to the provisions of the preceding sentence.  The Company 
agrees that the amount of actual damages that would be sustained by the 
holder as a result of the failure of the Company to comply with any 
provisions of Section 5.3 or 5.4 is not capable of ascertainment on any 
other basis.

ARTICLE VI
REPRESENTATIONS AND WARRANTIES
OF THE COMPANY

		The Company hereby represents and warrants to the Initial 
Holder and each subsequent holder of this Warrant that as of the Closing 
Date:

		6.1 Organization and Capitalization of the Company.  The 
Company is a corporation duly organized, validly existing and in good 
standing under the laws of the State of New York.  The authorized 
capital of the Company consists of twenty million (20,000,000) shares of 
Common Stock, ninety (90) shares of Series A Preferred Stock, three 
hundred seventy-five thousand (375,000) shares of Series B Preferred 
Stock, one hundred ten (110) shares of Series C Preferred Stock and six 
hundred twenty-four thousand, eight hundred (624,800) shares of 
undesignated preferred stock.  As of the date hereof, there are five 
million, one hundred ninety-five thousand, seven hundred thirty-two 
(5,195,732) shares of Common Stock issued and outstanding, ninety (90) 
shares of Series A Preferred Stock issued and outstanding and two 
hundred four thousand nine hundred twelve (204,912) shares of Series B 
Preferred Stock issued and outstanding, sixty (60) shares of Series C 
Preferred Stock issued and outstanding and twelve thousand (12,000) 
shares of the Company's capital stock are held in its treasury.  No 
unissued shares of Common Stock are reserved for any purpose other than 
for issuance upon the exercise of this Warrant with the exception of two 
million (2,000,000) shares of common stock reserved for issuance 
pursuant  to options granted under the Company's Incentive Stock Option 
Plan and four hundred thousand (400,000) shares of common stock reserved 
for issuance pursuant to options granted under the Company's 1996 
Non-Employee Directors' Stock Option Plan and the shares necessary to 
meet the Company's obligations under the Stock Purchase Rights included 
on Schedule 6.1.  The Company has not issued or agreed to issue any 
Stock Purchase Rights, other than pursuant to this Warrant, or 
Convertible Securities, and there are no preemptive rights in effect 
with respect to the issuance of any shares of Common Stock, except as 
listed in Schedule 6.1.  All the outstanding shares of the Company's 
capital stock have been validly issued without violation of any 
preemptive or similar rights and are fully paid and nonassessable.

		6.2 Authority.  The Company has full corporate power and 
authority to execute and deliver this Warrant and to perform all of its 
obligations hereunder, and the execution, delivery and performance 
hereof have been duly authorized by all necessary corporate action on 
its part.  This Warrant has been duly executed on behalf of the Company 
and constitutes the legal, valid and binding obligation of the Company 
enforceable in accordance with its terms.

		6.3 No Legal Bar.  Neither the execution, delivery or 
performance of this Warrant will (a) conflict with or result in a 
violation of the certificate of incorporation or Bylaws of the Company, 
(b) conflict with or result in a violation of any law, statute, 
regulation, order or decree applicable to the Company or any Affiliate, 
(c) require any consent or authorization or filing with, or other act by 
or in respect of, any governmental authority, or (d) result in a breach 
of, constitute a default under or constitute an event creating rights of 
acceleration, termination or cancellation under any mortgage, lease, 
contract, franchise, instrument or other agreement to which the Company 
is a party or by which it is bound, other than applicable restrictions 
contained in any of such documents relating to indebtedness of the 
Company.


ARTICLE VII
VARIOUS COVENANTS OF THE COMPANY

		7.1 No Impairment or Amendment.  The Company shall not by 
any action including, without limitation, amending its certificate of 
incorporation, any reorganization, transfer of assets, consolidation, 
merger, dissolution, issue or sale of securities or any other voluntary 
action, avoid or seek to avoid the observance or performance of any of 
the terms of this Warrant, but will at all times in good faith assist in 
the carrying out of all such terms and in the taking of all such action 
as may be necessary or appropriate to protect the rights of the holder 
hereof against impairment.  Without limiting the generality of the 
foregoing, the Company will (a) not increase the par value of any shares 
of Common Stock issuable upon the exercise of this Warrant above the 
amount payable therefor upon such exercise, (b) take all such action as 
may be necessary or appropriate in order that the Company may validly 
issue fully paid and nonassessable shares of Common Stock upon the 
exercise of this Warrant, (c) obtain all such authorizations, exemptions 
or consents from any public regulatory body having jurisdiction thereof 
as may be necessary to enable the Company to perform its obligations 
under this Warrant, and (d) not undertake any reverse stock split, 
combination, reorganization or other reclassification of the capital 
stock which would have the effect of making this Warrant exercisable for 
less than 42,500/9,187,388 percent (0.4625%) of the outstanding shares 
of Common Stock.

