SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                FOR THE QUARTERLY PERIOD ENDED OCTOBER 31, 2004

                        COMMISSION FILE NUMBER 001-31756


                                   ARGAN, INC.
--------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)


                   DELAWARE                                 13-1947195
--------------------------------------------------------------------------------
(State or other jurisdiction of incorporation              (IRS Employer
               or organization)                         identification No.)


ONE CHURCH STREET, SUITE 302, ROCKVILLE MD                     20850
--------------------------------------------------------------------------------
 (Address of principal executive offices)                   (ZIP Code)


         Issuer's telephone number, including area code: (301) 315-0027

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 twelve 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 [ ]

           Securities registered pursuant to Section 12(b) of the Act:


             Common Stock                            Shares outstanding
     COMMON STOCK, $.15 PAR VALUE            2,630,000 AS OF DECEMBER 10, 2004
--------------------------------------------------------------------------------


Transitional Small Business Disclosure Format (Check One): Yes [ ]  No |X|



                                   ARGAN, INC.


                                      INDEX


                                                                        PAGE NO.
                                                                        --------

PART I. FINANCIAL INFORMATION.................................................3

Item 1. Financial Statements..................................................3

Condensed Consolidated Balance Sheets - October 31, 2004 and
       January 31, 2004.......................................................3

Condensed Consolidated Statements of Operations for the Three Months and
       Nine Months Ended October 31, 2004 and 2003............................4

Condensed Consolidated Statements of Cash Flows for the Nine Months
       Ended October 31, 2004 and 2003........................................5

Notes to Condensed Consolidated Financial Statements..........................7

Item 2. Management's Discussion and Analysis or Plan of Operation............17

Item 3. Controls and Procedures..............................................30

PART II.  OTHER INFORMATION..................................................30

Item 1.  Legal Proceedings...................................................30

Item 2.  Changes in Securities, and Small Business Issuer Purchases of
       Equity Securities........................... .........................30

Item 3.  Defaults upon Senior Securities.....................................30

Item 4.  Submission of matters to a vote of security holders.................30

Item 5.  Other Information...................................................30

Item 6.  Exhibits and Reports on Form 8-K....................................31

SIGNATURES...................................................................32



==============================================================================


                                       2


                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                                   ARGAN, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)



                                                                      OCTOBER 31,     JANUARY 31,
                                                                         2004            2004
                                                                     ------------    ------------
                                                                               
ASSETS
CURRENT ASSETS:
    Cash and cash equivalents                                        $    185,000    $  5,212,000
    Investments                                                                --       3,000,000
    Accounts receivable                                                 3,078,000       1,523,000
    Receivable from affiliated entity                                     149,000              --
    Escrowed cash                                                         601,000         601,000
    Estimated earnings in excess of billings                              306,000         514,000
    Inventories                                                         3,278,000              --
    Prepaid expenses and other current assets                             745,000         150,000
                                                                     ------------    ------------
TOTAL CURRENT ASSETS                                                    8,342,000      11,000,000
                                                                     ------------    ------------

Property and equipment, net                                             2,763,000       1,913,000
Contractual customer relationships, net                                   590,000       1,476,000
Trade name                                                                224,000         680,000
Proprietary formulas, net                                               2,361,000              --
Non-contractual customer relationships, net                             1,933,000              --
Non-compete agreement, net                                              1,740,000              --
Goodwill                                                                7,563,000       1,680,000
                                                                     ------------    ------------
TOTAL ASSETS                                                         $ 25,516,000    $ 16,749,000
                                                                     ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable                                                 $  1,850,000    $    918,000
    Billings in excess of estimated earnings                               14,000          20,000
    Accrued expenses                                                    1,320,000         488,000
    Deferred income tax liability                                         157,000         188,000
    Line of Credit                                                      2,569,000              --
    Current portion of long-term debt                                     852,000       1,092,000
                                                                     ------------    ------------
TOTAL CURRENT LIABILITIES                                               6,762,000       2,706,000
                                                                     ------------    ------------

Deferred income tax liability                                           2,681,000       1,064,000
Long-term debt                                                            313,000         109,000

STOCKHOLDERS' EQUITY
   Preferred stock, par value $.10 per share -
         500,000 shares authorized- issued - none
   Common stock, par value $.15 per share - 12,000,000 shares
         authorized -2,633,046 shares issued at October 31,
         2004 and 1,806,046 shares issued at January 31,
         2004 and 2,629,813 shares outstanding at October 31,
         2004 and 1,802,813 shares outstanding at January 31, 2004        394,000         270,000
   Warrants outstanding                                                   849,000         849,000
   Additional paid-in capital                                          19,140,000      14,121,000
   Accumulated deficit                                                 (4,590,000)     (2,337,000)
   Treasury stock at cost:
         3,233 shares at October 31, 2004 and January 31, 2004            (33,000)        (33,000)
                                                                     ------------    ------------
TOTAL STOCKHOLDERS' EQUITY                                             15,760,000      12,870,000
                                                                     ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                           $ 25,516,000    $ 16,749,000
                                                                     ============    ============


                             See accompanying notes.

                                       3


                                   ARGAN, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                    THREE MONTHS ENDED             NINE MONTHS ENDED
                                                        OCTOBER 31,                    OCTOBER 31,
                                                    2004           2003           2004           2003
                                                -----------    -----------    -----------    -----------
                                                                (Restated)                      (Restated)
                                                                                 
Net sales                                       $ 4,850,000    $ 3,734,000    $ 8,485,000    $ 4,298,000
Cost of goods sold                                3,483,000      2,779,000      6,698,000      3,243,000
                                                -----------    -----------    -----------    -----------
     Gross profit                                 1,367,000        955,000      1,787,000      1,055,000

Selling, general and administrative expenses      1,513,000        652,000      2,991,000        954,000
Impairment loss                                          --             --      1,942,000             --
                                                -----------    -----------    -----------    -----------
Income  (Loss ) from operations                    (146,000)       303,000     (3,146,000)       101,000
Interest expense                                     34,000         27,000         64,000         31,000
Other  income                                         8,000         19,000         63,000         46,000
                                                -----------    -----------    -----------    -----------
(Loss) Income from continuing operations
   before income taxes                             (172,000)       295,000     (3,147,000)       116,000
Income tax benefit                                   29,000         25,000        893,000         25,000
                                                -----------    -----------    -----------    -----------
(Loss) Income from continuing operations           (143,000)       320,000     (2,254,000)       141,000
                                                -----------    -----------    -----------    -----------
Loss from discontinued operations, net of
   income tax provision of $506,000 and
   $751,000                                              --       (351,000)            --       (574,000)
                                                -----------    -----------    -----------    -----------
Net loss                                        ($  143,000)   ($   31,000)   ($2,254,000)   ($  433,000)
                                                ===========    ===========    ===========    ===========
Basic and diluted (loss) income per share:
   Continuing operations                        $     (0.06)   $      0.18    $     (1.13)   $      0.10
                                                -----------    -----------    -----------    -----------
   Discontinued operations                               --    $     (0.20)            --    $     (0.42)
                                                -----------    -----------    -----------    -----------
   Net loss                                     $     (0.06)   $     (0.02)     $( 1.13 )    $     (0.32)
                                                ===========    ===========    ===========    ===========
Weighted average number of shares outstanding
               - Basic                            2,354,000      1,798,000      1,987,000      1,373,000
                                                ===========    ===========    ===========    ===========
               - Diluted                          2,354,000      1,801,000      1,987,000      1,376,000
                                                ===========    ===========    ===========    ===========


                             See accompanying notes.

                                       4


                                   ARGAN, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                 NINE MONTHS ENDED
                                                                                     OCTOBER 31,
                                                                                2004           2003
                                                                           ------------    ------------
                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                   $ (2,254,000)   $   (433,000)
Adjustments to reconcile net loss to net cash used in
      operating activities:
    Depreciation and amortization                                               755,000         156,000
    Impairment loss on goodwill and intangibles                               1,942,000              --
    Deferred income taxes                                                      (934,000)        (25,000)
Changes in operating assets and liabilities:
    Accounts receivable and receivable from affiliated entity                  (234,000)       (102,000)
    Estimated earnings in excess of billings                                    208,000        (897,000)
    Inventories                                                                 (31,000)             --
    Prepaid expenses and other current assets                                  (223,000)        (72,000)
    Accounts payable and accrued expenses                                    (1,445,000)        595,000
    Billings in excess of estimated earnings                                     (6,000)         15,000
    Other                                                                       (14,000)             --
    Working capital changes of discontinued operations                               --         677,000
                                                                           ------------    ------------
            Net cash used in operating activities                            (2,236,000)        (86,000)
                                                                           ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of investments                                                  (9,000,000)    (12,300,000)
    Redemptions of investments                                               12,000,000       9,300,000
    Purchase of Vitarich Laboratories, Inc., net                             (6,650,000)             --
    Purchase of Southern Maryland Cable, Inc., net                                   --      (3,965,000)
    Proceeds from sale of subsidiary, net of escrow funds held                       --       3,200,000
    Purchases of property and equipment                                        (123,000)       (233,000)
    Investing activities of discontinued operations                                  --         (88,000)
                                                                           ------------    ------------
            Net cash  used in investing activities                           (3,773,000)     (4,086,000)
                                                                           ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from exercised stock options                                        11,000              --
    Proceeds from private placement  of common stock,
            net of offering costs                                                    --       9,635,000
    Proceeds from bank debt facility                                          2,569,000       1,200,000
    Principal payments on credit lines                                       (1,091,000)       (965,000)
    Payment to former stockholder on loan to Vitarich Laboratories, Inc.       (507,000)             --
    Financing activities of discontinued operations                                  --        (180,000)
                                                                           ------------    ------------
            Net cash provided by financing activities                           982,000       9,690,000
                                                                           ------------    ------------

NET (DECREASE ) INCREASE IN CASH AND CASH EQUIVALENTS                        (5,027,000)      5,518,000

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                              5,212,000              --
                                                                           ------------    ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $    185,000    $  5,518,000
                                                                           ============    ============


                             See accompanying notes.

                                       5


                                   ARGAN, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)


                                                                       2004
                                                                   ------------
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND
     FINANCING ACTIVITIES:

     Acquisition of Vitarich Laboratories, Inc.

     Fair value of net assets acquired
          Accounts receivable                                      $  1,470,000
          Inventories                                                 3,247,000
          Other current assets                                          372,000
          Deferred income taxes                                          42,000
          Property and equipment                                      1,064,000
                                                                   ------------

          Total non-cash assets                                       6,195,000

          Accounts payable and accrued expenses                       3,209,000
          Short-term borrowings and current maturities of debt        1,191,000
          Other non-current liabilities                               2,564,000
          Long-term debt                                                371,000
                                                                   ------------
                                                                      7,335,000
          Fair value of net assets acquired                          (1,140,000)
                                                                   ------------

          Excess of costs over fair value of net assets acquired     12,922,000
                                                                   ------------

          Purchase price                                           $ 11,782,000
                                                                   ============

          Cash paid                                                $  6,650,000
          Stock issued                                                5,132,000
                                                                   ------------
          Purchase price                                           $ 11,782,000
                                                                   ============

                             See accompanying notes.

                                       6


                                   ARGAN, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1- ORGANIZATION AND BASIS OF PRESENTATION

NATURE OF OPERATIONS

Argan, Inc. (AI or the Company) conducts its operations through its wholly owned
subsidiaries,  Vitarich  Laboratories,  Inc.  (VLI)  which it acquired in August
2004, and Southern  Maryland  Cable,  Inc. (SMC) which it acquired in July 2003.
Through  VLI,  the  Company  develops,   manufactures  and  distributes  premium
nutritional  supplements,  whole-food  dietary  supplements  and  personal  care
products.  Through SMC, the Company provides  telecommunications  infrastructure
services  including  project  management,  construction  and  maintenance to the
Federal Government,  telecommunications  and broadband service providers as well
as electric utilities primarily in the Mid-Atlantic Region.

AI was organized as a Delaware corporation in May 1961. On October 23, 2003, our
shareholders  approved a plan  providing for the internal  restructuring  of the
Company  whereby  AI became a  holding  company  and its  operating  assets  and
liabilities  relating to its former  Puroflow  business  were  transferred  to a
newly-formed,  wholly owned subsidiary.  The subsidiary then changed its name to
"Puroflow  Incorporated" (PI) and AI changed its name from Puroflow Incorporated
to "Argan,  Inc." At the time of the  transfer,  SMC was the other  wholly owned
operating subsidiary.

On October 31,  2003,  the Company  completed  the sale of PI to Western  Filter
Corporation  (WFC) for  approximately  $3.5 million in cash of which $300,000 is
being held in escrow for one year to  indemnify  WFC from any damages  resulting
from the  breach of  representations  and  warranties  under the Stock  Purchase
Agreement. (See Note 11.)

The Company operates in two reportable segments.  (See Note 10.)

BASIS OF PRESENTATION

The  condensed  consolidated  balance  sheet at October 31, 2004,  the condensed
consolidated  statements  of  operations  for the  three and nine  months  ended
October  31, 2004 and 2003 and the  condensed  consolidated  statements  of cash
flows for the nine months ended October 31, 2004 and 2003 are unaudited.  In the
opinion  of  management,  the  accompanying  financial  statements  contain  all
adjustments, which are of a normal and recurring nature, considered necessary to
present fairly the financial  position of the Company as of October 31, 2004 and
the results of its operations and its cash flows for the periods presented.  The
Company  prepares its interim  financial  information  using the same accounting
principles as it does for its annual financial statements.

These financial statements do not include all disclosures associated with annual
financial  statements and,  accordingly,  should be read in conjunction with the
footnotes contained in the Company's  consolidated  financial statements for the
year ended January 31, 2004, together with the auditors' report, included in the
Company's  Annual  Report  on Form  10-KSB,  as filed  with the  Securities  and
Exchange  Commission.  The results of operations  for any interim period are not
necessarily indicative of the results of operations for any other interim period
or for a full fiscal year.

In accordance with Statement of Financial  Accounting Standards ("SFAS") No. 144
"Accounting  for  Impairment  or Disposal  of  Long-Lived  Assets,"  the Company
classified  the  operating  results  of PI as  discontinued  operations  in  the
accompanying financial statements.


                                       7


NOTE  2 -  SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition - Vitarich Laboratories, Inc. -

Customer  sales are  recognized  at the time title and the risks and  rewards of
ownership  passes.  This  typically is when products are shipped per  customer's
instructions.

VLI  provides  for an  allowance  for  doubtful  accounts  based  on  historical
experience and a review of its receivables.  Receivables are presented net of an
allowance for doubtful accounts of $220,000 at October 31, 2004.

Inventories - Vitarich Laboratories, Inc. -

Inventories  are stated at the lower of cost or market (net  realizable  value).
Cost  is  determined  on the  first-in,  first-out  (FIFO)  method.  Appropriate
consideration  is given to obsolescence,  excessive  inventory  levels,  product
deterioration, and other factors in evaluating net realizable value.

Inventories at October 31, 2004 consist of the following:

               Raw materials                       $2,851,000
               Work-in-process                        119,000
               Finished goods                         308,000
                                                   ----------
                                                   $3,278,000
                                                   ==========

Depreciation - Vitarich Laboratories, Inc. -

Property  and  equipment  is stated at  historical  cost,  and  depreciation  is
computed using the straight-line method over the lives of the assets.  Machinery
and equipment and office  furniture  and fixtures are  depreciated  over periods
ranging five to seven years.  Leasehold  improvements  are  amortized  over five
years.

Research and Development Expenditures - Vitarich Laboratories, Inc.

Research  and  development  is a key  component  of VLI's  business  development
efforts.  VLI develops product  formulations for its customers.  VLI focuses its
research  and  development  capabilities  particularly  on new and  emerging raw
materials and products.  Research and development  expenses relate  primarily to
VLI's  proprietary  formulations  and are  expensed  as  incurred.  The  Company
recorded  $3,000 of research and  development  expenses  during the three months
ended October 31, 2004.

Income Per Share - (Loss) income per share is computed by dividing (loss) income
from continuing  operations,  loss from  discontinued  operations and net (loss)
income by the  weighted  average  number of common  shares  outstanding  for the
period.  Outstanding  stock options and warrants were  anti-dilutive  during the
three and nine months ended October 31, 2004 and 2003 due to the Company's  loss
from continuing operations.

Seasonality - SMC's telecom  infrastructure  services operations are expected to
have seasonally weaker results in the first and fourth quarters of the year, and
may produce stronger results in the second and third quarters.  This seasonality
is primarily due to the effect of winter weather on outside plant  activities as
well as reduced  daylight  hours and  customer  budgetary  constraints.  Certain
customers tend to complete budgeted capital  expenditures  before the end of the
year, and postpone additional expenditures until the subsequent fiscal period.

Stock  Issued to Employees  -The Company  follows  Accounting  Principles  Board
Opinion  25,  Accounting  for Stock  Issued to  Employees,  to account for stock
option plans,  which generally does not require income statement  recognition of
options granted at the market price on the date of issuance.


                                       8


The  Pro  forma  disclosures  required  by  Statement  of  Financial  Accounting
Standards No. 148 "Accounting for Stock Based Compensation" are reflected below:

                              PRO FORMA DISCLOSURES



                                                          NINE MONTHS    NINE MONTHS
                                                             ENDED          ENDED
                                                          OCTOBER 31,    OCTOBER 31,
                                                              2004           2003
                                                          -----------    -----------
                                                                   
Net loss, as reported                                     ($2,254,000)   ($  433,000)
Add:  Stock based compensation recorded
   in the financial statements                                     --             --
Deduct:  Total stock-based employee
              compensation expense
              determined under fair value based methods        41,000        138,000
                                                          -----------    -----------
Pro forma net loss                                        ($2,295,000)   ($  571,000)
                                                          -----------    -----------
Basic and diluted (loss) earnings per share:
Basic and diluted - as reported                                ($1.13)         ($.32)
                                                               ======          =====
Basic and diluted - pro forma                                  ($1.16)         ($.42)
                                                               ======          =====


                                                         THREE MONTHS   THREE MONTHS
                                                             ENDED          ENDED
                                                          OCTOBER 31,    OCTOBER 31,
                                                              2004           2003
                                                          -----------    -----------
                                                                   
Net loss, as reported:                                    ($  143,000)   $ ( 31,000)
Add: Stock-based compensation recorded in the
   financial statements                                            --             --
Deduct:  Total stock-based employee compensation
   expense determined under fair value based methods            8,000         46,000
                                                          -----------    -----------
Pro forma net loss                                        ($  151,000)   $   (77,000)
                                                          -----------    -----------
Basic and diluted (loss) earnings per share:
   Basic and diluted - as reported                             ($ .06)         $(.02)
                                                               ======          =====
   Basic and diluted - pro forma                               ($ .06)         $(.04)
                                                               ======          =====


NOTE 3 - ACQUISITIONS

Vitarich Laboratories, Inc.

On August 31, 2004, the Company acquired,  by merger, all of the common stock of
VLI,  a  developer,   manufacturer   and  distributor  of  premium   nutritional
supplements,  whole-food  dietary  supplements  and personal care products.  The
Company's purchase of VLI is focused on acquiring VLI's  long-standing  customer
and exclusive vendor relationships and its well established position in the fast
growing global nutrition  industry which supports the premium paid over the fair
value of the tangible assets acquired.

The  results  of  operations  of  the  acquired  company  are  included  in  the
consolidated  results  of  the  Company  from  August  31,  2004,  the  date  of
acquisition.

The estimated  purchase price was approximately $6.1 million in cash and 825,000
shares of the Company's common stock plus the assumption of  approximately  $1.6
million  in debt.  The  merger  agreement  contains  provisions  for  payment of


                                       9


additional  consideration  by the  Company to the former VLI  shareholder  to be
satisfied  in the  Company's  common stock and cash if certain  Earnings  Before
Interest Taxes Depreciation and Amortization  (EBITDA) thresholds for the twelve
months ended February 28, 2005 are met. To meet the EBITDA thresholds,  VLI must
have  adjusted  EBITDA  in  excess  of $2.3  million.  Results  in excess of the
adjusted  EBITDA  threshold  serve  as the  basis to  determine  the  amount  of
additional  payment.  Any  additional  payments  earned  under  the terms of the
purchase agreement will be recorded as an increase in goodwill. The Company also
leases two  warehouse  buildings  at an annual rent of $150,000  from the former
shareholder of VLI.

The  Company's  preliminary  accounting  for the  acquisition  of VLI  uses  the
purchase  method of  accounting  whereby the excess of cost over the net amounts
assigned to assets acquired and liabilities assumed is allocated to goodwill and
intangible  assets based on their estimated fair values.  Such intangible assets
identified  by  the  Company  include  $2,500,000,  $2,000,000  and  $1,800,000,
respectfully,  allocated to Proprietary Formulas (PF),  Non-contractual Customer
Relationships (NCR) and a Non-Compete Agreement (NCA). The Company is amortizing
PF over three years and NCR and NCA over five years. Accumulated amortization is
$139,000, $67,000, and $60,000 at October 31, 2004, respectively for PF, NCR and
NCA.

AI also  entered  into a supply  agreement  with an entity  owned by the  seller
whereby the supplier  committed to sell to AI and AI committed to purchase on an
as-needed  basis,  certain  organic  agriculture  products.  VLI  did  not  make
purchases under the supply agreement for the period from acquisition (August 31,
2004) through  October 31, 2004. At October 31, 2004, AI had an $8,000 note with
the aforementioned seller-owned entity.

The  Company  also sells its  products  in the normal  course of  business to an
entity in which the former owner of VLI has a twenty percent ownership interest.
The pricing on such  transactions  is  consistent  with VLI's  general  customer
pricing for nonaffiliated entities. VLI had approximately $130,000 in sales with
this entity for the period  from  acquisition  (August 31,  2004) to October 31,
2004. At October 31, 2004, the affiliated entity owed $189,000 to VLI.