			Upon the request of the holder hereof the Company will 
at any time during the period this Warrant is outstanding acknowledge in 
writing, in form satisfactory to such holder, the continued validity of 
this Warrant and the Company's obligations hereunder.

		7.2 Reservation of Common Stock.  The Company will at all 
times reserve and keep available, solely for issuance, sale and delivery 
upon the exercise of this Warrant a number of shares of Common Stock 
equal to the number of shares of Common Stock issuable upon the exercise 
of this Warrant.  All such shares of Common Stock shall be duly 
authorized and, when issued upon exercise of this Warrant, shall be 
validly issued and fully paid and non-assessable with no liability on 
the part of the holders thereof.  

		7.3 Listing on Securities Exchange.  If the Company shall 
list any shares of Common Stock on any securities exchange it will, at 
its expense, list thereon, maintain and increase when necessary such 
listing of, all Issued Warrant Shares so long as any shares of Common 
Stock shall be so listed.  The Company will also so list on each 
securities exchange, and will maintain such listing of, any other 
securities which the holder of this Warrant shall be entitled to receive 
upon the exercise thereof if at the time any securities of the same 
class shall be listed on such securities exchange by the Company.

		7.4 Availability of Information.  The Company will cooperate 
with the holder hereof and of Issued Warrant Shares in supplying such 
information as may be necessary for such holder to complete and file any 
information reporting forms presently or hereafter required by the 
Commission as a condition to the availability of an exemption from the 
Securities Act for the sale of this Warrant or such Issued Warrant 
Shares.

		7.5 Indemnification.  If the Company fails to make when due 
any payments provided for in this Warrant, the Company shall pay to the 
holder hereof (a) interest at the Default Rate on any amounts due and 
owing to such holder and (b) such further amounts as shall be sufficient 
to cover any costs and expenses including, but not limited to, 
reasonable attorneys' fees and expenses incurred by such holder in 
collecting any amounts due hereunder.

			The Company shall indemnify, save and hold harmless 
the holder hereof from and against any and all liability, loss, cost, 
damage, reasonable attorneys' and accountants' fees and expenses, court 
costs and all other out-of-pocket expenses (excluding consequential 
damages) incurred in connection with or arising from an Event of 
Default.

		7.6 Certain Expenses.  The Company shall pay all expenses in 
connection with, and all taxes (other than stock transfer taxes) and 
other governmental charges that may be imposed in respect of, the issue, 
sale and delivery of (a) this Warrant, (b) the Issuable Warrant Shares, 
or (c) the Issued Warrant Shares.





ARTICLE VIII
MISCELLANEOUS

		8.1 Nonwaiver.  No course of dealing or any delay or failure 
to exercise any right, power or remedy hereunder on the part of the 
holder hereof shall operate as a waiver of or otherwise prejudice such 
holder's rights, powers or remedies.

		8.2 Holder Not a Stockholder.  Prior to the exercise of this 
Warrant as hereinbefore provided, the holder hereof shall not be 
entitled to any of the rights of a stockholder of the Company including, 
without limitation, the right as a stockholder to (a) vote on or consent 
to any proposed action of the Company or (b) receive (i) dividends or 
any other distributions made to stockholders, (ii) notice of or attend 
any meetings of stockholders of the Company (except as provided in 
ARTICLE IV) or (iii) notice of any other proceedings of the Company 
(except as provided in ARTICLE IV).

		8.3 Notices.  Any notice, demand or delivery to be made 
pursuant to the provisions of this Warrant shall be sufficiently given 
or made if sent by first class mail, postage prepaid, addressed to (a) 
the holder of this Warrant or Issued Warrant Shares at its last known 
address appearing on the books of the Company maintained for such 
purpose or (b) the Company at its principal office at 6655 Shelburne 
Road, Shelburne, Vermont 05482.  The holder of this Warrant and the 
Company may each designate a different address by notice to the other 
pursuant to this Section 8.3.