Southern Maryland Cable, Inc.

On July 17,  2003,  the  Company  acquired  all of the  common  stock of SMC,  a
provider  of  telecommunications  and other  infrastructure  services  including
project  management,  construction  and  maintenance to the Federal  Government,
telecommunications  and  broadband  service  providers,   as  well  as  electric
utilities.

The  results  of  operations  of  the  acquired  company  are  included  in  the
consolidated  results  of the  Company  from  July  17,  2003,  the  date of the
acquisition.  The estimated  purchase  price was  approximately  $3.8 million in
cash,  plus the assumption of  approximately  $971,000 in debt. The Company also
leases the SMC  headquarters at an annual rent of $75,000 from the former owners
of SMC. The lease term is through January, 2006.

The Company  accounted for the  acquisition of SMC using the purchase  method of
accounting  whereby  the  excess  of cost  over  the  net  amounts  assigned  to
identifiable  assets acquired and  liabilities  assumed is allocated to goodwill
and  intangible  assets based on their  estimated fair values.  Such  intangible
assets  included  $1,600,000  and  $680,000  allocated to  Contractual  Customer
Relationships ("CCR") and Trade Name, respectively,  and $1,680,000 to Goodwill.
The Company  recorded an impairment loss with respect to goodwill and intangible
assets for the nine months  ended  October 31, 2004 (See Note 5). The Company is
amortizing  the CCR over a weighted  average  life of seven  years.  Accumulated


                                       10


amortization is $264,000 at October 31, 2004 excluding the impairment  loss. The
Trade Name was  determined  to have an  indefinite  useful life and is not being
amortized.

The  following  unaudited pro forma  statements of operations  for the three and
nine months ended  October 31, 2004 and 2003, do not purport to be indicative of
the  results  that would  have  actually  been  obtained  if the  aforementioned
acquisitions  had  occurred on February 1, 2003,  or that may be obtained in the
future. The pro forma presentation also excludes the discontinued  operations of
PI. VLI and SMC previously reported their results of operations using a calendar
year-end.  No material events occurred  subsequent to this reporting period that
would require  adjustment to our unaudited pro forma  statements of  operations.
The number of shares  outstanding  used in  calculating  pro forma  earnings per
share assume that the private  offering  discussed in Note 9 was  consummated at
February  1,  2003  and  the  825,000  shares  issued  in  connection  with  the
acquisition of VLI.



                                                                NINE MONTHS     NINE MONTHS
                                                                   ENDED           ENDED
                                                                OCTOBER 31,     OCTOBER 31,
                                                                    2004            2003
                                                               ------------    ------------
                                                                         
Pro Forma Statements of Operations
Net sales                                                      $ 18,098,000    $ 18,124,000
Cost of goods sold                                               13,678,000      13,521,000
                                                               ------------    ------------
Gross profit                                                      4,420,000       4,603,000
Selling, general and administrative expenses                      4,938,000       4,068,000
Impairment loss                                                   1,942,000              --
                                                               ------------    ------------
(Loss) income from operations                                    (2,460,000)        535,000
Other expense                                                        50,000          19,000
                                                               ------------    ------------
(Loss) income from continuing operations before income
     taxes                                                       (2,510,000)        516,000
Income tax (benefit) provision                                     (714,000)        206,000
                                                               ------------    ------------
(Loss) income from continuing operations                       ($ 1,796,000)   $    310,000
                                                               ============    ============
(Loss) income per share
     - basic                                                         $(0.68)          $0.12
     - diluted                                                       $(0.68)          $0.12
Weighted average shares outstanding:
     - basic                                                      2,624,000       2,624,000
     - diluted                                                    2,624,000       2,624,000



                                       11




                                                               THREE MONTHS    THREE MONTHS
                                                                   ENDED           ENDED
                                                                OCTOBER 31,     OCTOBER 31,
                                                                    2004            2003
                                                               ------------    ------------
                                                                         
Net sales                                                      $  6,202,000    $  7,765,000
Cost of goods sold                                                4,450,000       5,677,000
                                                               ------------    ------------
Gross profit                                                      1,752,000       2,088,000
Selling, general and administrative expenses                      1,716,000       1,451,000
                                                               ------------    ------------
Income from operations                                               36,000         637,000

Other expense                                                        48,000          21,000
                                                               ------------    ------------
(Loss) income from continuing operations before income taxes
                                                                    (12,000)        616,000
Income tax (benefit) provision                                       (5,000)        246,000
                                                               ------------    ------------
(Loss) income from continuing operations                       ($     7,000)   $    370,000
                                                               ============    ============
Income per share
     - basic                                                             --           $0.14
     - diluted                                                           --           $0.14
Weighted average shares outstanding:
     - basic                                                      2,624,000       2,624,000
     - diluted                                                    2,624,000       2,624,000



NOTE 4 - LETTER OF INTENT WITH VITAMIN RESEARCH PRODUCTS, INC.

On October 28,  2004,  the Company  entered into a letter of intent with Vitamin
Research  Products,  Inc. ("VRP") to acquire all of the common stock of VRP. The
consummation  of the  transaction  is  contingent  upon  the  completion  of the
Company's  due  diligence,  the  signing  of  a  definitive  purchase  and  sale
agreement, approval of both companies' board of directors and other conditions.

NOTE 5 - IMPAIRMENT OF GOODWILL AND OTHER INTANGIBLE ASSETS

During the nine months ended October 31, 2004, the Company  determined that both
events and changes in circumstances with respect to SMC's business climate would
have a significant  effect on its future  estimated cash flows.  During the nine
months ended  October 31, 2004,  SMC  terminated a customer  contract  which had
historically  provided  positive  margins  and  cash  flows.  In  addition,  SMC
experienced  revenue levels well below expectations for its largest fixed priced
contract  customer.  As a consequence,  SMC has reduced its future forecasts and
expectations  of cash flows. As a result of these events,  the Company  believed
that  there  was an  indication  that  its  intangible  assets  not  subject  to
amortization  might be impaired.  The Company  determined  the fair value of its
Goodwill and Trade Name and compared it to the respective carrying amounts.  The
carrying amounts  exceeded the Goodwill and Trade Name's  respective fair values
by  $740,000  and  $456,000,  respectively,  which the  Company  recorded  as an
impairment loss for the nine months ended October 31, 2004.

During the nine months ended October 31, 2004, the Company  terminated the above
mentioned  customer contract.  The impact of the termination  indicated that the
Company's  Contractual  Customer  Relationships  carrying  amount  was not fully
recoverable. Accordingly, the Company determined the fair value of the CCR's and
compared it to its carrying  amount.  The Company recorded an impairment loss of
$746,000, as this was the amount by which the CCR's carrying amount exceeded its
fair value.

NOTE 6- DISCONTINUED OPERATIONS

On  October  31,  2003,  as part of its plan to  reallocate  its  capital to its
acquisition  program,  AI sold PI to  WFC.  The  sales  price  of  approximately
$3,500,000  was satisfied in cash of which  $300,000 is being held in escrow for
one  year  to  indemnify  WFC  from  any  damages  resulting  from a  breach  of
representations  and warranties under the Stock Purchase  Agreement.  During the
three months  ended  October 31, 2004,  WFC asserted  that the Company  breached
certain  representations  and warranties under the Stock Purchase Agreement (See
Note 11). AI recognized a gain on sale of approximately  $167,000, net of income
taxes of $506,000.  The Company utilized net operating losses to offset the gain
on sale. The $506,000 is the amount of the deferred tax assets related to the PI
which has been  sold.  In  accordance  with  SFAS No.  144  "Accounting  for the


                                       12


Impairment  or Disposal  of  Long-Lived  Assets,"  the  Company  classified  the
operating  results  of  PI  as  discontinued   operations  in  the  accompanying
statements of operations.


The results of the discontinued operations are as follows:

                                                    THREE MONTHS    NINE MONTHS
                                                        ENDED           ENDED
                                                     OCTOBER 31,     OCTOBER 31,
                                                        2003            2003
                                                    -----------    -----------
Net sales                                           $ 1,447,000    $ 5,050,000
Cost of goods sold                                    1,317,000      3,834,000
                                                    -----------    -----------
Gross profit                                            130,000      1,216,000
Selling, general and administrative expenses            645,000      1,701,000
                                                    -----------    -----------
Operating loss from discontinued operations            (515,000)      (485,000)
Other expense                                             3,000         11,000
                                                    -----------    -----------
Loss from discontinued operations before
      income taxes                                     (518,000)      (496,000)
Income tax provision                                         --        245,000
                                                    -----------    -----------
Loss from discontinued operations                   $  (518,000)   $  (741,000)
                                                    ===========    ===========

The Company has restated its previously issued financial  statements to reflect,
as discontinued operations,  the operations of its wholly owned subsidiary,  PI.
Because of the  reclassification of PI as discontinued  operations,  the Company
was required to retroactively restate its financial statements for the three and
nine months ended October 31, 2003.

NOTE 7 - DEBT

In August,  2003, the Company entered into a financing  arrangement with Bank of
America ("Bank") aggregating $2,950,000 in available financing in two facilities
- a revolving line of credit with $1,750,000 in availability,  having an initial
expiration date of July 31, 2004 and bearing interest at LIBOR plus 2.75%, and a
three  year  term note  with an  original  outstanding  balance  of  $1,200,000,
expiring  July 31, 2006 and bearing  interest at LIBOR plus 2.95%.  The proceeds
from the term note were used to payoff the SMC lines of credit  and for  working
capital. As of October 31, 2004, the Company had $700,000  outstanding under the
term note.

In August 2004, the Company agreed to amend the existing  financing  arrangement
with the Bank whereby the revolving line of credit was increased to $3.5 million
in maximum availability,  expiring May 31, 2005. Availability on a monthly basis
under the revolving  line is determined by reference to accounts  receivable and
inventory on hand which meet certain Bank  criteria.  The  aforementioned  three
year term note remains in effect.  The amended  financing  arrangement  contains
financial and non-financial  covenants  including requiring the ratio of debt to
pro  forma  earnings  before  interest,  taxes,  depreciation  and  amortization
("EBITDA")  not  exceed 2.5 to 1 (with the first  test date  being  January  31,
2005), requiring a pro forma fixed charge coverage ratio not less than 1.25 to 1
(with the first test date being January 31, 2005) and requiring Bank consent for
acquisitions and  divestitures.  The Company continues to pledge the majority of
its  assets  to  secure  the  financing   arrangement.   The  amended  financing


                                       13


arrangement  eliminates certain previously existing covenants which had required
the Company to maintain certain minimum levels of liquidity and had required the
Company to maintain  positive net income  during the Company's  fiscal  quarters
ended July 31, 2004 and October 31, 2004.  As of October 31,  2004,  the Company
had $2,569,000 outstanding under the revolving line of credit.

Under the amended financing arrangement, the three year term note bears interest
at LIBOR plus 3.45% and the  revolving  line of credit  bears  interest at LIBOR
plus 3.25%.

Subsequent  to the sale of PI, the  Company  deposited  $300,000  as  additional
collateral  in a  restricted  cash  account  with the  Bank.  The  Company  drew
approximately  $2.1 million on the revolving  line of credit in connection  with
the acquisition of VLI and for working  capital for its newly acquired  business
in  September  2004.  Under the amended  financing  arrangement,  subject to the
successful completion of a standard Bank examination of SMC's and VLI's records,
the Bank has agreed to release the previously restricted cash to the Company.

NOTE 8 - INCOME TAXES

The  actual  effective  rate of the income  tax  benefit  for the three and nine
months ended October 31, 2004 differs from the  "expected"  tax rate by applying
the U.S. Federal  Corporate  income tax rate to loss from continuing  operations
before income taxes. For the nine months ended October 31, 2004, included in the
loss from  continuing  operations is the $740,000  impairment loss from goodwill
which is treated as a permanent  difference  for income tax reporting  purposes.
Contributing  to the  difference in expected taxes for the three and nine months
ended  October  31, 2004 is state  income  taxes  accrued  for VLI's  profitable
performance.

NOTE 9 - PRIVATE OFFERING OF COMMON STOCK

On April 29, 2003,  the Company  completed a private  offering of  approximately
1,304,000 shares of its common stock at a price of $7.75 per share. The proceeds
of the private offering were approximately $10,107,000 prior to giving effect to
offering costs of $472,000 and the proceeds which may be derived from the future
exercise of 230,000 warrants, issued in connection with the private placement at
an  exercise  price of $7.75 per  share.  A portion of the net  proceeds  of the
private placement was used in the acquisition of SMC and in final payment of the
Company's  credit  facility with U.S.  Bancorp.  The remaining net proceeds were
used for acquisitions in growth-oriented industries and for working capital. The
private offering was approved by shareholder vote on April 15, 2003.

NOTE 10 - SEGMENT INFORMATION

Effective with the  acquisition of VLI, the Company has two operating  segments.
Operating  segments  are  defined as  components  of an  enterprise  about which
separate financial  information is available that is evaluated  regularly by the
chief  operating  decision  maker,  or decision making group, in deciding how to
allocate resources and assessing performance.

The Company's two reportable  segments are telecom  infrastructure  services and
nutraceutical  products.  The Company conducts its operations through its wholly
owned  subsidiaries  - VLI and SMC. The "Other"  column  includes the  Company's
corporate and unallocated expenses.

The Company's  reportable segments are organized in separate business units with
different  management,   customers,  technology  and  services.  The  respective


                                       14


segments  account  for  respective  businesses  using  the  accounting  policies
described as its significant accounting policies in its filings in Note 1 to the
Company's Form 10-KSB and Note 2 to the Company's Form 10-QSB herein. Summarized
financial  information  concerning the Company's reportable segments is shown in
the following tables:

                               FOR THE NINE MONTHS
                             ENDED OCTOBER 31, 2004



                                        Telecom
                                     Infrastructure   Nutraceutical(1)
                                        Services         Products           Other          Consolidated
                                      -----------       -----------      -----------       -----------
                                                                               
Net sales                             $ 5,718,000       $ 2,767,000      $        --       $ 8,485,000
Cost of goods sold                      4,873,000         1,825,000               --         6,698,000
                                      -----------       -----------      -----------       -----------
     Gross profit                         845,000           942,000               --         1,787,000

Selling, general and administrative
   expenses                             1,279,000           580,000        1,132,000         2,991,000
Impairment loss                         1,942,000                --               --         1,942,000
                                      -----------       -----------      -----------       -----------
(Loss) income from operations          (2,376,000)          362,000       (1,132,000)       (3,146,000)
Interest expense                           36,000            25,000            3,000            64,000
Other income                                5,000                --           58,000            63,000
                                      -----------       -----------      -----------       -----------
(Loss) income from continuing
    operations before income taxes    ($2,407,000)      $   337,000      ($1,077,000)       (3,147,000)
                                      ===========       ===========      ===========       -----------

Income tax benefit                                                                             893,000
                                                                                           -----------

Loss from continuing operations                                                             ($2,254,000)
                                                                                           ===========


                              FOR THE THREE MONTHS
                             ENDED OCTOBER 31, 2004



                                        Telecom
                                     Infrastructure   Nutraceutical(1)
                                        Services         Products           Other          Consolidated
                                      -----------       -----------      -----------       -----------
                                                                               
Net sales                             $ 2,083,000       $ 2,767,000      $        --       $ 4,850,000
Cost of goods sold                      1,658,000         1,825,000               --         3,483,000
                                      -----------       -----------      -----------       -----------
     Gross profit                         425,000           942,000               --         1,367,000

Selling, general and administrative
      expenses                            452,000           580,000         (481,000)        1,513,000
Impairment loss                                --                --               --                --
                                      -----------       -----------      -----------       -----------

Income (loss) from operations             (27,000)          362,000         (481,000)         (146,000)
Interest expense                            9,000            25,000               --            34,000
Other income                                   --                --            8,000             8,000
                                      -----------       -----------      -----------       -----------
(Loss) income from continuing
    operations before income taxes    ($   36,000)      $   337,000      ($  473,000)         (172,000)
                                      ===========       ===========      ===========
Income tax benefit                                                                              29,000
                                                                                           -----------

Loss from continuing operations                                                            $  (143,000)
                                                                                           ===========


(1) Operating results of VLI are included since date of acquisition,  August 31,
    2004.


                                       15


NOTE 11 - CLAIM BY WESTERN FILTER CORPORATION

During the three months ended October 31, 2004,  WFC delivered  notification  to
the Company  asserting that the Company  breached  certain  representations  and
warranties under the Stock Purchase Agreement.  WFC asserts damages in excess of
the $300,000  escrow which is being held by a third party in connection with the
Stock Purchase Agreement.

The Company has reviewed WFC's claim and believes that  substantially all of the
claims are without merit. The Company will vigorously contest WFC's claim.

During the three months ended October 31, 2004, the Company  recorded an accrual
for a loss related to this matter of $150,000 for losses  related to WFC's claim
that it considers to be probable and that can be reasonably estimated.  Although
the ultimate  amount of liability at October 31, 2004, that may result from this
matter for which the Company has recorded an accrual is not  ascertainable,  the
Company believes that any amounts  exceeding the  aforementioned  accrual should
not  materially  affect  the  Company's  financial  condition.  It is  possible,
however,  that the ultimate resolution of WFC's claim could result in a material
adverse effect on the Company's results of operations for a particular reporting
period.

NOTE 12 - RESTATEMENT OF QUARTERLY RESULTS

On March 11, 2004, we determined  that there was an error in the calculation and
classification  of  the  deferred  income  tax  liability  associated  with  the
identifiable  intangible  assets  recorded  in the  purchase  accounting  of our
acquisition  of SMC.  The error  resulted in the  overstatement  of the customer
contractual relationships,  trade name and the deferred income tax liability and
the  understatement  of goodwill.  The  consolidated  financial  statements  and
accompanying  notes for the three and nine months ended  October 31, 2003,  have
been restated to correct this error.  The following table  represents the impact
of the restatement on the consolidated financial statements.

                                                 AS REPORTED     AS RESTATED
                                                 THREE MONTHS    THREE MONTHS
                                                    ENDED            ENDED
                                              OCTOBER 31, 2003  OCTOBER 31, 2003
                                              ----------------  ----------------
Selling, general and administrative               $ 690,000       $ 652,000
Operating (loss) income                           $ 265,000       $ 303,000
Pretax income (loss) from continuing
      operations                                  $ 257,000       $ 295,000
Income tax benefit                                ($ 40,000)      ($ 25,000)
Income (loss) from continuing operations          $ 297,000       $ 320,000
Net income (loss)                                 ($ 54,000)      ($ 31,000)
Earnings Per Share:
   Basic earnings per share from continuing
    operations                                    $    0.17       $    0.18
   Basic net loss per common share                ($   0.03)      ($   0.02)

Diluted earnings per share from continuing
    operations                                    $    0.16       $    0.18
   Diluted net loss per common share              ($   0.03)      ($   0.02)


                                       16


                                                 AS REPORTED      AS RESTATED
                                                 NINE MONTHS      NINE MONTHS
                                                    ENDED            ENDED
                                              OCTOBER 31, 2003  OCTOBER 31, 2003
                                              ----------------  ----------------
Selling, general and administrative               $ 992,000       $ 954,000
Operating (loss) income                           $  63,000       $ 101,000
Pretax income (loss) from continuing
    operations                                    $  78,000       $ 116,000
Income tax benefit                                ($ 40,000)      ($ 25,000)
Income (loss) from continuing operations          $ 118,000       $ 141,000
Net income (loss)                                 ($456,000)      ($433,000)

Earnings Per Share:
   Basic earnings per share from continuing
    operations                                    $    0.09       $    0.10
   Basic net loss per common share                ($   0.33)      ($   0.32)
   Diluted earnings per share from continuing
    operations                                    $    0.09       $    0.10
   Diluted net loss per common share              ($   0.33)      ($   0.32)


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

This Form 10-QSB contains certain forward-looking  statements within the meaning
of Section 21E of the  Securities  Exchange Act of 1934,  as amended,  which are
intended  to be covered by the safe harbor  created  thereby.  These  statements
relate  to  future  events  or  our  future  financial  performance,   including
statements relating to our products,  customers,  suppliers, business prospects,
financings,  investments  and effects of  acquisitions.  In some cases,  forward
looking  statements  can be identified  by  terminology  such as "may,"  "will,"
"should,"  "expect,"  "anticipate,"  "intend,"  "plan,"  "believe,"  "estimate,"
"potential,"  or  "continue,"  the  negative of these terms or other  comparable
terminology.  These  statements  involve a number  of risks  and  uncertainties,
including  preliminary  information;  the effects of future  acquisitions and/or
investments;  competitive factors;  business and economic conditions  generally;
changes in government  regulations and policies, our dependence upon third-party
suppliers;   continued   acceptance   of  our   products  in  the   marketplace;
technological changes; and other risks and uncertainties that could cause actual
events or results to differ materially from any forward-looking statements.

GENERAL

We conduct  our  operations  through  our wholly  owned  subsidiaries,  Vitarich
Laboratories, Inc., (VLI) which we acquired in August 2004 and Southern Maryland
Cable,  Inc.  (SMC) that we  acquired  in July 2003.  Through  VLI,  the Company
develops,   manufactures  and  distributes  premium   nutritional   supplements,
whole-food  dietary  supplements  and personal  care  products.  Through SMC, we
provide telecommunications infrastructure services including project management,
construction and maintenance to the Federal Government,  telecommunications  and
broadband service providers as well as electric utilities.

We were  organized as a Delaware  corporation  in May 1961. On October 23, 2003,
our shareholders approved a plan providing for the internal restructuring of the
Company  whereby  we became a holding  company,  and our  operating  assets  and
liabilities   relating  to  our  Puroflow   business  were   transferred   to  a
newly-formed,  wholly owned subsidiary.  The subsidiary then changed its name to
"Puroflow  Incorporated"  and we changed our name from Puroflow  Incorporated to


                                       17


"Argan,  Inc." At the time of the  transfer,  we also held SMC as our only other
wholly owned operating subsidiary.

On October 28,  2004,  the Company  entered into a letter of intent with Vitamin
Research  Products,  Inc. ("VRP") to acquire all of the common stock of VRP. The
consummation  of the  transaction  is  contingent  upon  the  completion  of the
Company's due diligence,  the signing of definitive purchase and sale agreement,
approval of both companies' board of directors and other conditions.

On  October  31,  2003,  we  completed  the  sale of  Puroflow  Incorporated  (a
wholly-owned  subsidiary) to Western Filter  Corporation (WFC) for approximately
$3.5  million  in cash,  of which  $300,000  is held in  escrow  for one year to
indemnify WFC from losses  resulting  from a breach of the  representations  and
warranties  made by us in  connection  with that sale.  During the three  months
ended October 31, 2004, WFC delivered notification to the Company asserting that
the Company  breached  certain  representations  and warranties  under the Stock
Purchase  Agreement.  WFC asserts damages in excess of the $300,000 escrow which
is being held by a third party.

The  Company  has  reviewed  WFC's  claim  and  believes  that  the  claims  are
substantially  without merit. The Company will vigorously  contest WFC's claims.
During the three months ended October 31, 2004, the Company  recorded an accrual
for loss  related to this matter of $150,000  with  respect to this claim.  (See
Note 11 to the Company's financial statements for further information.)

During the nine months ended October 31, 2004,  we  determined  that both events
and changes in circumstances with respect to SMC's business climate would have a
significant  effect on our future  estimated cash flows.  During the nine months
ended  October  31,  2004,  SMC had a  customer  contract  terminated  which had
historically  provided  positive  margins  and  cash  flows.  In  addition,  SMC
experienced  revenue levels well below expectations for its largest fixed priced
contract customer.  As a consequence,  SMC has reduced its future expectation of
cash flows. In connection with the foregoing,  we recorded an impairment  charge
totaling  $1,942,000  during the nine months ended  October 31, 2004  ($740,000,
$456,000 and $746,000,  respectively,  to Goodwill,  Trade Name and  Contractual
Customer  Relationships).  We believe that the foregoing  events will  adversely
affect SMC's revenue, gross margin, net income and cash flow for the foreseeable
future.

HOLDING COMPANY STRUCTURE

We intend to make additional acquisitions and/or investments.  We intend to have
more than one  industrial  focus and to  identify  those  companies  that are in
industries  with  significant  potential to grow  profitably both internally and
through  acquisitions.  We  expect  that  companies  acquired  in each of  these
industrial groups will be held in separate subsidiaries that will be operated in
a manner that best provides cashflow and value for the Company.

We are a holding  company with no operations  other than our  investments in SMC
and VLI.  At October  31,  2004,  there  were no  restrictions  with  respect to
dividends or other payments from VLI and SMC to AI.

NUTRITIONAL PRODUCTS

We are dedicated to the research,  development,  manufacture and distribution of
premium  nutritional  supplements,  whole-food dietary  supplements and personal
care products.  Several have garnered honors including the National  Nutritional
Foods Association's  prestigious People's Choice Awards for best products of the
year in its respective category.


                                       18


We provide nutrient-dense,  super-food  concentrates,  vitamins and supplements.
Our customers  include  health food store chains,  mass  merchandisers,  network
marketing companies, pharmacies and major retailers.

We intend to enhance our position in the fast growing global nutrition  industry
through our innovative product development and research. We believe that we will
be able to expand our  distribution  channels by  providing  continuous  quality
assurance and by focusing on timely delivery of superior nutraceutical products.

TELECOM INFRASTRUCTURE SERVICES

We  currently  provide  inside  plant,  premise  wiring  services to the Federal
Government  and have  plans to expand  that  work to  commercial  customers  who
regularly   need  upgrades  in  their  premise  wiring  systems  to  accommodate
improvements in security, telecommunications and network capabilities.

Despite the recent  slowdown by our primary fixed priced contract  customer,  we
continue to participate in the expansion of the  telecommunications  industry by
working  with various  telecommunications  providers.  We are actively  pursuing
contracts  with a wide variety of  telecommunication  providers  and others.  We
provide  maintenance  and upgrade  services for their outside plant systems that
increase the capacity of existing infrastructure.  We also provide outside plant
services to the power industry by providing  maintenance and upgrade services to
utilities.

We intend to emphasize our high quality  reputation,  outstanding  customer base
and highly  motivated  work  force in  competing  for  larger  and more  diverse
contracts.  We  believe  that our high  quality  and  well  maintained  fleet of
vehicles  and  construction   machinery  and  equipment  is  essential  to  meet
customers'  needs for high  quality and on-time  service.  We are  committed  to
investing in our repair and maintenance capabilities to maintain the quality and
life of our  equipment.  Additionally,  we invest  annually in new  vehicles and
equipment.   We  further   intend  to  seek   acquisitions   to  evolve  into  a
geographically diverse telecom and utility infrastructure services entity with a
reputation for high quality and on-time performance.

CRITICAL ACCOUNTING POLICIES

Management is required to make judgments,  assumptions and estimates that affect
the  amounts  reported  when  we  prepare   financial   statements  and  related
disclosures in conformity with generally accepted accounting principles.  Note 1
contained in the Company's  consolidated financial statements for the year ended
January 31, 2004  included in the  Company's  Annual  Report  contained  in Form
10-KSB,  as filed with the  Securities  and Exchange  Commission  describes  the
significant  accounting  policies  and methods  used in the  preparation  of our
consolidated  financial  statements.  Estimates are used for, but not limited to
our  accounting  for  revenue  recognition,  allowance  for  doubtful  accounts,
long-lived  assets and deferred  income taxes.  Actual results could differ from
these  estimates.  The  following  critical  accounting  policies  are  impacted
significantly by judgments, assumptions and estimates used in the preparation of
our consolidated financial statements.

REVENUE RECOGNITION

Vitarich Laboratories, Inc.

We manufacture  products for our customers  based on their orders.  We typically
ship the orders  immediately after production  keeping relatively little on-hand
as finished goods inventory.  We recognize  customer sales at the time title and
the risks and rewards of  ownership  passes to our  customer.  Cost of goods and
finished goods  inventory sold include raw materials and direct labor as well as
other direct costs combined with allocations of indirect operational costs.


                                       19


Southern Maryland Cable, Inc.

We generate revenue under various arrangements,  including contracts under which
revenue is determined on a fixed price basis and on a time and materials  basis.
Revenues  from time and  materials  contracts  are  recognized  when the related
service is  provided  to the  customer.  Revenues  from fixed  price  contracts,
including a portion of estimated profit, is recognized as services are provided,
based on costs incurred and estimated  total  contract costs in accordance  with
Statement of Position 81-1,  Accounting for Performance of Construction Type and
Certain Production-Type Contracts, using the percentage of completion method.

The timing of billing to customers  varies  based on  individual  contracts  and
often  differs  from the period of revenue  recognition.  Estimated  earnings in
excess of billings and billings in excess of estimated earnings totaled $306,000
and $14,000, respectively, at October 31, 2004.

Contract  costs are recorded  when  incurred and include  direct labor and other
direct costs combined with allocations of operational indirect costs. Management
periodically  reviews the costs incurred and revenue  recognized  from contracts
and adjusts recognized revenue to reflect current  expectations.  Provisions for
estimated  losses on incomplete  contracts are provided in full in the period in
which such losses become known.

IMPAIRMENT OF LONG-LIVED ASSETS

Long-lived   assets,   consisting   primarily  of  property  and  equipment  and
finite-lived  intangible  assets are reviewed for impairment  whenever events or
changes in  circumstances  indicate that the carrying  amount should be assessed
pursuant  to SFAS  No.  144,  "Accounting  for the  Impairment  or  Disposal  of
Long-Lived  Assets." We determine  impairment by comparing the carrying value of
these long-lived assets to the undiscounted future cash flows expected to result
from the use of these  assets.  In the  event we  determine  that an  impairment
exists,  a loss is  recognized  based on the amount by which the carrying  value
exceeds the fair value of the assets,  which is  generally  determined  by using
valuation  techniques  such as the discounted  present value of expected  future
cash flows, appraisals, or other pricing models as appropriate.

IMPAIRMENT OF GOODWILL AND TRADE NAME

We periodically  evaluate the net realizable value of intangible  assets relying
on a number of factors including operating results,  economic  projections,  and
anticipated cash flows. In connection with our acquisition of SMC, the excess of
cost over the net amounts  assigned to tangible  assets acquired and liabilities
assumed was allocated to goodwill and intangible  assets  recognized  separately
such as Trade Name and Contractual Customer Relationships.

In  accordance  with SFAS No. 142, we will  conduct  annually  during our fiscal
fourth  quarter,  a  review  of our  goodwill  and  intangible  assets  with  an
indefinite  useful life to determine  whether their carrying value exceeds their
fair  market  value.  Should  this be the  case,  a  detailed  analysis  will be
performed to determine if the goodwill and other intangible assets are impaired.
We  will  review  the  finite  intangible  assets  when  events  or  changes  in
circumstances indicate that the carrying amount may not be recovered.

We will test for impairment of Goodwill and indefinite lived  intangible  assets
more  frequently if events or changes in  circumstances  indicate that the asset
might be impaired.

During the nine months ended October 31, 2004, we recognized  that an impairment
existed with respect to our goodwill,  contractual  customer  relationships  and
trade name.  (See further  discussion of our results of operations  for the nine
months ended October 31, 2004.)


                                       20


CONTRACTUAL CUSTOMER RELATIONSHIPS ("CCR'S")

The fair value of the Contractual Customer  Relationships (CCR's) was determined
at the time of the  acquisition  of SMC by  discounting  the cash flows expected
from SMC's  continued  relationships  with three  customers - General  Dynamics,
Verizon Communications and Southern Maryland Electric Cooperative. Expected cash
flows were based on  historical  levels,  current and  anticipated  projects and
general economic  conditions.  In some cases, the estimates of future cash flows
reflect  periods  beyond those of the current  contracts in place.  The expected
cash flows were  discounted  based on a rate that reflects the perceived risk of
the CCR's,  the estimated  weighted average cost of capital and SMC's asset mix.
We are  amortizing  the CCR's over a seven year weighted  average life given the
long standing relationship SMC has with SMECO.

During the nine months ended October 31, 2004, we recognized  that an impairment
existed with respect to our goodwill,  contractual  customer  relationships  and
trade name.  (See further  discussion of our results of operations  for the nine
months ended October 31, 2004.)

TRADE NAME

The fair value of the SMC Trade Name was estimated  using a  relief-from-royalty
methodology. We determined that the useful life of the Trade Name was indefinite
since it is expected to contribute  directly to future cash flows in perpetuity.
The Company has also considered the effects of demand and competition  including
its customer base. While SMC is not a nationally  recognized Trade Name, it is a
regionally recognized name in Maryland and the mid-Atlantic region.

Using the relief-from-royalty method described above, we test the Trade Name for
impairment  annually in our fiscal  fourth  quarter  and on an interim  basis if
events or changes in circumstances  between annual tests indicate the Trade Name
might be impaired.

During the nine months ended October 31, 2004, we recognized  that an impairment
existed with respect to our goodwill,  contractual  customer  relationships  and
trade name.  (See further  discussion of our results of operations  for the nine
months ended October 31, 2004.)

PROPRIETARY FORMULAS

The Fair Value of the Proprietary  Formulas (PF's) was determined at the time of
the  acquisition of VLI by discounting  the cash flows expected from  developed,
formulations based on relative  technology  contribution and estimates regarding
product  lifecycle and development  costs and time. The expected cash flows were
discounted  based on a rate that  reflects the perceived  risk of the PF's,  the
estimated  weighted  average  cost  of  capital  and  VLI's  asset  mix.  We are
amortizing  the PF's over a three year life based on the estimated  contributory
life of the proprietary  formulations  utilizing  estimated  historical  product
lifecycles and changes in technology.

NON-CONTRACTUAL CUSTOMER RELATIONSHIPS

The  fair  value  of the  Non-Contractual  Customer  Relationships  (NCR's)  was
determined at the time of acquisition  of VLI by discounting  the net cash flows
expected from existing  customer  revenues.  Although VLI does not operate using
long-term  contracts,  historical  experience  indicates that  customers  repeat
orders  due to the  costs  associated  with  changing  suppliers.  VLI has had a
relationship  of five  years  or more  with  most of its  currently  significant
customers. The expected cash flows were discounted based on a rate that reflects
the perceived risk of the NCR's, the estimated  weighted average cost of capital


                                       21


and VLI's asset mix. We are  amortizing the NCR's over a five year life based on
the length of VLI's significant customer relationships.

NON-COMPETE AGREEMENT

The fair value of the Non-Compete  Agreement (NCA) was determined at the time of
acquisition  of VLI by  discounting  the  estimated  reduction in the cash flows
expected if one key employee, the former sole shareholder of VLI, were to leave.
The key employee  signed a  non-compete  clause  prohibiting  the employee  from
competing  directly or indirectly  for five years.  The  estimated  reduced cash
flows were  discounted  based on a rate that reflects the perceived  risk of the
NCA, the estimated  weighted average cost of capital and VLI's asset mix. We are
amortizing the NCA over five years, the length of the non-compete agreement.

DEFERRED TAX ASSETS AND LIABILITIES

We account for income taxes under the asset and liability  method.  The approach
requires the recognition of deferred tax assets and liabilities for the expected
future tax  consequences of temporary  differences  between the carrying amounts
and the tax basis of assets and liabilities. Developing our provision for income
taxes  requires  significant  judgment and expertise in Federal and state income
tax laws,  regulations and strategies,  including the  determination of deferred
tax assets and liabilities and, if necessary,  any valuation allowances that may
be required for deferred tax assets.

RECENTLY ISSUES ACCOUNTING PRONOUNCEMENTS

In November 2004,  Statement of Financial  Accounting Standards ("SFAS") No. 151
"Inventory  Costs - an amendment of ARB No. 43, Chapter 4" was issued.  SFAS No.
151 amends the  guidance  in ARB No. 43,  Chapter  4,  "Inventory  Pricing,"  to
clarify the accounting for abnormal amounts of idle facility  expense,  freight,
handling costs and wasted material (spoilage). Paragraph 5 of ARB 43, Chapter 4,
previously  stated that "under some  circumstances,  items such as idle facility
expense,  excessive  spoilage,  double freight,  and rehandling  costs may be so
abnormal as to require  treatment as current  period  charges."  This  statement
requires that those items be recognized as current period charges  regardless of
whether they meet the criterion of "so  abnormal." In addition,  this  statement
requires  that  allocation  of  fixed  production  overheads  to  the  costs  of
conversion be based on the normal  capacity of the  production  facilities.  The
Company will adopt the  provisions of SFAS No. 151 in its fiscal year 2006.  The
Company does not expect the  adoption of SFAS No. 151 to have a material  impact
on its financial statements.

SALE OF MANUFACTURING OPERATIONS

On  October  31,  2003,  as part of our plan to  reallocate  our  capital to our
acquisition  program,  we sold PI to  WFC.  The  sales  price  of  approximately
$3,500,000  was  satisfied in cash of which  $300,000 is being held in escrow to
indemnify WFC from any damages  resulting from a breach of  representations  and
warranties  under the Stock  Purchase  Agreement.  During the three months ended
October 31, 2004, WFC asserted that the Company breached certain representations
and warranties under the Stock Purchase Agreement.  (See Note 11.) We recognized
a gain on sale of approximately  $167,000,  net of income taxes of $506,000.  We
utilized  net  operating  losses  to offset  the gain on sale and thus,  have no
current tax liability in connection with the sale. The $506,000 is the amount of
the deferred tax assets at the date of sale related to Puroflow  (which has been
sold).  In  accordance  with SFAS No.  144  "Accounting  for the  Impairment  or
Disposal of  Long-Lived  Assets," we classified  the operating  results of PI as
discontinued operations in the accompanying statements of operations.


                                       22


The results of the discontinued operations are as follows:



                                                     THREE MONTHS                NINE MONTHS
                                                         ENDED                      ENDED
                                                   OCTOBER 31, 2003           OCTOBER 31, 2003
                                                 -----------------------    ----------------------
                                                                                
Net sales                                                   $1,447,000                $5,050,000
Cost of goods sold                                           1,317,000                 3,834,000
                                                 -----------------------    ----------------------
Gross profit                                                   130,000                 1,216,000
Selling, general and administrative expenses                   645,000                 1,701,000
                                                 -----------------------    ----------------------
Operating loss from discontinued operations                   (515,000)                 (485,000)
Other expense                                                   (3,000)                   11,000
                                                 -----------------------    ----------------------
Loss from discontinued operations before
      income taxes                                            (518,000)                 (496,000)
Income tax provision                                           --                        245,000
                                                 -----------------------    ----------------------
Loss from discontinued operations                           ($ 518,000)               ($ 741,000)
                                                 =======================    ======================


ACQUISITION OF VLI

On August 31,  2004,  pursuant to an Agreement  and Plan of Merger,  the Company
acquired Vitarich  Laboratories,  Inc. (Vitarich) by way of a merger of Vitarich
with and into a wholly-owned  subsidiary of the Company  (VLI),  with VLI as the
surviving company of the Merger. Vitarich (now VLI) is a developer, manufacturer
and  distributor  of  premium   nutritional   supplements,   wholefood   dietary
supplements and personal care products.

Pursuant to the merger agreement, the Company paid Kevin J. Thomas (Thomas), the
former  shareholder  of  Vitarich,   initial  consideration  consisting  of  (i)
$6,050,000 in cash (the Initial Cash Consideration);  and (ii) 825,000 shares of
the  Company's  common stock which was valued at  $5,132,000  (the Initial Stock
Consideration),  subject to possible  downward  adjustment in the event that the
net worth of Vitarich as of the closing date is less than $1,200,000.

The  merger  agreement  further  provides  that,  in  addition  to  the  initial
consideration  paid  at  closing,   the  Company  shall  pay  Thomas  additional
consideration equal to (a) 5.5 times the Adjusted EBITDA of Vitarich (as defined
in the merger agreement) for the 12 months ended February 28, 2005, (b) less the
initial consideration paid at closing (provided, however, that in no event shall
the additional consideration be less than zero or require repayment by Thomas of
any portion of the  initial  consideration  paid at  closing).  Such  additional
consideration  shall be paid 50% in cash and 50% through  issuance of additional
common stock of the Company.

The merger  agreement  also  provides  that, if between the closing date and the
additional consideration payment date (which is expected to be on or before June
1, 2005), the Company raises additional capital by issuance of stock pursuant to
a public  or  private  offering  for a price  less than  $7.75  per  share  (the
Additional  Capital  Subscription  Price),  then the  number  of  shares  of the
Company's  common stock issued to Thomas as initial  consideration in the merger
shall be adjusted  to the number of shares of the  Company's  common  stock that
would have been  issued at the closing of the merger had the value of each share
of the Company's common stock been the Additional Capital Subscription Price.


                                       23


In connection with the merger, the Company assumed approximately $1.6 million of
Vitarich indebtedness (including  approximately $1.1 million of equipment leases
and working  capital  credit lines and  approximately  $507,000  that was due to
Thomas by  Vitarich  at the time of the  merger)  as well as  Vitarich  accounts
payable and accrued liabilities.  The Company also assumed certain real property
leases and other  obligations  of Vitarich in  connection  with the merger.  The
Company  paid off the  $507,000  that was due to  Thomas at the  closing  of the
merger and paid off  approximately  $714,000 of the assumed equipment leases and
working capital credit lines following the closing of the merger.

In  connection  with  the  merger,   the  Company  and  Thomas  entered  into  a
registration  rights agreement,  pursuant to which the Company agreed to use its
best efforts to file a  registration  statement  with the  Commission  under the
Securities Act of 1933 to effect the registration of the shares of the Company's
common stock  issued in the merger;  VLI and Thomas  entered into an  employment
agreement, pursuant to which VLI agreed to employ Thomas as its Senior Operating
Executive  for an  initial  term of 3 years,  subject  to  successive  automatic
one-year  renewal  terms after the initial  term unless  either  party  provides
notice of its  election  not to renew;  and the  Company  entered  into a supply
agreement  with a supply  company owned by Thomas,  pursuant to which the supply
company committed to sell to the Company,  and the Company committed to purchase
on an as-needed  basis,  certain organic  agriculture  products  produced by the
supply company.

ACQUISITION OF SOUTHERN MARYLAND CABLE, INC.

On July 17,  2003,  we  acquired  all of the common  stock of SMC, a provider of
telecommunications   and  other   infrastructure   services   including  project
management,   construction   and   maintenance   to  the   Federal   Government,
telecommunications  and  broadband  service  providers,   as  well  as  electric
utilities.

The results of operations of SMC are included in the consolidated results of the
Company from July 17, 2003, the date of the acquisition.  The estimated purchase
price  was   approximately   $3.8  million  in  cash,  plus  the  assumption  of
approximately $971,000 in debt.

We accounted for the  acquisition of SMC using the purchase method of accounting
whereby the excess of cost over the net amounts  assigned to assets acquired and
liabilities  assumed was  allocated to goodwill and  intangible  assets based on
their  estimated fair values.  Such  intangible  assets  include  $1,600,000 and
$680,000 allocated to Contractual Customer Relationships ("CCR") and Trade Name,
respectively,  and  $1,680,000  to Goodwill.  We are  amortizing  the CCR over a
weighted  average life of seven years.  The Trade Name was determined to have an
indefinite useful life and is not being amortized.

During the nine months ended October 31, 2004, we recorded impairment losses for
goodwill and intangible assets which were acquired in the acquisition. (See Note
5 and the further  discussion of our results of  operations  for the nine months
ended October 31, 2004).

PRO FORMA RESULTS OF OPERATIONS  FOR THE THREE AND NINE MONTHS ENDED OCTOBER 31,
2004  COMPARED TO PRO FORMA  RESULTS FOR THE THREE AND NINE MONTHS ENDED OCTOBER
31, 2003.

The following  summarizes  the pro forma results of our operations for the three
and nine months ended October 31, 2004 compared to the pro forma results for the
three and nine months ended October 31, 2003, as if the  acquisitions of VLI and
SMC were  completed on February 1, 2003.  The unaudited pro forma  statements of
operations  do  not  include  the  operating  results  of  PI  which  have  been
reclassified as discontinued operations in the condensed consolidated statements
of  operations  (see Note 6). The  unaudited  statements  of  operations  do not
purport to be  indicative  of the results that would have actually been obtained


                                       24


if the  aforementioned  acquisitions and disposition had occurred on February 1,
2003,  or that may be obtained in the future.  VLI and SMC  previously  reported
their  results of  operations  using a calendar  year-end.  No  material  events
occurred  subsequent to these reporting periods that would require adjustment to
our unaudited pro forma results in the pro forma statements of operations.



                                                     THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                         OCTOBER 31                           OCTOBER 31
Pro forma Statements of Operations                2004               2003               2004               2003
                                                  ----               ----               ----               ----
                                               (Pro Forma)        (Pro Forma)       (Pro Forma)        (Pro Forma)
                                                                                          
Net sales                                     $  6,202,000       $  7,765,000      $ 18,098,000       $ 18,124,000
    Cost of goods sold                           4,450,000          5,677,000        13,678,000         13,521,000
                                              ------------       ------------      ------------       ------------
    Gross profit                                 1,752,000          2,088,000         4,420,000          4,603,000
                                              ------------       ------------      ------------       ------------
Selling, general and
     administrative expenses                     1,716,000          1,451,000         4,938,000          4,068,000
Impairment loss                                         --                 --         1,942,000                 --
                                              ------------       ------------      ------------       ------------
(Loss) income from
     operations                                     36,000            637,000        (2,460,000)           535,000
Other expense                                       48,000             21,000            50,000             19,000
                                              ------------       ------------      ------------       ------------
(Loss) income from continuing operations
     before income taxes                           (12,000)           616,000        (2,510,000)           516,000
Income tax (benefit)
     provision                                      (5,000)           246,000          (714,000)           206,000
                                              ------------       ------------      ------------       ------------
(Loss) income from
     continuing operations                    ($     7,000)      $    370,000      ($ 1,796,000)      $    310,000
                                              ============       ============      ============       ============


Due to the aforementioned acquisitions of VLI and SMC and disposition of PI, the
Company has compared the pro forma results of operations of AI for the three and
nine months ended October 31, 2004 to AI's pro forma statement of operations for
the three and nine months ended October 31, 2003, as if the  acquisitions of VLI
and SMC occurred on February 1, 2003.  The  unaudited  pro forma  statements  of
operations  do  not  include  the  operating  results  of  PI  which  have  been
reclassified as discontinued operations in the condensed consolidated statements
of  operations  (see Note 6). The  unaudited  statements  of  operations  do not
purport to be  indicative  of the results that would have actually been obtained
if the  aforementioned  acquisitions and disposition had occurred on February 1,
2003,  or that may be obtained in the future.  VLI and SMC  previously  reported
their  results of  operations  using a calendar  year-end.  No  material  events
occurred  subsequent to these reporting periods that would require adjustment to
our unaudited pro forma results in the pro forma statement of operations.

PRO FORMA  RESULTS OF  OPERATIONS  FOR THE THREE MONTHS  ENDED  OCTOBER 31, 2004
COMPARED TO THE THREE MONTHS ENDED OCTOBER 31, 2003

PRO FORMA NET SALES

AI, through its wholly owned  subsidiaries  VLI and SMC, had pro forma net sales
of $6,202,000  for the three months ended October 31, 2004 compared to pro forma
net sales of  $7,765,000  for the three  months  ended  October  31,  2003.  The
decrease of  $1,563,000  or 20% is due  primarily  to the  decrease in volume of
infrastructure services provided to an SMC customer under fixed-priced contracts
which was offset,  in part,  by  increased  volumes of services  rendered  under
unit-priced contracts.


                                       25


PRO FORMA COST OF GOODS SOLD

For the three  months ended  October 31, 2004,  pro forma cost of goods sold was
$4,450,000  or 72% of pro forma net sales  compared to  $5,677,000 or 73% of pro
forma net sales for the three months ended October 31, 2003.  Decreased costs as
a  percent  of net  sales  is due to  improved  operating  margins  at VLI  from
favorable  customer  pricing  which  offset  inefficiencies  experienced  as the
Company's  volume under and number of  fixed-priced  contracts at SMC  decreased
during the three months ended October 31, 2004.

PRO FORMA SELLING GENERAL AND ADMINISTRATIVE EXPENSES
Pro forma selling, general and administrative expenses were $1,716,000 or 28% of
pro forma net sales for the three  months  ended  October 31,  2004  compared to
$1,451,000  or 19% of pro forma net sales for the three months ended October 31,
2003.  The  increase of $265,000 was due  primarily to the WFC claim  accrued at
$150,000 and to general and  administrative  expenses incurred for the corporate
management team and efforts on expansion into the nutraceutical industry.

PRO FORMA OTHER EXPENSE, NET

We had pro forma  other  expense,  net of  $48,000  for the three  months  ended
October 31, 2004  compared  to pro forma other  expense,  net of $21,000 for the
three months ended October 31, 2003.

PRO FORMA INCOME TAXES

AI's pro forma tax benefit  was $5,000 for the three  months  ended  October 31,
2004  compared to pro forma tax  provision of $246,000 at October 31,  2003.  AI
used a 40% pro forma tax rate.

PRO FORMA  RESULTS OF  OPERATIONS  FOR THE NINE  MONTHS  ENDED  OCTOBER 31, 2004
COMPARED TO NINE MONTHS ENDED OCTOBER 31, 2003

We compare the pro forma  results of our  operations  for the nine months  ended
October 31, 2004 to pro forma  results  for the nine  months  ended  October 31,
2003, as if the  acquisitions of VLI and SMC were completed on February 1, 2003.
(See the table on page 25.)

PRO FORMA NET SALES

AI, through its wholly owned subsidiaries,  VLI and SMC, had pro forma net sales
of $18,098,000  for the nine months ended October 31, 2004 compared to pro forma
net sales of  $18,124,000  for the nine  months  ended  October  31,  2003.  SMC
experienced  a decrease of $2.8  million in net sales which was offset by a $2.8
million increase in VLI's net sales.

PRO FORMA COST OF GOODS SOLD
For the nine months  ended  October 31,  2004,  pro forma cost of goods sold was
$13,678,000  or 76% of net sales compared to $13,521,000 or 75% of pro forma net
sales for the nine months ended October 31, 2003. VLI  experienced a decrease in
cost of goods  sold  percentage  from  73% to 71% due to  favorable  pricing  to
customers which offset, in part, SMC's negative performance.

PRO FORMA SELLING GENERAL AND ADMINISTRATIVE EXPENSES

Pro forma selling, general and administrative expenses were $4,938,000 or 27% of
pro forma net sales for the nine  months  ended  October  31,  2004  compared to
$4,068,000  or 22% of pro forma net sales for the nine months ended  October 31,
2003, an increase of $870,000.  General and administrative expenses incurred for
general  corporate  expenses and for the  corporate  management  team's  efforts
focused on expansion into the nutraceutical industry contributed to the increase
as well as the $150,000 which AI accrued for the WFC claim.  The management team
was in place for nine months in 2004 compared to six months in 2003.


                                       26


IMPAIRMENT OF GOODWILL AND INTANGIBLES

During the nine months ended October 31, 2004, the Company  determined that both
events and changes in  circumstances  with respect to its business climate would
have  significant  effect on its future  estimated  cash flows.  During the nine
months ended October 31, 2004, SMC had a customer contract  terminated which had
historically  provided  positive  margins  and  cash  flows.  In  addition,  SMC
experienced  revenue levels well below expectations for its largest fixed priced
contract customer. As a consequence,  SMC has reduced its future expectations of
cash flows. As a result of these events,  the Company believed that there was an
indication  that its  intangible  assets not  subject to  amortization  might be
impaired.  The Company  determined the fair value of its Goodwill and Trade Name
and  compared  it to its  respective  carrying  amounts.  The  carrying  amounts
exceeded the Goodwill  and Trade Name's  respective  fair values by $740,000 and
$456,000, respectively, which the Company recorded as an impairment loss for the
nine months ended October 31, 2004.

During the nine months ended October 31, 2004, the Company terminated a customer
contract.  The impact of the termination indicated that its Contractual Customer
Relationships  carrying  amount  was not  fully  recoverable.  Accordingly,  the
Company  determined  the fair value of the CCR's and compared it to its carrying
amount.  The  Company  recorded  an  impairment  loss of $746,000 as this is the
amount by which the CCR's carrying amount exceeded its fair value.

PRO FORMA OTHER EXPENSE, NET

We had pro forma other expense, net of $50,000 for the nine months ended October
31, 2004 compared to pro forma other expense, net of $19,000 for the nine months
ended October 31, 2003.


PRO FORMA INCOME TAX BENEFIT

AI's  effective  pro forma  income tax benefit  rate was 28% for the nine months
ended October 31, 2004. AI recorded $740,000 on an actual impairment of goodwill
for the nine  months  ended  October  31,  2004 which is treated as a  permanent
difference for income tax reporting  purposes.  We considered the aforementioned
permanent difference in AI's pro forma effective tax rate.

LIQUIDITY AND CAPITAL RESOURCES

At October  31,  2004 and  January  31,  2004,  the  Company  had  $185,000  and
$8,212,000  respectively  available in cash and cash  equivalents and short-term
investments.  On April 29,  2003,  the Company  completed a private  offering of
approximately  1,304,000  shares of common  stock at a price of $7.75 per share.
The net proceeds from the private placement aggregated approximately $9,635,000.
A portion of the proceeds were used in the acquisition of SMC and VLI.

On October 31, 2003, AI sold its subsidiary,  PI, to Western Filter  Corporation
(WFC).  The sales price of  approximately  $3,500,000  was  satisfied in cash of
which $300,000 is being held in escrow. (See Note 11.)

Net cash used in  operations  for the nine  months  ended  October  31, 2004 was
$2,236,000  compared  with $86,000 cash used in  operations  for the nine months
ended October 31, 2003. The decrease in cash provided by operations is primarily
due to the  reduced  performance  of  SMC's  revenue  resulting  in a loss  from
continuing operations.

Cash used in  investing  activities  was  $3,773,000  for the nine months  ended
October 31, 2004 due primarily to the  acquisition  of VLI for which the Company
redeemed short-term investments compared to cash used in investing activities of
$4,086,000  for the nine months  ended  October 31,  2003 due  primarily  to the
acquisition of SMC and the purchase of short-term investments.


                                       27


Net cash provided by financing activities was $982,000 for the nine months ended
October  31, 2004  compared to net cash  provided  by  financing  activities  of
$9,690,000 for the same period one year ago.  Proceeds from the expanded  credit
facility with Bank of America (Bank) were used to pay approximately  $714,000 of
the $1,091,000  paid in principal on credit lines as well as amounts owed to the
former  shareholder of VLI. The aforementioned  private placement  accounted for
$9,635,000 of the net cash provided from  financing  activities  during the nine
months ended October 31, 2003.

In August,  2003,  the Company  entered into a financing  arrangement  with Bank
aggregating  $2,950,000 in available  financing in two  facilities - a revolving
line of credit  with  $1,750,000  in  availability,  expiring  July 31, 2004 and
bearing  interest  at LIBOR  plus  2.75%,  and a three  year  term  note with an
original  outstanding balance of $1,200,000,  expiring July 31, 2006 and bearing
interest  at LIBOR  plus  2.95%.  The  proceeds  from the term note were used to
payoff the SMC lines of credit and for working  capital.  As of October 31, 2004
the Company had $700,000 outstanding under the term note.

In August 2004, in connection with its acquisition of VLI, the Company agreed to
amend the existing  financing  arrangement  with the Bank whereby the  revolving
line of credit was increased to $3.5 million in maximum  availability,  expiring
May 31,  2005.  Availability  on a monthly  basis  under the  revolving  line is
determined by reference to accounts  receivable and inventory on hand which meet
certain  Bank  criteria.  The  aforementioned  three  year term note  remains in
effect. The amended financing  arrangement  contains financial and non-financial
covenants  including  requiring the ratio of debt to pro forma  earnings  before
interest,  taxes,  depreciation and amortization  ("EBITDA") not exceed 2.5 to 1
(with the first  measurement  date being January 31, 2005) requiring a pro forma
fixed charge coverage ratio not less than 1.25 to 1 (with the first  measurement
date being January 31, 2005),  and requiring Bank consent for  acquisitions  and
divestitures.  The  Company  continues  to pledge the  majority of its assets to
secure the financing  arrangement.  The amended financing arrangement eliminates
certain previously existing covenants which had required the Company to maintain
certain  minimum  levels of  liquidity  and had required the Company to maintain
positive net income during the Company's fiscal quarters ended July 31, 2004 and
October 31, 2004. As of October 31, 2004, the Company had $2,569,000 outstanding
under the revolving line of credit.

Under the amended financing arrangement, the three year term note bears interest
at LIBOR plus 3.45% and the  revolving  line of credit  bears  interest at LIBOR
plus 3.25%.

Subsequent  to the sale of PI, the  Company  deposited  $300,000  as  additional
collateral  in a  restricted  cash  account  with the Bank.  Under  the  amended
financing   arrangement,   subject  to  the  successful  completion  of  a  bank
examination  of SMC's and VLI's  records,  the Bank has  agreed to  release  the
previously  restricted cash to the Company.  The company drew approximately $2.1
million in connection  with the  acquisition of VLI and for working  capital for
its  newly  acquired   business.   The  Company  paid  cash   consideration   of
approximately  $6.1 million in connection  with  acquisition of VLI. The Company
also used approximately $507,000 in cash following the merger to pay off amounts
due to the  former  stockholder  of VLI that  were  assumed  in the  merger  and
approximately  $700,000 in cash to pay down certain equipment leases and working
capital  lines of credit  that were  assumed in the  merger,  and  approximately


                                       28


$500,000  in cash to satisfy  certain  transaction  costs that were  incurred in
connection with the merger.

In connection with the Merger,  VLI assumed (in addition to the above items that
were paid down following the merger) certain obligations of Vitarich,  including
equipment leases totaling  approximately  $267,000 which have a weighted average
term to  maturity of  approximately  fifty-three  months and  require  aggregate
monthly  payments  of  approximately  $6,000;  real estate  leases  which have a
weighted average term of approximately  twenty-six  months and require aggregate
monthly payments of approximately $27,000. VLI also assumed accounts payable and
accrued liabilities of Vitarich in connection with the merger.

At  December  8,  2004,  the  Company  had  $184,000  available  in  cash,  cash
equivalents  and  short-term  investments.  The Company  also had  approximately
$600,000 available under its line of credit.

The  accompanying  financial  statements  have  been  prepared  on the  basis of
accounting  principles  applicable to a "going  concern," which assumes that the
Company  will  continue in  operation  for at least one year and will be able to
realize  its assets  and  discharge  its  liabilities  in the  normal  course of
operations.

The Company anticipates that it will be obligated to pay Thomas a portion of the
additional  consideration in cash in connection with the acquisition of VLI. The
additional  consideration will be determined based on the Adjusted EBITDA of VLI
(as defined in the merger  agreement)  for the twelve months ended  February 28,
2005. It is doubtful, at this time, that the Company has the financial resources
to pay the cash portion of the additional consideration when due in May 2005. In
addition, the Company's revolving line of credit with Bank of America expires on
May 31, 2005. AI will be working with Bank of America to renew its existing line
of credit and is actively pursuing alternative financing and has had discussions
with various third parties although no firm commitments have been obtained.

These financial statements do not reflect adjustments that would be necessary if
the  Company  were unable to continue  as a "going  concern."  While  management
believes  that the actions  already  taken or planned will provide the resources
necessary to meet its  obligations  under the merger  agreement to eliminate the
doubt about the validity of the "going  concern"  assumptions  used in preparing
these financial statements, there can be no assurance that these actions will be
successful.

 CUSTOMERS

During the nine months  ended  October 31,  2004,  we provided  nutritional  and
whole-food  supplements  as well as personal  care  products to customers in the
global  nutrition  industry and  services to  telecommunications  and  utilities
customers as well as to the Federal Government,  through a contract with General
Dynamics Corp. ("GD").  Certain of our more significant  customer  relationships
are  with  Southern  Maryland  Electrical   Cooperative   (SMECO),  GD,  TriVita
Corporation  (TVC),  Rob Ries Companies (RCC) and Verizon  Communications,  Inc.
(Verizon).  SMECO  accounted for  approximately  31% of  consolidated  net sales
during the nine months ended October 31, 2004.  GD accounted  for  approximately
15% of consolidated  net sales during the nine months ended October 31, 2004. GD
has substantially reduced its level on certain contracts under which it used SMC
as a subcontractor.  The Federal  Government,  through our contract with GD, has
been a major customer for two years.  TVC and RCC have been customers of VLI for
many years and accounted for 11% and 6% of  consolidated  net sales for the nine


                                       29


months  ended  October 31,  2004.  Verizon  accounted  for  approximately  5% of
consolidated  net sales during the nine months ended  October 31, 2004.  Verizon
has been a major customer of SMC for many years, but has indicated its intention
to decrease its volume of business  with us. In June 2004,  Verizon  advised SMC
that a  subcontract  that SMC had with Verizon  Federal  Systems (VFS) was being
terminated  because VFS was being  terminated  by its  customer.  An increase in
SMECO's  level of  business  for the twelve  months  ended  January  31, 2005 is
expected to partially offset the Verizon decrease.  Combined SMECO, GD, TVC, RCC
and Verizon accounted for approximately 68% of consolidated net sales during the
nine months ended October 31, 2004.

SEASONALITY

The Company's telecom  infrastructure  services  operations are expected to have
seasonally  weaker results in the first and fourth quarters of the year, and may
produce stronger  results in the second and third quarters.  This seasonality is
primarily  due to the effect of winter  weather on outside  plant  activities as
well as reduced  daylight  hours and  customer  budgetary  constraints.  Certain
customers tend to complete budgeted capital  expenditures  before the end of the
year, and postpone additional expenditures until the subsequent fiscal period.

ITEM 3.   CONTROLS AND PROCEDURES

The  Company  carried  out an  evaluation,  under the  supervision  and with the
participation  of the  Company's  Chief  Executive  Officer and Chief  Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure controls and procedures,  as of the end of the period covered by this
report.  Based upon this evaluation,  the Company's Chief Executive  Officer and
Chief Financial  Officer  concluded that the Company's  disclosure  controls and
procedures  were  effective  in timely  alerting  them to  material  information
required to be included in the Company's  periodic SEC reports.  There have been
no changes in the  Company's  internal  control over  financial  reporting  that
occurred  during the Company's  most recent fiscal  quarter that has  materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.

                                     PART II

                                OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

         None.

ITEM 2.  CHANGES IN SECURITIES AND SMALL BUSINESS ISSUER PURCHASES OF EQUITY

         None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None.

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

         None


                                       30


ITEM 5.  OTHER INFORMATION

         None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         a)   Exhibits:

              EXHIBIT NO.           TITLE
              -----------           -----

              Exhibit: 31.1         Certification  of Chief  Executive  Officer,
                                    pursuant   to  Rule   13a-14(c)   under  the
                                    Securities Exchange Act of 1934

              Exhibit: 31.2         Certification  of Chief  Financial  Officer,
                                    pursuant   to  Rule   13a-14(c)   under  the
                                    Securities Exchange Act of 1934

              Exhibit: 32.1         Certification  of Chief  Executive  Officer,
                                    pursuant to 18 U.S.C. Section 1350

              Exhibit: 32.2         Certification  of Chief  Financial  Officer,
                                    pursuant to 18 U.S.C. Section 1350


         b) Reports on Form 8-K:

         In a report on Form 8-K dated  August 31,  2004,  filed on September 7,
         2004, the Company  reported under Item 2.01  "Completion Of Acquisition
         Or Disposition  of Assets," Item 2.03  "Creation Of A Direct  Financial
         Obligation Or An Obligation Under An Off-Balance  Sheet  Arrangement Of
         The Registrant," Item 3.02 "Unregistered  Sales Of Equity  Securities,"
         Item 5.01 "Change In Control Of  Registrant"  and Item 9.01  "Financial
         Statements  And Exhibits,"  the  acquisition by the Company,  through a
         wholly owned subsidiary of Vitarich Laboratories,  Inc. for cash, stock
         and assumption of debt.

         The  Company  also  reported  under  Item  2.03  "Creation  Of A Direct
         Financial  Obligation  Or An  Obligation  Under  An  Off-Balance  Sheet
         Arrangement Of The Registrant" the amendment of its existing  financing
         arrangement with Bank of America, N.A.

         In a report on Form 8-K/A dated August 31, 2004, filed on September 17,
         2004, the Company  provided a more legible copy of the Merger Agreement
         when viewed on EDGAR in "html" format.



                                       31


                                   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.

                           ARGAN, INC.


December 13, 2004          By: /s/  Rainer Bosselmann
                               -------------------------------------------------
                               Rainer Bosselmann
                               Chairman of the Board and Chief Executive Officer





December 13, 2004          By: /s/  Arthur F. Trudel
                               -------------------------------------------------
                               Arthur F. Trudel
                               Chief Financial Officer



                                       32