		8.4 Like Tenor.  All Warrants shall at all times be 
identical, except as to the Preamble.

		8.5 Remedies.  The Company stipulates that the remedies at 
law of the holder of this Warrant or of Issued Warrant Shares in the 
event of any default or threatened default by the Company in the 
performance of or compliance with any of the terms of this Warrant are 
not and will not be adequate and that, to the fullest extent permitted 
by law, such terms may be specifically enforced by a decree for the 
specific performance of any agreement contained herein or by an 
injunction against a violation of any of the terms hereof or otherwise.

		8.6 Successors and Assigns.  This Warrant and the rights 
evidenced hereby shall inure to the benefit of and be binding upon the 
successors and assigns of the Company, the holder hereof and the holders 
of Issued Warrant Shares, to the extent provided herein, and shall be 
enforceable by any such holder.

		8.7 Modification and Severability.  If, in any action before 
any court or agency legally empowered to enforce any provision contained 
herein, any provision hereof is found to be unenforceable, then such 
provision shall be deemed modified to the extent necessary to make it 
enforceable by such court or agency.  If any such provision is not 
durable as set forth in the preceding sentence, the unenforceability of 
such provision shall not affect the other provisions of this Agreement, 
but this Agreement shall be construed as if such unenforceable provision 
had never been contained herein.

		8.8 Integration.  This Warrant replaces all prior 
agreements, supersedes all prior negotiations and constitutes the entire 
agreement of the parties with respect to the transactions contemplated 
herein.

		8.9 Amendment.  This Warrant may not be modified or amended 
except by written agreement of the Company and the holder hereof.

		8.10 Headings.  The headings of the Articles and Sections of 
this Warrant are for the convenience of reference only and shall not, 
for any purpose, be deemed a part of this Warrant.

		8.11 Governing Law.  This Warrant shall be governed by the 
laws of the State of New York.

Dated as of November 3, 1998.

ATTEST:		THE VERMONT TEDDY BEAR CO., INC.



By:		By:	

Title:		Title:	




NOTICE OF EXERCISE FORM

(To be executed only upon partial or full
exercise of the within Warrant)

The undersigned registered holder of the within Warrant irrevocably 
exercises the within Warrant for and purchases ____ shares of Common 
Stock of The Vermont Teddy Bear Co., Inc. and herewith makes payment 
therefor in the amount of $     , all at the price and on the terms and 
conditions specified in the within Warrant, and requests that a 
certificate (or _____ certificates in denominations of shares) 
for the shares of Common Stock of The Vermont Teddy Bear Co., Inc. 
hereby purchased be issued in the name of and delivered to (choose one) 
the undersigned or (b), whose address is and, if such shares of 
Common Stock shall not include all the shares of Common Stock issuable 
asprovided in the within Warrant, that a new Warrant of like tenor for the 
number of shares of Common Stock of The Vermont Teddy Bear Co., Inc. not being 
purchased hereunder be issued in the name of and delivered to (choose one) (a) 
the undersigned or 
(b)________________________, whose address is 
___________________________________________________.


Dated:  				,     

Signature Guaranteed:			By:					

								(Signature of Registered
								Holder)

- ------------------------------
By:						
		[Title:]

NOTICE:	The signature to this Notice of Exercise must correspond 
with the name as written upon the face of the within Warrant 
in every particular, without alteration or enlargement or 
any change whatever.

		The signature to this Notice of Exercise must be guaranteed 
by a commercial bank or trust company in the United States 
or a member firm of the New York Stock Exchange.



ASSIGNMENT FORM

(To be executed only upon the assignment
of the within Warrant)

FOR VALUE RECEIVED, the undersigned registered holder of the within 
Warrant hereby sells, assigns and transfers unto 
                        , whose address is 
________________________________ all of the rights of the undersigned 
under the within Warrant, with respect to        shares of Common Stock 
of The Vermont Teddy Bear Co., Inc. (the "Company") and, if such shares 
of Common Stock shall not include all the shares of Common Stock 
issuable as provided in the within Warrant, that a new Warrant of like 
tenor for the number of shares of Common Stock of The Vermont Teddy Bear 
Co., Inc. not being transferred hereunder be issued in the name of and 
delivered to the undersigned, and does hereby irrevocably constitute and 
appoint                Attorney to register such transfer on the books 
of the Company maintained for the purpose, with full power of 
substitution in the premises.

Dated:  				,     

Signature Guaranteed:			By:					

								(Signature of Registered 
Holder)

- -----------------------------
By:						
		[Title:]


NOTICE:	The signature to this Assignment must correspond with the 
name as written upon the face of the within Warrant in every 
particular, without alteration or enlargement or any change 
whatever.

		The signature to this Assignment must be guaranteed by a 
commercial bank or trust company in the United States or a 
member firm of the New York Stock Exchange.

SCHEDULE 6.1


	The holders of the Company's Series B Preferred Stock have 
preemptive rights to participate in any subsequent private placements of 
the Company's securities after the issuance of the warrant.  The holders 
of the Company's Series B Preferred Stock (excluding future dividends) 
and Series C Preferred Stock have the right to convert their shares into 
a total of 1,117,857 shares of Common Stock.

	With the exception of all options issued under the Company's 
Incentive Stock Option Plan and Non-Employee Directors Stock Option 
Plan, all of the Company's currently outstanding options and warrants 
adjusted for the issuance of the Series C Preferred Stock and the Series 
C warrant and the warrant are listed below.

Warrants to purchase common stock:

1. Holder:  Barington Capital
Adjusted Number of Shares:	116,116
Adjusted Exercise Price:	$15.3510
Expiration Date:	November 23, 1998

2. Holder:  Green Mountain Capital
Number of Shares:	100,000
Exercise Price:	$1.00
Expiration Date:	December 31, 2004

3. Holder:  Joan Hixon Martin
Adjusted Number of Shares:	49,047
Adjusted Exercise Price:	$2.5689
Expiration Date:		April 12, 2001

4. Holder:  Holders of the Company's Series B Convertible Preferred 
Stock
Adjusted Number of Shares:	523,692
Adjusted Exercise Price:	$1.00
Expiration Date:		July 3, 1999

5. Holder:  URSA (VT) QRS 12-30, Inc.
Number of Shares:	150,603
Exercise Price:	$1.3103
Expiration Date:	July 18, 2004

6.	Holder:  Holders of the Company's Series C Convertible Redeemable 
Preferred 			  Stock
Number of Shares:	495,868
Exercise Price:	$1.05
Expiration Date:	November 3, 2005


Options to purchase common stock:

1. Holder:  David Garrett
Number of shares:	30,000
Exercise Price:	$2.75
Expiration Date:	November 22, 2006



<TABLE> <S> <C>
	
<ARTICLE> 5	
        <S> <C>	
<LEGEND>	
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION	
EXTRACTED FROM THE DECEMBER 31, 1998 BALANCE SHEET	
AND THE SIX MONTH STATEMENT OF OPERATIONS ENDED	
DECEMBER 31, 1998 FOR THE VERMONT TEDDY BEAR CO., INC.	
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH	
FINANCIAL STATEMENTS.	
</LEGEND>	
<MULTIPLIER> 1	
<S>	      <C>
<PERIOD-TYPE>	6-MOS
<FISCAL-YEAR-END>	JUN-30-1998
<PERIOD-END>	DEC-31-1998
	
<CASH>	1,836,851 
<SECURITIES>	0 
<RECEIVABLES>	152,158 
<ALLOWANCES>	0 
<INVENTORY>	2,378,908 
<CURRENT-ASSETS>	5,179,707 
<PP&E>	12,156,047 
<DEPRECIATION>	3,718,669 
<TOTAL-ASSETS>	14,668,157 
<CURRENT-LIABILITIES>	3,020,078 
<BONDS>	6,337,750 
	0 
	1,090,245 
<COMMON>	261,923 
<OTHER-SE>	3,840,775 
<TOTAL-LIABILITY-AND-EQUITY>	14,668,157 
<SALES>	7,851,749 
<TOTAL-REVENUES>	7,851,749 
<CGS>	3,128,055 
<TOTAL-COSTS>	3,128,055 
<OTHER-EXPENSES>	4,431,414 
<LOSS-PROVISION>	0 
<INTEREST-EXPENSE>	291,969 
<INCOME-PRETAX>	311 
<INCOME-TAX>	0 
<INCOME-CONTINUING>	(50,771)
<DISCONTINUED>	0 
<EXTRAORDINARY>	0 
<CHANGES>	0 
<NET-INCOME>	(50,771)
<EPS-PRIMARY>	(0.01)
<EPS-DILUTED>	(0.01)
        	

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission