10-Q 1 j0267401e10vq.txt UNI-MARTS, INC. UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-Q (MARK ONE) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JULY 3, 2003 ------------ [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO COMMISSION FILE NUMBER 1-11556 UNI-MARTS, INC. (Exact name of registrant as specified in its charter) DELAWARE 25-1311379 (State or other jurisdiction of (I.R.S. Employer Incorporation or organization) Identification No.) 477 EAST BEAVER AVENUE STATE COLLEGE, PA 16801-5690 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (814) 234-6000 ------------------------------------------------------------------------------- (Former name, former address and former fiscal year, if changed since last report) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [] Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes [ ] No [X] 7,190,895 Common Shares were outstanding at August 8, 2003. This Document Contains 29 Pages. -1- UNI-MARTS, INC. AND SUBSIDIARIES INDEX

PAGE(S) PART I - FINANCIAL INFORMATION Item 1. Financial Statements (Unaudited) Condensed Consolidated Balance Sheets - July 3, 2003 and September 30, 2002 3-4 Condensed Consolidated Statements of Operations - Quarter Ended and Three Quarters Ended July 3, 2003 and July 4, 2002 5 Condensed Consolidated Statements of Cash Flows - Three Quarters Ended July 3, 2003 and July 4, 2002 6-7 Notes to Condensed Consolidated Financial Statements 8-16 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 17-23 Item 3. Quantitative and Qualitative Disclosures about Market Risk 24 Item 4. Controls and Procedures 25-26 PART II - OTHER INFORMATION Item 6. Exhibits and Reports on Form 8-K 27 Signatures 28 Exhibit Index 29

-2- PART 1 - FINANCIAL INFORMATION ITEM 1 - FINANCIAL STATEMENTS UNI-MARTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS) (UNAUDITED)

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
S QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended January 2, 2003
£ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 1-11556
UNI-MARTS, INC.
(Exact name of registrant as specified in its charter)
	Delaware	25-1311379
	(State or other jurisdiction of	(I.R.S. Employer
	Incorporation or organization)	Identification No.)
	477 East Beaver Avenue
	State College, PA	16801-5690
	(Address of principal executive offices)	(Zip Code)
Registrant's telephone number, including area code (814) 234-6000
(Former name, former address and former fiscal year, if changed since last report.)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13
or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes S No £
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2
of the Act). Yes £ No S
7,139,292 Common Shares were outstanding at February 7, 2003.
This Document Contains 29 Pages.

(Continued) -3- UNI-MARTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) (CONTINUED) (UNAUDITED)

PAGE 2 UNI-MARTS, INC. AND SUBSIDIARIES
INDEX
PART I - FINANCIAL INFORMATION
		PAGE(S)
Item 1.	Financial Statements (Unaudited)
	Condensed Consolidated Balance Sheets -
	January 2, 2003 and September 30, 2002	3-4
	Condensed Consolidated Statements of Operations -
	Quarters Ended January 2, 2003 and January 3, 2002	5
	Condensed Consolidated Statements of Cash Flows -
	Quarters Ended January 2, 2003 and January 3, 2002	6-7
	Notes to Condensed Consolidated Financial Statements	8-16
Item 2.	Management's Discussion and Analysis of Financial
	Condition and Results of Operations	17-21
Item 3.	Quantitative and Qualitative Disclosures
	about Market Risk	22
Item 4.	Controls and Procedures	23-24
PART II - OTHER INFORMATION
Item 6.	Exhibits and Reports on Form 8-K	25
Signatures		26
Certifications		27-28
Exhibit Index		29

See notes to condensed consolidated financial statements -4- UNI-MARTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE DATA) (UNAUDITED)

~~PAGE~~QUARTER ENDED THREE QUARTERS ENDED JULY 3, JULY 4, JULY 3, JULY 4, 2003 2002 2003 2002 ------------ ------------ ------------ ------------ REVENUES: Merchandise sales $ 36,223 $ 36,074 $ 104,252 $ 104,072 Gasoline sales 38,741 32,418 109,233 84,671 Other income 341 411 1,095 1,212 ------------ ------------ ------------ ------------ 75,305 68,903 214,580 189,955 ------------ ------------ ------------ ------------ COSTS AND EXPENSES: Cost of sales 61,239 54,443 172,799 147,413 Selling 9,995 9,945 30,216 29,831 General and administrative 1,787 2,122 5,673 6,165 Depreciation and amortization 1,149 1,174 3,369 3,534 Interest 824 916 2,640 2,778 ------------ ------------ ------------ ------------ 74,994 68,600 214,697 189,721 ------------ ------------ ------------ ------------ EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND CHANGE IN ACCOUNTING PRINCIPLE 311 303 (117) 234 INCOME TAX PROVISION 60 104 41 79 ------------ ------------ ------------ ------------ EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE CHANGE IN ACCOUNTING PRINCIPLE 251 199 (158) 155 DISCONTINUED OPERATIONS: LOSS FROM DISCONTINUED OPERATIONS (685) (503) (2,857) (2,012) LOSS ON DISPOSAL OF DISCONTINUED OPERATIONS (472) 0 (720) 0 INCOME TAX PROVISION (BENEFIT) 21 (159) (110) (684) ------------ ------------ ------------ ------------ LOSS ON DISCONTINUED OPERATIONS (1,178) (344) (3,467) (1,328) CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF INCOME TAX BENEFIT OF $310 0 0 (5,547) 0 ------------ ------------ ------------ ------------ NET LOSS $ (927) $ (145) $ (9,172) $ (1,173) ============ ============ ============ ============ EARNINGS (LOSS) PER SHARE: EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS BEFORE CHANGE IN ACCOUNTING PRINCIPLE $ 0.03 $ 0.03 $ (0.02) $ 0.02 LOSS PER SHARE FROM DISCONTINUED OPERATIONS (0.16) (0.05) (0.48) (0.19) LOSS PER SHARE FROM CHANGE IN ACCOUNTING PRINCIPLE 0.00 0.00 (0.78) 0.00 ------------ ------------ ------------ ------------ BASIC AND DILUTED NET LOSS PER SHARE $ (0.13) $ (0.02) $ (1.28) $ (0.17) ============ ============ ============ ============ BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING 7,186 7,112 7,157 7,092 ============ ============ ============ ============

See notes to condensed consolidated financial statements -5- UNI-MARTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED)

PART I - FINANCIAL INFORMATION
ITEM 1 - Financial Statements
UNI-MARTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
	January 2,					September 30,
	2003					2002
ASSETS
CURRENT ASSETS:
Cash			$ 4,341			$ 6,501
Accounts receivable - less allowances of $164 and $126			7,026			8,324
Inventories			19,017			20,859
Prepaid and current deferred taxes			1,521			1,494
Property and equipment held for sale			1,098			1,098
Prepaid expenses and other			1,006			1,137
Loan due from officer - current portion			60			0
TOTAL CURRENT ASSETS			34,069			39,413
PROPERTY, EQUIPMENT AND IMPROVEMENTS -
at cost, less accumulated depreciation and
amortization of $65,878 and $64,214			96,472			98,037
LOAN DUE FROM OFFICER			300			360
INTANGIBLE ASSETS			6,204			6,235
OTHER ASSETS			1,147			1,100
TOTAL ASSETS			$138,192			$145,145
			=======			=======
(Continued)
PAGE 4
UNI-MARTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(CONTINUED)
(Unaudited)
		January 2, 2003					September 30,
									2002
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable					$ 10,281						$ 17,811
Gas taxes payable					3,370						3,460
Accrued expenses					6,240						7,207
Revolving credit					9,222						5,867
Current maturities of long-term debt					3,248						3,212
Current obligations under capital leases					113						113
TOTAL CURRENT LIABILITIES					32,474						37,670
LONG-TERM DEBT, less current maturities					70,886						71,912
OBLIGATIONS UNDER CAPITAL LEASES,
less current maturities					186						214
DEFERRED TAXES					1,797						1,797
DEFERRED INCOME AND OTHER LIABILITIES					4,942						5,235
COMMITMENTS AND CONTINGENCIES (See Note H)
STOCKHOLDERS' EQUITY:
Preferred Stock, par value $1.00 per share:
Authorized 100,000 shares
Issued none					0						0
Common Stock, par value $.10 per share:
Authorized 16,000,000 shares
Issued 7,422,383 and 7,420,859 shares, respectively					742						742
Additional paid-in capital					23,772						23,803
Retained earnings					5,239						5,661
					29,753						30,206
Less treasury stock, at cost - 283,091 and
291,429 shares of Common Stock, respectively		(			1,846		)	(				1,889	)
					27,907						28,317
TOTAL LIABILITIES AND STOCKHOLDERS'
EQUITY					$138,192						$145,145
				=======						=======
See notes to condensed consolidated financial statements

-6- UNI-MARTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (CONTINUED) (UNAUDITED)

PAGE 5
UNI-MARTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
							QUARTER ENDED
	January 2,								January 3,
	2003								2002
REVENUES:
Merchandise sales						$ 56,565						$ 56,254
Gasoline sales						52,882						42,295
Other income						465						440
						109,912						98,989
COSTS AND EXPENSES:
Cost of sales						87,469						76,093
Selling						17,399						16,955
General and administrative						1,901						1,902
Depreciation and amortization						1,948						2,058
Interest						1,641						1,815
						110,358						98,823
EARNINGS (LOSS) BEFORE
INCOME TAXES			(	446				)		166
INCOME TAX PROVISION (BENEFIT)			(	24				)		56
NET EARNINGS (LOSS)			(	$ 422				)		$ 110
				=======						=======
BASIC EARNINGS (LOSS) PER SHARE			(	$ 0.06				)		$ 0.02
				=======						=======
DILUTED EARNINGS (LOSS) PER			(	$ 0.06				)		$ 0.02
SHARE		=======											=======
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING		7,131								7,070
		=======												=======
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING
ASSUMING DILUTION		7,131									7,189
					=======										=======
See notes to condensed consolidated financial statements

See notes to condensed consolidated financial statements -7- UNI-MARTS, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) A. FINANCIAL STATEMENTS: The condensed consolidated balance sheet as of July 3, 2003, the condensed consolidated statements of operations and the condensed consolidated statements of cash flows for the three and nine months ended July 3, 2003 and July 4, 2002, respectively, have been prepared by Uni-Marts, Inc. (the "Company") without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position of the Company at July 3, 2003 and the results of operations and cash flows for all periods presented have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. It is suggested that these consolidated financial statements be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2002. Certain reclassifications have been made to the September 30, 2002 financial statements to conform to classifications used in fiscal year 2003. The results of operations for the interim periods are not necessarily indicative of the results to be obtained for the full year. During fiscal 2003, the Company increased its valuation allowance against the deferred tax asset because it has been determined that it is more likely than not that the Company will not be able to utilize the Net Operating Loss carryforwards ("NOL's"). The increase in the allowance has resulted in a 4.0% tax benefit in the first three quarters of fiscal 2003. In accordance with the Company's plans to pursue a divestiture strategy, the Company plans to sell or sublet assets of 130 stores. In the third quarter of fiscal 2003, the Company reclassified on its balance sheet assets totaling $40.6 million relating to these stores as property and equipment held for sale, and classified the income and expense of such stores as discontinued operations. The Company intends to continue to operate these stores pending successful negotiation of their sale or sub-lease. For the first nine months of fiscal 2003, the Company recorded a loss from discontinued operations of $2.9 million and recorded a loss on disposal of discontinued operations of $720,000, which includes a $600,000 loss relating to the future disposal of certain locations. -8- B. FUTURE OPERATIONS: The Company continues to evaluate existing stores based on their historical contribution. The Company will consider closing or selling underperforming stores or investing in facility upgrades to enhance their performance. The Company retained financial advisors in fiscal year 2002, and entered into a new contractual arrangement with one of these financial advisors in January 2003, to evaluate operating strategies which include the potential divestiture of certain store locations and non-operating assets. As a result of its analysis with its financial advisor, the Company has intensified its divestiture strategy. The Company is currently working with its financial advisor and lenders to facilitate this divestiture program. Management believes that cash from operations, available credit facilities and asset sales will be sufficient to meet the Company's obligations for the foreseeable future. In the event that the Company is unable to consummate proposed asset sales, on acceptable terms, there is a risk that the Company may not be able to meet future cash obligations. C. INTANGIBLE AND OTHER ASSETS: Intangible and other assets consist of the following (in thousands):

PAGE 6
UNI-MARTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
	QUARTER ENDED
	January 2,								January 3,
		2003									2002
CASH FLOWS FROM OPERATING ACTIVITIES:
Cash received from customers and others				$110,912								$101,383
Cash paid to suppliers and employees	(			113,033			)	(				99,108			)
Dividends and interest received				9								13
Interest paid	(			1,889			)	(				2,296			)
Income taxes received (paid)	(			4			)					36
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES	(			4,005			)					28
CASH FLOWS FROM INVESTING ACTIVITIES:
Receipts from sale of capital assets				25								4
Purchase of property, equipment and
improvements	(			396			)	(				1,421			)
Note receivable from officer				0								60
Cash advanced for intangible and other assets	(			72			)	(				75			)
Cash received for intangible and other assets				7								16
NET CASH USED IN INVESTING ACTIVITIES	(			436			)	(				1,416			)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings on revolving credit agreement				3,354								1,512
Principal payments on debt	(			1,075			)	(				1,231			)
Proceeds from issuance of common stock				2								8
NET CASH PROVIDED BY FINANCING
ACTIVITIES				2,281								289
NET DECREASE IN CASH	(			2,160			)	(				1,099			)
CASH:
Beginning of period				6,501								5,075
End of period				$ 4,341								$ 3,976
			=======									=======
PAGE 7
UNI-MARTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(CONTINUED)
(Unaudited)
					QUARTER ENDED
						January 2,						January 3,
						2003						2002
RECONCILIATION OF NET EARNINGS (LOSS) TO NET CASH
PROVIDED BY (USED IN) OPERATING ACTIVITIES:
NET EARNINGS (LOSS)						(	$ 422			)				$ 110
ADJUSTMENTS TO RECONCILE NET EARNINGS (LOSS) TO
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:
Depreciation and amortization							1,948							2,058
Loss on sale of capital assets and other							105							126
Changes in assets and liabilities:
(Increase) decrease in:
Accounts receivable							1,297							1,144
Inventories							1,841							308
Prepaid expenses and other							132							1,636
Increase (decrease) in:
Accounts payable and accrued expenses						(	8,586			)		(		5,265		)
Deferred income taxes and other liabilities						(	320			)		(		89		)
TOTAL ADJUSTMENTS TO NET EARNINGS (LOSS)						(	3,583			)		(		82		)
NET CASH PROVIDED BY (USED IN) OPERATING														$
ACTIVITIES						(	$4,005			)			28
							=====						=====
See notes to condensed consolidated financial statements

Goodwill represents the excess of costs over the fair value of net assets acquired in business combinations. As discussed within this report under "Management's Discussion and Analysis of Financial Condition and Results of Operations -- Critical Accounting Policies and Estimates," the Company completed an impairment analysis during the second quarter of fiscal 2003 in connection with the adoption of Statement of Financial Accounting Standards ("SFAS") No. 142, resulting in a write-off of goodwill in the amount of $5.8 million. Lease acquisition costs are the bargain element of acquired leases and are being amortized on a straight-line basis over the related lease terms. -9- C. INTANGIBLE AND OTHER ASSETS (CONTINUED): The Company's adoption of SFAS No. 142 eliminates the requirement to amortize goodwill beginning in the first quarter of fiscal 2003 (see Note G). Goodwill amortization in the first three quarters of fiscal 2002 was $291,400, or $0.04 per share. The following table adjusts net earnings (loss) and net earnings (loss) per share for the adoption of SFAS No. 142 (in thousands, except per share data):

~~PAGE~~THREE 8QUARTERS ENDED JULY 3, JULY 4, 2003 2002 ------------ ------------ Reported net loss $ (9,172) $ (1,173) Add back: Goodwill amortization 0 291 ------------ ------------ Adjusted net loss $ (9,172) $ (882) ============ ============ Net loss per share $ (1.28) $ (0.17) ============ ============ Adjusted net loss per share $ (1.28) $ (0.13) ============ ============

D. REVOLVING CREDIT AGREEMENT: On April 20, 2000, the Company executed a 3-year secured $10.0 million revolving credit agreement (the "Agreement") with $3.5 million available for letters of credit. Provisions of the Agreement require the maintenance of certain covenants relating to minimum tangible net worth, interest and fixed-charge coverage ratios, as measured on a quarterly basis. In addition, the Agreement places limitations on capital expenditures, additional debt and payment of dividends. In the second quarter of fiscal year 2001, the Agreement was amended to increase the total credit line to $13.0 million, with $3.5 million available for letters of credit, and to revise certain financial covenants. During the first quarter of fiscal year 2002, the Agreement was amended to extend the maturity date to April 20, 2004, to revise certain covenants and to provide an additional $2.0 million for borrowing on a seasonal basis for the months January through April. As of September 30, 2002, the Agreement was amended to revise covenants relating to fixed- charge coverage and interest coverage ratios for the fourth quarter of fiscal year 2002 and the first quarter of fiscal year 2003. Effective April 1, 2003, the Company amended the Agreement to extend the maturity date to December 31, 2004, extend the $2.0 million seasonal borrowing increase to April 30, 2004, and revise certain financial covenants. The Company was in compliance with these covenants as of July 3, 2003. Borrowings of $7.6 million and letters of credit of $3.5 million were outstanding under the Agreement at July 3, 2003. This facility bears interest at the Company's option based on a rate of either prime plus 1.0% or LIBOR plus 3.0%. The blended interest rate at July 3, 2003 was 4.63%. The Agreement is collateralized by substantially all of the Company's inventories, receivables, other personal property and selected real properties. At July 3, 2003, the net book value of these selected real properties that are pledged as collateral was $2.4 million. -10- E. LONG-TERM DEBT:

~~UNI~~JULY 3, SEPTEMBER 30, 2003 2002 -~~MARTS~~------------- -------------- (In thousands) Mortgage Loan. Principal and interest will be paid in 182 remaining monthly installments. At July 3, ~~INC~~2003, the coupon rate was 9.08% ~~AND~~and ~~SUBSIDIARIES NOTES~~the TOeffective ~~CONDENSED~~interest ~~CONSOLIDATED~~rate ~~FINANCIAL~~was ~~STATEMENTS~~ 9.78%, net of unamortized fees of $1,084,618 (~~Unaudited~~$1,204,119 in 2002) $ 30,084 $ 31,568 Mortgage Loan. Principal and interest will be paid in 203 remaining monthly installments. The loan bears interest at LIBOR plus 3.75%. At July 3, 2003, the coupon rate was 5.07% and the effective interest rate was 5.53%, net of unamortized fees of $333,157 ($364,952 in 2002) 19,894 20,423 Mortgage Loan. Principal and interest will be paid in 203 remaining monthly installments. At July 3, 2003, the coupon rate was 10.39% and the effective interest rate was 10.71%, net of unamortized fees of $107,170 ($114,683 in 2002) 6,399 6,502 Mortgage Loans. Principal and interest are paid in monthly installments. The loans expire in 2009, 2010, 2020 and 2021. Interest ranges from the prime rate to LIBOR plus 3.75%. At July 3, 2003, the blended coupon rate was 6.02% and the effective interest rate was 6.48%, net of unamortized fees of $139,329 ($144,626 in 2002) 6,970 7,202 Revolving Credit Agreement. Interest is paid monthly. The blended interest rate at July 3, 2003 was 4.63%. (See Note D) 7,635 5,867 Equipment Loans. Principal and interest will be paid in monthly installments. The loans expire in 2010 and 2011 and bear interest at LIBOR plus 3.75%. At July 3, 2003, the blended coupon rate was 5.07% and the effective interest rate was 5.67%, net of unamortized fees of $102,590 ($135,213 in 2002) 7,767 8,506 Equipment Loan. Principal and interest will be paid in 82 remaining monthly installments. The loan expires in 2010. At July 3, 2003, the coupon rate was 10.73% and the effective interest rate was 11.20%, net of unamortized fees of $10,156 ($13,776 in 2002) 761 923 -------------- -------------- 79,510 80,991 Less current maturities 10,827 9,079 -------------- -------------- $ 68,683 $ 71,912 ============== ==============

-11- E. LONG-TERM DEBT (CONTINUED): The mortgage loans are collateralized by $65,630,000 of property, at net book value, and the equipment loans are collateralized by $4,303,900 of equipment, at net book value. Aggregate maturities of long-term debt (net of loan fee amortization) during the next five years are as follows (in thousands):

~~A. FINANCIAL~~September ~~STATEMENTS:~~ 30, 2003 $ 8,213 2004 3,159 2005 3,398 2006 3,656 2007 3,934 Thereafter 57,150 -------- $ 79,510 ========

F. RELATED PARTY TRANSACTIONS: Certain directors and officers of the Company are also directors, officers or controlling shareholders of other entities from which the Company leases its corporate headquarters and various store and other locations under agreements classified as operating leases. In addition, the Company leases store locations from entities controlled by, or from persons related to, certain directors and officers of the Company. Aggregate rentals in connection with all such leases for the three quarters ended July 3, 2003 and July 4, 2002 were $1,116,900 and $899,000, respectively. The Company charges an affiliate for general and administrative services provided. Such charges amounted to $8,400 and $8,400 in the three quarters ended July 3, 2003 and July 4, 2002, respectively. During the first three quarters of fiscal years 2003 and 2002, the Company made payments of $0 and $59,600, respectively, to a director of the Company for consulting fees and reimbursement of expenses. G. RECENT ACCOUNTING PRONOUNCEMENTS: In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No. 142, "Goodwill and Other Intangible Assets," which requires that such assets with indefinite lives not be amortized but be tested annually for impairment and provides specific guidance for such testing. This statement also requires disclosure of information regarding goodwill and other assets that was previously not required. In accordance with SFAS No. 142, the Company has discontinued the amortization of goodwill as of October 1, 2002 and completed its impairment test during the 2003 second fiscal quarter. As a result, the Company wrote-off its total goodwill balance of $5,857,000. -12- G. RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED): The Company adopted SFAS No. 143,"Accounting for Asset Retirement Obligations," effective for the fiscal year ending September 30, 2003. Under the statement's provisions, (1) entities must record the fair value of a liability for an asset retirement obligation in the period in which it is incurred, (2) when the liability is initially recorded, the entity must capitalize a cost by increasing the carrying amount of the related long-lived asset, (3) over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset and (4) upon settlement of the liability, the entity either settles the obligation for its recorded amount or incurs a gain or loss upon settlement. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 143. The Company adopted SFAS No. 144, "Accounting for the Impairment or Disposal of Long- Lived Assets," effective October 1, 2002. SFAS No. 144 addressed the financial accounting and reporting for the impairment or disposal of long-lived assets. As a result of the adoption of SFAS No. 144, the Company recognized a $600,000 loss on disposal of certain locations in the third quarter of fiscal 2003. See "Footnote A of Notes to Condensed Consolidated Financial Statements." The Company adopted SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections," effective October 1, 2002. SFAS No. 145 rescinds SFAS No. 4, "Reporting Gains and Losses from Extinguishment of Debt," and an amendment of that Statement, and SFAS No. 64, "Accounting for Leases," to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale- leaseback transactions. SFAS No. 145 also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or describe their applicability under changed conditions. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 145. The Company adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities," effective January 1, 2003. SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. Previous accounting guidance was provided by Emerging Issues Task Force ("EITF") No. 94-3, "Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)," which required that a liability for costs associated with an exit plan or disposal activity be recognized at the date of an entity's commitment to an exit plan. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 146. In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure - an Amendment of FASB Statement No. 123." SFAS No. 148 amends SFAS No. 123, "Accounting for Stock-Based Compensation," to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, SFAS No. 148 amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and -13- G. RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED): the effect of the method used on reported results. The disclosure requirements apply to all companies for fiscal years ending after December 15, 2002. The interim disclosure provisions are effective for financial reports containing financial statements for interim periods beginning after December 15, 2002. The adoption of SFAS No. 148 had an impact on the Company's disclosure requirements, but had no impact on the Company's consolidated financial statements. The Company has chosen to continue to account for stock-based compensation using the intrinsic value method prescribed in Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees", and related interpretations for all periods represented. Accordingly, compensation cost for stock options is measured as the excess, if any, of the fair value of the Company's common stock at the date of the grant over the amount an employee must pay to acquire the stock. The following table illustrates the effect on net loss and net loss per share if the Company had applied the fair value recognition provisions of SFAS No. 123, "Accounting for Stock-Based Compensation", to stock-based employee compensation (in thousands, except per share data):

~~The~~Quarter ~~consolidated~~Ended ~~balance~~Three ~~sheet~~Quarters asEnded ofJuly ~~January 2~~3, ~~2003,~~July ~~the consolidated statements of operations and the consolidated statements of cash flows for the quarters ended January 2~~4, ~~2003~~July ~~and January~~ 3, ~~2002,~~July ~~respectively~~4, ~~have~~2003 ~~been~~2002 ~~prepared~~2003 by2002 ~~Uni~~-~~Marts,~~----------- ~~Inc.~~------------ ~~(the~~------------ ~~"Company")~~------------ ~~without audit. In~~Net ~~the~~loss, ~~opinion~~as ofreported ~~management,~~$ ~~all~~(927) ~~adjustments~~$ (~~which~~145) ~~include~~$ ~~only~~(9,172) ~~normal~~$ ~~recurring adjustments~~(1,173) ~~necessary~~Deduct: toTotal ~~present~~stock-based ~~fairly~~employee ~~the~~compensation ~~financial~~expense ~~position~~determined ofunder ~~the~~fair ~~Company~~value atbased ~~January~~method ~~2, 2003 and the results of operations and cash flows~~ for all ~~periods~~awards, ~~presented~~net ~~have~~of ~~been~~related ~~made. Certain~~tax ~~information~~effects ~~and~~(7) ~~footnote~~(40) ~~disclosures~~(9) ~~normally~~(67) ~~included~~------------ in------------ ~~financial~~------------ ~~statements~~------------ ~~prepared~~Pro informa ~~accordance~~net ~~with~~loss ~~accounting~~$ ~~principles~~(934) ~~generally~~$ ~~accepted~~(185) in$ ~~the~~(9,181) ~~United~~$ ~~States~~(1,240) of============ ~~America~~============ ~~have~~============ ~~been~~============ ~~condensed~~Basic ~~or omitted. It is suggested that these consolidated financial statements be read in conjunction with the financial statements~~ and ~~notes~~diluted ~~thereto~~net ~~included~~loss inper ~~the~~share ~~Company's~~as ~~Annual~~reported ~~Report~~$ on(0.13) ~~Form~~$ ~~10-K~~(0.02) ~~for~~$ ~~the~~(1.28) ~~fiscal~~$ ~~year ended September 30, 2002~~(0. ~~Certain~~17) ~~reclassifications~~Pro ~~have~~forma ~~been~~basic ~~made~~and todiluted ~~the~~net ~~September~~loss ~~30,~~per ~~2002~~share ~~financial~~$ ~~statements to conform to classifications used in fiscal year 2003~~(0. ~~The~~13) ~~results~~$ ~~of operations for the interim periods are not necessarily indicative of the results to be obtained for the full year~~(0. ~~During~~03) ~~the~~$ first quarter of fiscal 2003, the Company increased its valuation allowance against the deferred tax asset because it has been determined that it is more likely than not that the Company will not be able to utilize the Net Operating Loss carryforwards (~~"NOL's")~~1. ~~The~~28) ~~increase~~$ ~~in reserve has resulted in a 5% tax benefit in the first quarter of fiscal 2003~~(0. 18)

-14- G. RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED): In November 2002, the EITF reached a consensus on Issue No. 02-16, "Accounting by a Reseller for Cash Consideration Received from a Vendor." Issue 02-16 provides guidance on when to classify consideration received from a vendor as a reduction of the price of the vendor's products, a reimbursement of costs incurred or as revenue. In addition, Issue 02-16 provides guidance on when to recognize rebates or refunds of a specified amount of cash consideration from a vendor that are based on the achievement of a specified cumulative level of purchases or are based on the customer purchasing from the vendor for a specified period of time. The guidance in Issue 02-16 has been adopted by the Company and there was no impact on the Company's consolidated financial position or results of operations as a result of the guidance in 02-16. In November of 2002, the FASB issued FASB Interpretation ("FIN") No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees Including Indirect Guarantees of Indebtedness of Others." FIN No. 45 requires entities to establish liabilities for certain types of guarantees, and expands financial statement disclosures for others. The accounting requirements of FIN No. 45 are effective for guarantees issued or modified after December 31, 2002, and the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of FIN No. 45. The FASB issued Interpretation No. 46, "Consolidation of Variable Interest Entities" ("FIN 46"). FIN 46 applies immediately to variable interest entities created after January 31, 2003, and to variable interest entities in which an enterprise obtains an interest after that date. Based on management's assessment as of the date of this report, the Company does not have any interests in variable interest entities as defined in FIN 46 that would require disclosure in the consolidated financial statements as of July 3, 2003. In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement No. 133 on Derivative Instruments and Hedging Activities." This Statement amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts. This Statement clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative, clarifies when a derivative contains a financing component, amends the definition of an underlying to conform it to language used in FASB Interpretation ("FIN") No. 45, and amends certain other existing pronouncements. FAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and for hedging relationships designated after June 30, 2003. All provisions of the Statement, except those related to forward purchases or sales of "when-issued" securities, should be applied prospectively. The Company currently has no instruments that meet the definition of a derivative, and therefore, the adoption of this Statement will have no impact on the Company's financial position or results of operations. In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity." This Statement establishes standards for the classification and measurement of certain financial instruments with characteristics of both liabilities and equity. This Statement is effective for financial instruments entered into or modified after May 31, 2003, and otherwise effective at the beginning of the first interim period beginning after June 15, 2003. The Company currently has no financial instruments which meet these requirements. -15- H. COMMITMENTS AND CONTINGENCIES: (1) Leases -- The Company leases its corporate headquarters, 126 of its store locations, certain equipment, offices, and maintenance and storage facilities. Future minimum lease payments under capital leases and noncancellable operating leases with initial or remaining terms in excess of one year at July 3, 2003 are shown below. Some of the leases provide for additional rentals when sales exceed a specified amount and contain variable renewal options and escalation clauses.

~~B. FUTURE~~Capital ~~OPERATIONS:~~Operating Rental Leases Leases Income ------------ ------------ ------------ (In thousands) Three months ending September 30, 2003 $ 37 $ 1,541 $ 195 Fiscal Year 2004 140 5,815 622 Fiscal Year 2005 31 4,544 495 Fiscal Year 2006 31 3,295 322 Fiscal Year 2007 31 3,091 244 Thereafter 21 8,037 381 ------------ ------------ ------------ Total future minimum lease payments 291 $ 26,323 $ 2,259 ============ ============ Less amount representing interest 48 ------------ Present value of future payments 243 Less current maturities 102 ------------ $ 141 ============

(2) Litigation -- The Company is involved in litigation and other legal matters which have arisen in the normal course of business. Although the ultimate results of these matters are not currently determinable, management does not expect that they will have a material adverse effect on the Company's consolidated financial position, results of operations or cash flows. I. CHANGES IN SECURITIES: During the first three quarters of fiscal 2003, the Uni-Marts, Inc. Retirement Savings and Incentive Plan purchased 24,323 shares of the Company's treasury stock for $128,045 to fund its 401(k) retirement plan, resulting in a decline of additional paid-in capital of $99,525. The Company issued 31,000 shares of common stock to its non-employee directors, as part of their annual retainer, and 1,524 shares of common stock to the Company's employee stock purchase plan. The issuance of these shares resulted in an increase of $38,780 to additional paid-in capital. The net effect of these transactions in the first three quarters of fiscal 2003 was a decrease to additional paid-in capital of $60,745. -16- ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OPERATING DATA (RETAIL LOCATIONS ONLY) Set forth below are selected unaudited consolidated financial data of the Company for the periods indicated:

~~The~~QUARTER ~~Company~~ENDED ~~continues~~THREE toQUARTERS ~~evaluate~~ENDED ~~existing~~JULY ~~stores~~3, ~~based~~JULY on4, ~~their~~JULY ~~historical~~3, ~~contribution. The~~JULY ~~Company~~4, ~~will~~2003 ~~consider~~2002 ~~closing~~2003 ~~underperforming~~2002 ~~stores~~------------ or------------ ~~investing~~------------ in------------ ~~facility~~Revenues: ~~upgrades~~Merchandise tosales ~~enhance~~48.1% ~~their~~52.4% ~~performance~~48. ~~The~~6% ~~Company~~54.8% ~~retained~~Gasoline ~~financial~~sales ~~advisors~~51.4 in47.0 ~~fiscal~~50.9 ~~year~~44.6 ~~2002,~~Other ~~and~~income ~~entered~~0.5 ~~into~~0.6 a0.5 ~~new~~0.6 ~~contractual~~------------ ~~arrangement~~------------ ~~with~~------------ ~~one~~------------ Total revenues 100.0 100.0 100.0 100.0 Cost of ~~these~~sales ~~financial~~81.3 ~~advisors~~79.0 in80.5 ~~January~~77.6 ~~2003,~~------------ to------------ ~~evaluate~~------------ ~~operating~~------------ ~~strategies~~Gross ~~which~~profit: ~~included~~Merchandise ~~the~~(as ~~potential~~a ~~divestiture~~percentage of ~~certain~~merchandise ~~store~~sales) ~~locations~~30.0 ~~and~~30.7 ~~non-operating~~30.3 ~~assets~~31. As2 Gasoline (as a ~~result~~percentage of ~~its~~gasoline ~~analysis~~sales) ~~with~~7.4 ~~its~~9.2 ~~financial~~8.4 ~~advisor,~~10.5 ~~the~~Total ~~Company~~gross ~~intends~~profit to18.7 ~~intensify~~21.0 ~~its~~19.5 ~~divestiture~~22.4 ~~strategy~~Costs and expenses: Selling 13. ~~The~~3 ~~Company~~14.4 is14.1 ~~currently~~15.7 ~~working~~General ~~with~~and ~~its~~administrative ~~financial~~2.4 ~~advisor~~3.1 to2.6 ~~assist~~3.2 inDepreciation ~~negotiations~~and ~~with~~amortization ~~its~~1.5 ~~lenders~~1.7 to1.6 ~~facilitate~~1.9 ~~this~~Interest ~~divestiture~~1.1 ~~program~~1. ~~Management~~3 ~~believes~~1.2 ~~that~~1.5 ~~cash~~------------ ------------ ------------ ------------ Total expenses 18.3 20.5 19.5 22.3 Earnings (loss) from continuing operations, ~~available~~before ~~credit~~income ~~facilities~~taxes and ~~asset~~change ~~sales~~in ~~will~~accounting beprinciple ~~sufficient~~0.4 to0.5 ~~meet~~(0.0) ~~the~~0.1 ~~Company's~~Income ~~obligations~~tax ~~for~~provision ~~the~~0.1 ~~foreseeable~~0.2 ~~future~~0. In0 ~~the~~0.0 ~~event~~------------ ~~that~~------------ ~~the~~------------ ~~Company~~------------ isEarnings ~~unable~~(loss) tofrom ~~amend~~continuing ~~covenants~~operations ~~under~~before ~~its~~change ~~revolving~~in ~~credit~~accounting ~~agreement~~principle ~~(See~~0.3 ~~Note~~0.3 D(0.0), ~~obtain~~0.1 ~~required~~------------ ~~consents~~------------ ------------ ------------ Discontinued operations: Loss from ~~its~~discontinued ~~lenders~~operations to(0.9) ~~permit~~(0.7) ~~the~~(1.3) ~~sales~~(1.1) ofLoss ~~various~~on ~~store~~disposal ~~locations,~~of ordiscontinued ~~consummate~~operations ~~proposed~~(0.6) ~~asset~~0.0 ~~sales,~~(0.3) on0.0 ~~acceptable~~Income ~~terms,~~tax ~~there~~benefit is0.0 a(0.2) ~~risk~~(0.1) ~~that~~(0.4) ~~the~~------------ ~~Company~~------------ ~~will~~------------ ~~not~~------------ beLoss ~~able~~on todiscontinued ~~meet~~operations ~~future~~(1.5) ~~cash~~(0.5) ~~obligations~~(1. ~~There~~5) ~~can~~(0.7) beCumulative noeffect ~~assurance~~of ~~that~~change ~~the~~in ~~Company's~~accounting ~~lenders~~principle, ~~will~~net ~~cooperate~~of ~~with~~income ~~the~~tax ~~Company's~~benefit ~~efforts~~0.0 to0.0 ~~pay~~(2.6) ~~down~~0.0 ~~debt~~------------ ~~through~~------------ ~~the~~------------ ~~divestiture~~------------ ofNet ~~assets~~loss (1. 2)% (0.2)% (4.1)% (0.6)% ============ ============ ============ ============

-17- RESULTS OF OPERATIONS: RISKS THAT COULD AFFECT FUTURE RESULTS A number of the matters and subject areas discussed in this Item 2 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this Form 10-Q that are not historical or current facts, including statements regarding the Company's plans and strategies or future financial performance, deal with potential future circumstances and developments. These forward-looking statements frequently can be identified by the use of terminology such as "believes," "expects," "may," "will," "should" or "anticipates" (or the negative or other variations thereof) or comparable terminology, or by discussions of strategy that involve risks and uncertainties. Although the Company believes that its expectations are based on reasonable assumptions within the bounds of its knowledge, investors and prospective investors are cautioned that such statements are only projections and that actual events or results may differ materially from those expressed in any such forward-looking statements. In addition to other factors described elsewhere in this report, the Company's actual consolidated quarterly or annual operating results have been affected in the past, or could be affected in the future, by factors, including, without limitation, general economic, business and market conditions; environmental, tax and tobacco legislation or regulation; volatility of gasoline prices, margins and supplies; competition and ability to maintain merchandising margins; the ability to successfully consummate the Company's divestiture program; the sufficiency of cash balances, cash from operations and cash from asset sales to meet future cash obligations; volume of customer traffic; weather conditions; labor costs; and the level of capital expenditures. OVERVIEW In the last twelve months, the Company continued its store evaluation and strategic initiative program. During that period, three convenience stores and one Choice Cigarette Discount Outlet ("Choice") were closed, and three convenience stores, one Choice and two non-operating locations were sold. The Company opened two Choice stores during this period. From April 2002 until December 2002, the Company had retained financial advisors to assist in the exploration and evaluation of all of its strategic alternatives to enhance stockholder value. As a result of its analysis with its financial advisors, the Company has intensified its divestiture strategy for certain underperforming store locations and non-operating assets. In January 2003, the Company entered into a new financial advisory agreement with one of these financial advisors to assist in negotiations with the Company's debt holders to permit the Company's ongoing divestiture plan. If the disposition of assets is successful and is in excess of certain amounts, the Company's executive officers will be eligible to receive bonuses pursuant to a Transaction Success Bonus Plan adopted by the Company. The aggregate amount of such bonuses will be based upon the total consideration received for such assets. If the Company is unsuccessful in consummating proposed asset sales, the Company could encounter liquidity problems. See "Management's Discussion and Analysis of Financial Condition and Results of Operations --Liquidity and Capital Resources." -18- QUARTERS ENDED JULY 3, 2003 AND JULY 4, 2002 At July 3, 2003, the Company operated 294 stores, which were comprised of 227 Uni-Mart convenience stores and 67 Choice stores. Of these locations, three were franchised and 238 offered self-service gasoline. The Company sold one non-operating location in the third fiscal quarter. The Company had six fewer convenience stores and one less Choice store in operation in the third fiscal quarter ended July 3, 2003 compared to the third fiscal quarter ended July 4, 2002. In the third quarter ended July 3, 2003, the Company reclassified on its balance sheet $40.6 million in assets relating to 130 stores that the Company plans to sell or sublet, as assets of discontinued operations, and classified the income and expense of such stores as discontinued operations. Although these stores are now classified as discontinued operations, the Company intends to continue to operate these stores pending successful negotiation of their sale or sub-lease. For the third quarter of fiscal 2003, ended July 3, 2003, total revenues from continuing operations were $75.3 million, an increase of $6.4 million, or 9.3%, compared to total revenues of $68.9 million for the third quarter of fiscal 2002. The increase in revenues is principally due to a $6.3 million, or 19.5%, increase in gasoline sales to $38.7 million compared to gasoline sales of $32.4 million in the third quarter of fiscal 2002. This increase is primarily the result of a 27.3 cent per gallon increase in the average retail price per gallon of petroleum sold at the Company's locations when compared to the third quarter of fiscal 2002, offset by a 1.6 million, or 5.1%, decline in the total number of gasoline gallons sold. The 27.3 cent per gallon price increase includes a 25.9 cent per gallon gasoline tax for the Company's Pennsylvania stores in June 2003 as a result of the Company's change in its payment method for gasoline taxes. Prior to June 2003, the Company did not include gasoline taxes either in its revenues or its cost of sales. The Company had the ability to defer payment of such taxes until the due date established by the Pennsylvania Department of Revenue based on sales gallons. This deferral of taxes was permitted because the Company had posted a liquid fuels tax bond with the Pennsylvania Department of Revenue. In June 2003, the bond expired and the Company began paying gasoline taxes at the time payment for the gasoline is due. Accordingly, since June 2003, the Company has included gasoline taxes in its revenues and its cost of sales. This change has no effect on gross profits. Although the Company will pay the taxes sooner, the Company will no longer incur the $103,000 cost of the liquid fuels tax bond. Merchandise sales increased by $149,000, or 0.4%, to $36.2 million, compared to merchandise sales of $36.1 million in the third quarter of fiscal 2002. Other income declined by $70,000 to $341,000 for the current fiscal quarter. Merchandise sales from continuing operations at comparable stores increased by 0.4%, while gasoline gallons sold from continuing operations at comparable stores declined by 1.1% in the third quarter of fiscal 2003 compared to the third quarter of fiscal 2002. Gross profits on merchandise sales were $10.9 million, a decline of $225,000, or 2.0%, compared to merchandise gross profits of $11.1 million in the third quarter of fiscal 2002. A 0.7% decline in the merchandise gross margin rate, in addition to fewer stores in operation in the current fiscal quarter, contributed to the decline in merchandise gross margins for the third quarter of fiscal 2003. Gross profits on gasoline sales declined by $100,000, or 3.3%, to $2.9 million in the third quarter of fiscal 2003 compared to gasoline gross profits of $3.0 million in the third quarter of fiscal 2002. Gasoline gross profits per gallon sold increased by 1.9%, while total gallons sold declined by 5.1% in the current fiscal quarter. Fewer stores in operation as well as the effects of poor weather conditions in the current fiscal quarter compared to the same quarter of fiscal 2002, contributed to the decline in gasoline gallon sales. -19- Selling expenses increased by 0.5% to $10.0 million, as higher maintenance costs were offset by fewer stores in operation for the third quarter of fiscal 2003. General and administrative expense declined by $335,000, or 15.8%, to $1.8 million due to a reduction in the number of employees and a decline in miscellaneous expenses in the current fiscal quarter. Depreciation and amortization expense declined by $25,000, or 2.1%, to $1.1 million as the result of the adoption of SFAS 142, lower levels of capital expenditures and fewer stores in operation in the current fiscal quarter. Interest expense declined by 10.0% to $824,000 for the third quarter of fiscal 2003, due to lower borrowing rates and levels in the third fiscal quarter of 2003, in comparison to the third fiscal quarter of 2002. For the third quarter of fiscal 2003, net earnings from continuing operations, before income taxes and change in accounting principle, were $311,000, compared to net earnings from continuing operations, before income taxes and change in accounting principle, of $303,000 in the third quarter of fiscal 2002. The Company recorded a provision for income taxes of $60,000, compared to an income tax provision of $104,000 in the third quarter of fiscal 2002. The Company reported net earnings from continuing operations before the change in accounting principle of $251,000, or $0.03 per share, for the third quarter of fiscal 2003, compared to net earnings from continuing operations before the change in accounting principle of $199,000, or $0.03 per share, for the prior year's third fiscal quarter. The loss from discontinued operations was $685,000 compared to a loss of $503,000 in the third quarter of fiscal 2002. The increase in loss from discontinued operations was the result of lower gross profits on merchandise and gasoline sales, offset by lower depreciation and amortization and interest expenses. In the third quarter of fiscal 2003, a loss on disposal of discontinued operations was recorded for $472,000, which includes a provision for loss on disposal of $600,000 relating to the future disposals of 23 locations anticipated to be sold in the fourth quarter of fiscal 2003, offset by a gain on the sale of one non-operating location in the third fiscal quarter. The Company had no provision in the third quarter of fiscal 2002 for the loss on disposal of discontinued operations. In the third quarter of fiscal 2003, the Company recorded a tax provision of $21,000, compared to a tax benefit of $159,000 for the comparable period of fiscal 2002. The net loss on discontinued operations for the third fiscal quarter of 2003 was $1.2 million, or $0.16 per share, compared to a net loss on discontinued operations of $344,000, or $0.05 per share, in the third quarter of fiscal 2002. During fiscal 2003, the Company increased its valuation allowance against the deferred tax asset because it was determined that it is more likely than not that the Company will not be able to fully utilize the NOL's. This increase in the reserve has resulted in a 9.6% tax provision in comparison to a 28.0% tax benefit in the third quarter of fiscal 2002. Total net losses for the quarter ended July 3, 2003 were $927,000, or $0.13 per share, compared to total net losses of $145,000, or $0.02 per share, for the third quarter of fiscal 2002. THREE QUARTERS ENDED JULY 3, 2003 AND JULY 4, 2002 Total revenues from continuing operations for the first three quarters of fiscal 2003 were $214.6 million, an increase of $24.6 million, or 13.0%, compared to total revenues of $190.0 million for the three quarters ended July 4, 2002. Revenues increased due principally to a $24.6 million, or 29.0%, increase in gasoline sales for the current reporting period to $109.2 million, compared to $84.7 million for the first nine months of fiscal 2002. The increase in gasoline sales was due to a 28.8 cent per gallon increase in the average retail price per gallon of petroleum sold in the current reporting period, as the result of higher retail petroleum prices in the first nine months of fiscal 2003. For the first nine months of fiscal 2003, merchandise sales increased slightly to $104.3 million, compared to merchandise sales -20- of $104.1 million in the first nine months of fiscal 2002. At comparable stores, merchandise sales from continuing operations increased by 0.6% and gasoline gallons sold at comparable stores increased by 1.2% from the first nine months of fiscal 2002. Other income declined by $117,000, or 9.7%, to $1.1 million for the current nine-month period. Gross profits on merchandise sales were $31.6 million, a 2.7% decline compared to merchandise gross profits of $32.5 million for the first nine months of fiscal 2002. A slight increase in merchandise sales levels was offset by a 0.9% decline in the merchandise gross margin rate for the first three quarters of fiscal 2003. Gross profits on gasoline sales for the first three quarters of fiscal 2003 increased by 2.8% to $9.1 million compared to gasoline gross profit margins of $8.9 million reported in the first three quarters of fiscal 2002. The increase was due to a 2.5% increase in the gross margin rate per gallon sold and a 0.3% increase in gasoline gallons sold in the first nine months of fiscal 2003. Selling expenses increased by 1.3% to $30.2 million due to increases in credit card fees resulting from higher retail petroleum prices and higher levels of store maintenance. General and administrative expense declined by 8.0% to $5.7 million for the first nine months of fiscal 2003 due to fewer employees, offset by increased legal and professional fees. Depreciation and amortization expense for the first nine months of fiscal 2003 declined by 4.7% to $3.4 million due to the adoption of SFAS No. 142, lower levels of capital expenditures and fewer stores in operation. Interest expense declined by 5.0% to $2.6 million for the first nine months of fiscal 2003 compared to $2.8 million for the first nine months of fiscal 2002 due to lower interest rates and borrowing levels. For the first nine months of fiscal 2003, net losses from continuing operations, before income taxes and change in accounting principle, were $117,000, compared to net earnings from continuing operations, before income taxes and change in accounting principle, of $234,000 for the first nine months of fiscal 2002. The Company recorded a provision for income taxes of $41,000, compared to an income tax provision of $79,000 for the first nine months of fiscal 2002. Net losses from continuing operations before a change in accounting principle were $158,000, or $0.02 per share, compared to net earnings from continuing operations before the change in accounting principle of $155,000, or $0.02 per share, for the first nine months of fiscal 2002. The Company reported a loss from discontinued operations of $2.9 million for the first nine months of fiscal 2003, compared to a net loss from discontinued operations of $2.0 million in the first nine months of fiscal 2002. The increase in loss from discontinued operations was primarily the result of lower merchandise and gasoline gross profits, increased credit card fees resulting from higher petroleum prices and higher levels of store maintenance, offset by reductions in depreciation and amortization and interest expenses. In the three quarters ended July 3, 2003, the loss on disposal of discontinued operations was $720,000 in comparison to no loss in the comparable period of fiscal year 2002. The Company recorded an income tax benefit of $110,000 for the loss on discontinued operations for the first nine months of fiscal year 2003, compared to an income tax benefit of $684,000 for the same period of fiscal year 2002. Net losses on discontinued operations for the nine months ended July 3, 2003 was $3.5 million, or $0.48 per share, compared to a net loss of $1.3 million, or $0.19 per share, for the first nine months of fiscal 2002. The loss from change in accounting principle for the first nine-months of fiscal 2003 was a one-time, non-cash charge of $5.5 million, or $0.78 per share, due to the adoption of SFAS 142 and the write-off of the Company's goodwill. -21- During fiscal 2003, the Company increased its valuation allowance against the deferred tax asset because it was determined that it is more likely than not that the Company will not be able to fully utilize the NOL's. This increase in the reserve has resulted in a 4.0% tax benefit in comparison to a 34.0% tax benefit in the first three quarters of fiscal 2002. Total net losses for the three quarters ended July 3, 2003 were $9.2 million, or $1.28 per share, compared to total net losses of $1.2 million, or $0.17 per share, for the three quarters ended July 4, 2002. LIQUIDITY AND CAPITAL RESOURCES: Most of the Company's sales are for cash and its inventory turns over rapidly. As a result, the Company's daily operations generally do not require large amounts of working capital. From time to time, the Company utilizes portions of its cash to construct new stores and renovate existing locations. As of April 1, 2003, the Company amended its revolving credit agreement (the "Agreement") to extend the maturity date to December 31, 2004 and revise covenants relating to interest and fixed- charge coverage ratios. At July 3, 2003, $3.8 million was available for borrowing under this Agreement. See Footnote D to the Consolidated Financial Statements included in this report for additional information regarding the Agreement. In addition, the Company's liquid fuels tax bond expired in the third fiscal quarter of 2003. Due to the expiration of the bond, the Company will pay the liquid fuels tax on purchases (presently 25.9 cents per gallon) directly to the vendors within its normal payment terms. The Company intends to utilize its amended working capital credit facility to mitigate the cash flow impact of the liquid fuels tax bond expiration, resulting in increased borrowings of approximately $2.1 million on average throughout the year. Capital requirements for debt service and capital leases for the balance of fiscal year 2003 are approximately $8.2 million, which includes $7.6 million in revolving credit that has been classified as current. The Company anticipates capital expenditures in the remainder of fiscal year 2003 of $500,000, funded by cash flows from operations. These capital expenditures include normal replacement of store equipment and gasoline-dispensing equipment and upgrading of the Company's in-store and corporate data processing systems. Operating lease commitments for the remainder of fiscal year 2003 are approximately $1.5 million. These commitments for fiscal years 2004, 2005, 2006 and 2007 are approximately $5.8 million, $4.5 million, $3.3 million, and $3.1 million, respectively. Management believes that cash from operations, available credit facilities and asset sales will be sufficient to meet the Company's obligations for the foreseeable future. In the event that the Company is unable to successfully consummate proposed asset sales, there is risk that the Company will not be able to meet future cash obligations. CRITICAL ACCOUNTING POLICIES AND ESTIMATES: The discussion and analysis of the Company's financial condition and results of operations are based upon its consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements -22- requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, and related disclosure of contingent assets and liabilities. On an on- going basis, the Company evaluates its estimates, including those related to self-insured liabilities, impairment of long-lived assets and goodwill and income taxes. The Company bases its estimates on historical experience, current and anticipated business conditions, the condition of the financial markets, and various other assumptions that are believed to be reasonable under existing conditions. Actual results may differ from these estimates. The Company believes that the following critical accounting policies affect its more significant judgments and estimates used in the preparation of its consolidated financial statements: Self-insurance liabilities -- The Company records estimates for self-insured worker's compensation and general liability insurance coverage. Should a greater amount of claims occur compared to what was estimated, or costs increase beyond what was anticipated, reserves recorded may not be sufficient, and additional expense may be recorded. Impairment -- The Company evaluates long-lived assets, including stores, for impairment quarterly, or whenever events or changes in circumstances indicate that the assets may not be recoverable. The impairment is measured by calculating the estimated future cash flows expected to be generated by the store, and comparing this amount to the carrying value of the store's assets. Cash flows are calculated utilizing individual store forecasts and total company projections for the remaining estimated lease lives of the stores being analyzed. Should actual results differ from those forecasted and projected, the Company may be subject to future impairment charges related to these facilities. During the first quarter of fiscal year 2003, the Company adopted Statement of Financial Accounting Standards ("SFAS") Nos. 142 and 144. SFAS No. 142 requires that assets with indefinite lives not be amortized but tested annually for impairment and provides specific guidance for such testing. SFAS No. 144 provides additional guidance for impairment testing and determination of when an asset is considered to be for sale. The Company completed its impairment test during the second quarter of fiscal 2003 and the adoption of SFAS No. 142 resulted in the write-off of goodwill in the amount of $5,857,000. Furthermore, in accordance with the adoption of SFAS No. 144, the Company reclassified as assets of discontinued operations $40.6 million in assets relating to 130 stores that the Company plans to sell or sublet, and classified the income and expense of such stores as discontinued operations. In addition, the Company recognized a $600,000 loss relating to the future disposal of certain locations that were expected to be sold in the fourth quarter of 2003. Negotiations for the sale of 18 locations, which were expected to take place in the fourth fiscal quarter, were terminated. The Company cannot be certain that sales of assets will occur at the time or for the values that the Company estimates. Income taxes -- The Company currently has NOL's that can be utilized to offset future income for federal and state tax purposes. These NOL's generate a significant deferred tax asset. However, the Company has recorded a valuation allowance against this deferred tax asset as it has determined that it is more likely than not that it will not be able to fully utilize the NOL's. Should the Company's assumptions regarding the utilization of these NOL's change, it may reduce some or all of this valuation allowance, which would result in the recording of an income tax benefit. -23- ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company uses its revolving credit facility and its mortgage and equipment loans to finance a significant portion of its operations. These on-balance sheet financial instruments, to the extent they provide for variable rates of interest, expose the Company to interest rate risk resulting from changes in the LIBOR or prime rate. To the extent that the Company's financial instruments expose the Company to interest rate risk, they are presented in the table below. The table presents principal cash flows and related interest rates by year of maturity for the Company's revolving credit facility, mortgage loans and equipment loans at July 3, 2003. The carrying amounts of cash and short-term debt approximate fair value. The Company estimates the fair value of its long-term, fixed-rate debt generally using discounted cash flow analysis based on the Company's current borrowing rates for debt with similar maturities. The Company estimates the fair value of its long-term, variable-rate debt based on carrying amounts plus unamortized loan fees associated with the debt. FISCAL YEAR OF MATURITY (DOLLAR AMOUNTS IN THOUSANDS)

~~PAGE~~TOTAL FAIR DUE AT VALUE AT 2003 2004 2005 2006 2007 THEREAFTER MATURITY 7/3/03 ------- ------- ------- ------- ------- ---------- -------- -------- Interest-rate sensitive assets: Noninterest-bearing checking accounts $ 2,182 $ 0 $ 0 $ 0 $ 0 $ 0 $ 2,182 $ 2,182 Interest-bearing checking accounts $ 1,587 $ 0 $ 0 $ 0 $ 0 $ 0 $ 1,587 $ 1,587 Average interest rate 1.15% 1.15% -- ------- ------- ------- ------- ------- --------- ------- ------- Total $ 3,769 $ 0 $ 0 $ 0 $ 0 $ 0 $ 3,769 $ 3,769 Total average interest rate 0.48% 0.48% -- Interest-rate sensitive liabilities: Variable-rate borrowings $ 8,008 $ 1,945 $ 2,051 $ 2,164 $ 2,282 $ 24,230 $40,680 $40,680 Average interest rate 4.98% 5.07% 5.07% 5.07% 5.07% 5.07% 5.05% -- Fixed-rate borrowings $ 205 $ 1,214 $ 1,347 $ 1,492 $ 1,652 $ 32,920 $38,830 $42,013 Average interest rate 9.34% 9.34% 9.34% 9.34% 9.34% 9.35% 9.34% -- ------- ------- ------- ------- ------- --------- ------- ------- Total $ 8,213 $ 3,159 $ 3,398 $ 3,656 $ 3,934 $ 57,150 $79,510 $82,693 Total average interest rate 5.09% 7.38% 7.41% 7.45% 7.49% 7.53% 7.40% --

-24- ITEM 4 - CONTROLS AND PROCEDURES CEO AND CFO CERTIFICATIONS. Appearing as Exhibits 31.1 and Exhibit 31.2 of this Quarterly Report are two certifications, one by each of our Chief Executive Officer and our Chief Financial Officer (the "Section 302 Certifications"). This Item 4 of our Quarterly Report contains information concerning the evaluation of the Company's disclosure controls and procedures and matters regarding our internal controls that are referred to in the Section 302 Certifications. This information should be read in conjunction with the Section 302 Certifications for a more complete understanding of the topics presented. EVALUATION OF OUR DISCLOSURE CONTROLS AND PROCEDURES. The Securities and Exchange Commission (the "SEC") requires that as of the end of the quarter covered by this Report, the CEO and the CFO must evaluate the effectiveness of the design and operation of our disclosure controls and procedures and report on the effectiveness of the design and operation of our disclosure controls and procedures. "Disclosure controls and procedures" mean the controls and other procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 (the "Exchange Act"), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the rules and forms promulgated by the Securities and Exchange Commission (the "SEC"). Disclosure controls and procedures are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure. EVALUATION OF OUR INTERNAL CONTROL OVER FINANCIAL REPORTING. The SEC also requires that the CEO and CFO certify certain matters regarding our internal control over financial reporting. "Internal control over financial reporting" means the process designed by, or under the supervision of, our CEO and CFO, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that: (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the issuer; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management and directors of the issuer; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the issuer's assets that could have a material effect on the financial statements. Among the matters our CEO and CFO must certify in the Section 302 Certifications are whether all "significant deficiencies" or "material weakness" in the design or operation of our internal control over financial reporting that are likely to adversely affect our ability to record, process, summarize and report financial information have been disclosed to our auditors and the Audit Committee of our Board of Directors. "Significant deficiencies" has the same meaning as the term "reportable conditions" in auditing literature. Both terms represent deficiencies in the design or operation of internal control over financial reporting that could adversely affect a company's ability to record, process, summarize and report financial data consistent with the assertions of management in a company's financial statements. A "material weakness" is defined in the auditing literature as a particularly serious reportable condition -25- where the design or operation of one or more internal control over financial reporting components does not reduce to a relatively low level the risk that misstatements caused by error or fraud may occur in amounts that would be material in relation to the financial statements and not be detected within a timely period by employees in the normal course of performing their assigned functions. A "material weakness" constitutes a greater deficiency than a "significant deficiency, but an aggregation of significant deficiencies may constitute a material weakness in a company's internal control over financial reporting. LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS. The Company's management, including the CEO and CFO, does not expect that our disclosure controls and procedures or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, as opposed to absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within an entity have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. CEO/CFO CONCLUSIONS ABOUT THE EFFECTIVENESS OF THE DISCLOSURE CONTROLS AND PROCEDURES. As required by Rule 13a-15(b), the Company's management, including our CEO and CFO, conducted an evaluation as of the end of the period covered by this report, of the effectiveness of the Company's disclosure controls and procedures. Based on that evaluation, the CEO and CFO concluded that, subject to the limitations noted above, our disclosure controls and procedures are effective to provide reasonable assurance that the disclosure controls and procedures will meet their objectives. CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING. As required by Rule 13a-15(d), the Company's management, including the CEO and CFO conducted an evaluation of the Company's internal control over financial reporting to determine whether any changes occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. Based on that evaluation, there has been no such change during the quarter covered by this report. -26- PART II - OTHER INFORMATION ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K (a) EXHIBITS 3.1 Amended and Restated Certificate of Incorporation of the Company (Filed as exhibit 3.1 to the Company's Quarterly Report on Form 10-Q for the period ended July 4, 2002 and incorporated herein by reference thereto). 3.2 Amended and Restated By-Laws of the Company (Filed as exhibit 3.2 to the Company's Quarterly Report on Form 10-Q for the period ended July 4, 2002 and incorporated herein by reference thereto). 11 Statement regarding computation of per share loss. 31.1 Certification of the Chairman and Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 31.2 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes- Oxley Act of 2002. 32.1 Certification of the Chairman and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes- Oxley Act of 2002. (b) REPORTS ON FORM 8-K The Company filed a report on Form 8-K on April 28, 2003, announcing its financial results for the fiscal 2003 second quarter, ended April 3, 2003. The Company filed a report on Form 8-K on June 3, 2003, announcing the execution of a letter of intent for the sale of the Company to HFL Corporation. The Company filed a report on Form 8-K on June 19, 2003, announcing the termination of the letter of intent with HFL Corporation. -27- SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Uni-Marts, Inc. (Registrant) ------------------------------ Date August 15, 2003 /S/ HENRY D. SAHAKIAN --------------- ------------------------------ Henry D. Sahakian Chairman of the Board (Principal Executive Officer) Date August 15, 2003 /S/ N. GREGORY PETRICK --------------- ------------------------------ N. Gregory Petrick Executive Vice President and Chief Financial Officer (Principal Accounting Officer) (Principal Financial Officer) -28- UNI-MARTS, INC. AND SUBSIDIARIES EXHIBIT INDEX

CNUMBER DESCRIPTION ------ ----------- 11 Statement regarding computation of per share loss. ~~INTANGIBLE~~ ~~AND~~31.1 ~~OTHER~~Certification ~~ASSETS: Intangible~~of the Chairman and ~~other~~Chief ~~assets~~Executive ~~consist~~Officer pursuant to Section 302 of the ~~following~~Sarbanes-Oxley ~~(in~~Act ~~thousands):~~ of 2002. 31.2 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes- Oxley Act of 2002. 32.1 Certification of the Chairman and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.

-29-

	January 2,		January 3,
	2003		2002
Goodwill		$8,874		$8,874
Lease acquisition costs		315		315
Noncompete agreements		250		250
Other intangible assets		183		181
		9,622		9,620
Less accumulated amortization		3,418		3,053
		6,204		6,567
Other assets		1,147		1,114
		$7,351		$7,681
		=====		=====

Goodwill represents the excess of costs over the fair value of net assets acquired in business combinations. As discussed within this report under "Management's Discussion and Analysis of Financial Condition and Results of Operations -- Critical Accounting Policies and Estimates," the Company will complete an impairment analysis during the second quarter of fiscal 2003 and anticipates that the adoption of Statement of Financial Accounting Standards ("SFAS") No. 142 could result in a material write-off of goodwill. Lease acquisition costs are the bargain element of acquired leases and are being amortized on a straight-line basis over the related lease terms. The Company's adoption of SFAS No. 142 eliminates the amortization of goodwill beginning in the first quarter of fiscal 2003 (see Note G). Goodwill amortization in the first quarter of fiscal 2002 was $96,600, or $0.01 per share. The following table adjusts net earnings (loss) and net earnings (loss) per share for the adoption of SFAS No. 142 (in thousands, except per share data):

	Quarter Ended
	January 2, 2003			January 3, 2002
Report net earnings (loss)	(	$ 422	)		$ 110
Add back:
Goodwill amortization		0			97
Adjusted net earnings (loss)	(	$ 422	)		$ 207
		====			====
Net earnings (loss) per share	(	$0.06	)		$0.02
		====			====
Adjusted net earnings (loss) per share	(	$0.06	)		$0.03
		====			====

PAGE 10

D. REVOLVING CREDIT AGREEMENT:

On April 20, 2000, the Company executed a 3-year secured $10.0 million revolving credit agreement (the "Agreement") with $3.5 million available for letters of credit. Provisions of the Agreement require the maintenance of certain covenants relating to minimum tangible net worth, interest and fixed-charge coverage ratios, as measured on a quarterly basis. In addition, the Agreement places limitations on capital expenditures, additional debt and payment of dividends. In the second quarter of fiscal year 2001, the Agreement was amended to increase the total credit line to $13.0 million, with $3.5 million available for letters of credit, and to amend certain financial covenants. During the first quarter of fiscal year 2002, the Agreement was amended to extend the maturity date to April 20, 2004, to amend certain covenants and to provide an additional $2.0 million for borrowing on a seasonal basis for the months January through April. As of September 30, 2002, the Agreement was amended to revise covenants relating to fixed- charge coverage and interest coverage ratios for the fourth quarter of fiscal year 2002 and the first quarter of fiscal year 2003. The Company was in compliance with these covenants as of January 2, 2003. However, the Company does not expect to be in compliance with the fixed charge and interest coverage covenants as of the end of its 2003 second fiscal quarter, unless it is successful in negotiating amendments to these covenants. The Company and the bank are currently evaluating revisions to the fixed-charge coverage covenant and interest coverage covenant levels for the second, third and fourth quarters of fiscal year 2003 that will be consistent with the Company's strategic course. While the bank has given indications that it intends to renegotiate, in good faith, revisions to the Agreement that may be necessary, there can be no assurance that such revisions will be agreed to or that the Company will be in compliance with the existing or amended covenants under the Agreement during the remainder of fiscal year 2003. Borrowings of $9.2 million and letters of credit of $3.2 million were outstanding under the Agreement at January 2, 2003. The $9.2 million borrowing has been classified as a current liability since the interest and fixed-charge coverage ratios have been amended only through the first quarter of fiscal year 2003. This facility bears interest at the Company's option based on a rate of either prime plus 1.0% or LIBOR plus 3.0%. The blended interest rate at January 2, 2003 was 4.9%. The Agreement is collateralized by substantially all of the Company's inventories, receivables, other personal property and selected real properties. At January 2, 2003, the net book value of these selected real properties that are pledged as collateral was $2.5 million.

PAGE 11

E. LONG-TERM DEBT:

		January 2,		September 30,
		2003		2002
	(In thousands)
Mortgage Loan. Principal and interest will be paid in 188 remaining monthly installments. At January 2, 2003, the coupon rate was 9.08% and the effective interest rate was 9.78%, net of unamortized fees of $1,173,585 ($1,204,119 in 2002).			$31,284		$31,568
Mortgage Loan. Principal and interest will be paid in 209 remaining monthly installments. The loan bears interest at LIBOR plus 3.75%. At January 2, 2003, the coupon rate was 5.14% and the effective interest rate was 5.52%, net of unamortized fees of $354,353 ($364,952 in 2002).			20,256		20,423
Mortgage Loan. Principal and interest will be paid in 209 remaining monthly installments. At January 2, 2003, the coupon rate was 10.39% and the effective interest rate was 10.71%, net of unamortized fees of $112,179 ($114,683 in 2002).			6,464		6,502
Mortgage Loans. Principal and interest are paid in monthly installments. The loans expire in 2009, 2010, 2020 and 2021. Interest ranges from the prime rate to LIBOR plus 3.75%. At January 2, 2003, the blended coupon rate was 6.06% and the effective interest rate was 6.46%, net of unamortized fees of $142,907 ($144,626 in 2002).			7,118		7,202
Revolving Credit Agreement. Interest is paid monthly. The blended interest rate at January 2, 2003 was 4.90%. (See Note D)			9,222		5,867
Equipment Loans. Principal and interest will be paid in monthly installments. The loans expire in 2010 and 2011 and bear interest at LIBOR plus 3.75%. At January 2, 2003, the blended coupon rate was 5.14% and the effective interest rate was 5.68%, net of unamortized fees of $124,291 ($135,213 in 2002).			8,216		8,506
Equipment Loan. Principal and interest will be paid in 94 remaining monthly installments. The loan expires in 2010. At January 2, 2003, the coupon rate was 10.73% and the effective interest rate was 11.45%, net of unamortized fees of $13,007 ($13,776 in 2002).			796		923
			83,356		80,991
Less current maturities			12,470		9,079
			$70,886		$71,912
			======		======

PAGE 12

E. LONG-TERM DEBT (CONTINUED):

The mortgage loans are collateralized by $67,941,100 of property, at net book value, and the equipment loans are collateralized by $4,820,600 of equipment, at net book value. Aggregate maturities of long-term debt (net of loan fee amortization) during the next five years are as follows (in thousands):

September 30,
2003	$11,292
2004	3,184
2005	3,426
2006	3,686
2007	3,967
Thereafter	57,801
	$83,356
	======

F. RELATED PARTY TRANSACTIONS:

Certain directors and officers of the Company are also directors, officers or controlling shareholders of other entities from which the Company leases its corporate headquarters and various store and other locations under agreements classified as operating leases. In addition, the Company leases store locations from entities controlled by, or from persons related to, certain directors and officers of the Company. Aggregate rentals in connection with all such leases for the quarters ended January 2, 2003 and January 3, 2002 were $370,100 and $231,900, respectively. The Company charges an affiliate for general and administrative services provided. Such charges amounted to $2,800 and $2,800 in the quarters ended January 2, 2003 and January 3, 2002, respectively. During the first quarters of fiscal years 2003 and 2002, the Company made payments of $0 and $19,800, respectively, to a director of the Company for consulting fees and reimbursement of expenses.

PAGE 13

G. RECENT ACCOUNTING PRONOUNCEMENTS:

In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No. 142, "Goodwill and Other Intangible Assets," which requires that such assets with indefinite lives not be amortized but be tested annually for impairment and provides specific guidance for such testing. This statement also requires disclosure of information regarding goodwill and other assets that was previously not required. The Company has discontinued the amortization of goodwill as of October 1, 2002 and will finish its impairment test during the second fiscal quarter. The Company believes that it could write-off its total goodwill balance of $5,857,000.

The Company adopted SFAS No. 143, " Accounting for Asset Retirement Obligations," effective for the fiscal year ending September 30, 2003. Under the statement's provisions, (1) entities must record the fair value of a liability for an asset retirement obligation in the period in which it is incurred, (2) when the liability is initially recorded, the entity must capitalize a cost by increasing the carrying amount of the related long-lived asset, (3) over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset and (4) upon settlement of the liability, the entity either settles the obligation for its recorded amount or incurs a gain or loss upon settlement. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 143.

The Company adopted SFAS No. 144, "Accounting for the Impairment or Disposal of Long- Lived Assets," effective October 1, 2002. SFAS No. 144 addressed the financial accounting and reporting for the impairment or disposal of long-lived assets. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 144.

The Company adopted SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections," effective October 1, 2002. SFAS No. 145 rescinds SFAS No. 4, "Reporting Gains and Losses from Extinguishment of Debt," and an amendment of that Statement, and SFAS No. 64, "Accounting for Leases," to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale- leaseback transactions. SFAS No. 145 also amends other existing authoritative pronouncements to make various technical corrections, clarify meanings, or describe their applicability under changed conditions. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 145.

The Company adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities," effective January 1, 2003. SFAS No. 146 requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. Previous accounting guidance was provided by EITF No. 94-3, "Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring),"which required that a liability for costs associated with an exit plan or disposal activity be recognized at the date of an entity's commitment to an exit plan. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of SFAS No. 146.

PAGE 14

G. RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED):

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure - an Amendment of FASB Statement No. 123." SFAS No. 148 amends SFAS No. 123, "Accounting for Stock-Based Compensation," to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, SFAS No. 148 amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The disclosure requirements apply to all companies for fiscal years ending after December 15, 2002. The interim disclosure provisions are effective for financial reports containing financial statements for interim periods beginning after December 15, 2002. The adoption of SFAS No. 148 is not expected to have a material impact on the Company's consolidated financial statements.

In September 2002, the Emerging Issues Task Force ("EITF") released Issue No. 02-16, "Accounting by a Reseller for Cash Consideration Received from a Vendor," which has two parts. The first part of the pronouncement requires that vendor allowances be categorized as a reduction of cost of sales unless they are a reimbursement of costs incurred to sell the vendor's products, in which case, the cash consideration should be characterized as a reduction of that cost. If the amount of cash consideration paid by a vendor exceeds the estimated fair value of the benefit received, that excess should be characterized as a reduction of the cost of sales when recognized in the customer's income statement. This portion of the pronouncement must be implemented by fiscal 2004.

The second part of the pronouncement requires that rebates or refunds that are payable only if the customer completes a specified cumulative level of purchases should be recognized as a reduction of cost of sales based on a systematic and rational allocation over the purchase period. This portion of the pronouncement must be implemented by the second quarter of fiscal 2003.

The Company believes it is currently in compliance with EITF No. 02-16 and does not expect the adoption to have a material impact on its consolidated financial position or results of operations.

In November of 2002, the FASB issued FASB Interpretation ("FIN") No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees Including Indirect Guarantees of Indebtedness of Others." FIN No. 45 requires entities to establish liabilities for certain types of guarantees, and expands financial statement disclosures for others. The accounting requirements of FIN No. 45 are effective for guarantees issued or modified after December 31, 2002, and the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. There was no impact on the Company's consolidated financial position or results of operations as a result of the adoption of FIN No. 45.

PAGE 15

H. COMMITMENTS AND CONTINGENCIES:

(1) Leases -- The Company leases its corporate headquarters, 128 of its store locations and certain equipment. Future minimum lease payments under capital leases and noncancellable operating leases with initial or remaining terms in excess of one year at January 2, 2003 are shown below. Some of the leases provide for additional rentals when sales exceed a specified amount and contain variable renewal options and escalation clauses.

	Capital		Operating		Rental
	Leases		Leases		Income
		(In thousands)
Nine months ending
September 30, 2003	$110			$ 4,653	$ 545
Fiscal Year 2004	140			6,028	519
Fiscal Year 2005	31			4,446	418
Fiscal Year 2006	31			3,222	239
Fiscal Year 2007	31			3,016	177
Thereafter	21			7,980	306
Total future minimum
lease payments	364			$29,345	$2,204
Less amount representing			======			=====
interest	65
Present value of future
payments	299
Less current maturities	113
	$186
	====

PAGE 16

I. CHANGES IN SECURITIES:

On February 6, 2002, the Company adopted a shareholder rights plan and declared a dividend distribution of one Common Stock Purchase Right on each outstanding share of its common stock. Pursuant to the rights plan, the Company distributed to all shareholders of record on February 19, 2002, as a dividend on each outstanding share of common stock, a right to purchase two-thirds of a share of common stock for a purchase price of $10.67. The rights, however, are exercisable (subject to limited grandfathering provisions for certain shareholders who currently beneficially own more than 15% of the Company's stock) only if: (1) a person or group acquires 15% or more of the Company's common stock, other than through an offer for all shares of the common stock at a price and on terms determined by the Board of Directors to be fair to all shareholders, or (2) a person or group commences a tender or exchange offer for 15% or more of the Company's common stock. If the rights become exercisable, the rights will be modified automatically to entitle the rightholders (other than the acquiring person or group) to purchase shares of the Company's common stock at a 50% discount from the then market value. In addition, if the Company is acquired in a merger or other transaction after such person or group has acquired a 15% common stock interest, the rightholders (other than such person or group) will be entitled to purchase shares of common stock of the surviving company at the same discount from market value. Initially, the rights will be represented by existing Uni-Marts stock certificates. Should the rights become exercisable, the Company will issue separate rights certificates to all holders. Uni- Marts can redeem the rights at any time before (but not after) a person or group has acquired 15% or more of the Company's common stock as described above. If not redeemed prior to January 31, 2012, the rights will expire on that date. Terms of the Shareholder Rights Plan are set forth in a Rights Agreement dated as of February 6, 2002 between the Company and Mellon Investor Services LLC, as Rights Agent, which was filed as an exhibit to an amendment to the Registration Statement on Form 8-A pursuant to which the Company's common stock, par value $0.10, is registered under the Securities Exchange Act of 1934.

PAGE 17

ITEM 2
UNI-MARTS, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Set forth below are selected unaudited consolidated financial data of the Company for the periods indicated:
	QUARTER ENDED
		January 2, 2003				January 3, 2002
Revenues:
Merchandise sales			51.5		%		56.8			%
Gasoline sales			48.1				42.7
Other income			0.4				0.5
Total revenues			100.0				100.0
Cost of sales			79.6				76.9
Gross profit:
Merchandise (as a percentage of merchandise sales)			30.8				31.6
Gasoline (as a percentage of gasoline sales)			8.6				11.1
Total gross profit			20.4				23.1
Costs and expenses:
Selling			15.8				17.1
General and administrative			1.7				1.9
Depreciation and amortization			1.8				2.1
Interest			1.5				1.8
Total expenses			20.8				22.9
Earnings (loss) before income taxes	(			0.4	)			0.2
Income tax provision (benefit)	(			0.0	)			0.1
Net earnings (loss)	(			0.4	)%			0.1	%
				====				====

OPERATING DATA (RETAIL LOCATIONS ONLY): (In thousands, except per gallon data)
Average, per store, for stores open two
full comparable periods:
Merchandise sales	$ 186	$ 183
Gasoline sales	$ 210	$ 168
Gallons of gasoline sold	179	179
Total gallons of gasoline sold	45,110	45,137
Gross profit per gallon of
gasoline	$ 0.101	$ 0.104
STORE INFORMATION:
Company-operated stores	294	294
Franchisee-operated stores	4	7
Locations with self-service gasoline	239	238

PAGE 18

RESULTS OF OPERATIONS:

Risks That Could Affect Future Results

A number of the matters and subject areas discussed in this Item 2 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this Form 10-Q that are not historical or current facts, including statements regarding the Company's plans and strategies or future financial performance, deal with potential future circumstances and developments. These forward-looking statements frequently can be identified by the use of terminology such as "believes," "expects," "may," "will," "should" or "anticipates" (or the negative or other variations thereof) or comparable terminology, or by discussions of strategy that involve risks and uncertainties. Although the Company believes that its expectations are based on reasonable assumptions within the bounds of its knowledge, investors and prospective investors are cautioned that such statements are only projections and that actual events or results may differ materially from those expressed in any such forward-looking statements. In addition to other factors described elsewhere in this report, the Company's actual consolidated quarterly or annual operating results have been affected in the past, or could be affected in the future, by factors, including, without limitation, general economic, business and market conditions; environmental, tax and tobacco legislation or regulation; volatility of gasoline prices, margins and supplies; competition and ability to maintain merchandising margins; the ability to obtain required consents from lenders and otherwise successfully consummate the Company's divestiture program; the ability to renegotiate the Company's revolving credit agreement; the sufficiency of cash balances, cash from operations and cash from asset sales to meet future cash obligations; volume of customer traffic; weather conditions; labor costs; and the level of capital expenditures.

Overview

Matters discussed below should be read in conjunction with "Operating Data (Retail Locations Only)" on the preceding page.

In the last twelve months, the Company continued its store evaluation and strategic initiative program. During that period, two convenience stores and one Choice Cigarette Discount Outlet ("Choice") were closed, two convenience stores were sold, and one non-operating location was sold. The Company also constructed two Choice stores during this period.

From April 2002 until December 2002, the Company had retained financial advisors to assist in the exploration and evaluation of all of its strategic alternatives to enhance stockholder value. As a result of its analysis with its financial advisors, the Company intends to intensify a divestiture strategy of certain underperforming store locations and non-operating assets. In January 2003, the Company entered into a new financial advisory agreement with one of these financial advisors to assist in negotiations with the Company's debt holders to permit the Company's ongoing divestiture plan. If the disposition of assets is successful and is in excess of certain amounts, the Company's executive officers will be eligible to receive bonuses pursuant to a Transaction Success Bonus Plan adopted by the Company. The aggregate amount of such bonuses will be based upon the total consideration received for such assets. If the Company is unsuccessful in consummating its disposition strategy, whether due to lack of cooperation from its lenders or otherwise, the Company could encounter liquidity problems during fiscal year 2003. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Liquidity and Capital Resources."

PAGE 19

Quarters Ended January 2, 2003 and January 3, 2002

At January 2, 2003, the Company operated 298 stores, which were comprised of 230 Uni-Mart convenience stores and 68 Choice stores. Of these locations, four were franchised and 239 offered self-service gasoline. The Company had four less convenience stores and one additional Choice store in operation in the fiscal quarter ended January 2, 2003 compared to the quarter ended January 3, 2002. For the first quarter of fiscal 2003, total revenues were $109.9 million, an increase of $10.9 million, or 11.0%, compared to total revenues of $99.0 million for the first quarter of fiscal 2002. The growth in revenues was primarily due to a $10.6 million increase in gasoline sales due to a 23.5 cent per gallon, or 25.1%, increase in the average retail price per gallon of petroleum sold in the Company's market area in comparison to the first quarter of fiscal 2002. Gasoline sales were $52.9 million, or 25.0% higher than gasoline sales of $42.3 million in the first quarter of fiscal 2002. Merchandise sales increased by $300 thousand, to $56.6 million, from $56.3 million in the first quarter of fiscal 2002. The addition of the Power Ball lottery game in Pennsylvania, as well as higher retail cigarette prices, contributed to higher merchandise sales levels in the first quarter of fiscal 2003; however, these sales increases were offset by fewer stores and fewer branded fast-food units in operation during this period. At comparable stores, merchandise sales increased by 1.3%, while gasoline gallons sold were relatively flat, from fiscal 2002 first quarter levels. Other income was $465 thousand, an increase of 5.6% when compared to the first quarter of fiscal 2002.

Gross profits on merchandise sales for the first quarter of fiscal 2003 declined by $400 thousand, or 2.0%, to $17.4 million, compared to $17.8 million in the first quarter of fiscal 2002. The merchandise gross profit rate declined by 0.8% in the current fiscal quarter due in part to fewer branded fast-food units in operation in the Company's stores. Gross profits on gasoline sales declined by $100 thousand, or 2.6%, to $4.6 million in the current fiscal quarter compared to $4.7 million in the first quarter of fiscal 2002. Gasoline gallons sold declined by less than 1% in the first quarter of fiscal 2003, while gross profits per gallon sold were relatively the same as the first quarter of fiscal 2002. The Company maintained relatively the same level of gasoline gross margins per gallon sold in the current fiscal quarter in response to competitive petroleum market conditions in its market area, while gasoline gallons sold declined slightly as higher retail petroleum prices negatively affected consumer usage.

In the first quarter of fiscal 2003, selling expense increased by $400 thousand, or 2.6%, to $17.4 million, compared to $17.0 million in the first quarter of fiscal 2002, due to slight increases in credit card fees resulting from higher retail petroleum prices and a full year of equipment rent expense for leases which were added in fiscal 2002. General and administrative expense was unchanged at $1.9 million for the comparable periods as increased legal and professional fees, primarily the result of the Company's initiatives with its financial advisors and an increase in audit fees, were offset by a reduction in the number of employees in the current fiscal quarter compared to the first quarter of fiscal 2002. Depreciation and amortization expense declined by $100 thousand, or 5.3%, to $1.9 million from $2.0 million in the first quarter of fiscal 2002, as the result of fewer new equipment installations in comparison to the activity in the prior year's first fiscal quarter. Lower interest rates resulted in a $200 thousand, or 9.6%, decline in interest expense in the first quarter of fiscal 2003 to $1.6 million from $1.8 million in the first quarter of fiscal 2002.

Losses before income taxes were $446 thousand in the first quarter of fiscal 2003, compared to a pre- tax profit of $166 thousand in the first quarter of fiscal 2002. The net loss is primarily the result of lower gasoline and merchandise gross margin levels, offset slightly by higher comparable store merchandise sales. The Company received a benefit for income taxes in the first quarter of fiscal 2003

PAGE 20

of $24 thousand compared to a provision for income taxes of $56 thousand in the first quarter of fiscal 2002. During the first quarter of fiscal 2003, the Company increased its valuation allowance against the deferred tax asset because it has been determined that it is more likely than not that the Company will not be able to fully utilize the NOL's. This increase in the reserve has resulted in a 5% tax benefit in comparison to a 34% tax provision in the first quarter of fiscal 2002. Net losses for the first fiscal quarter ended January 2, 2003 were $422 thousand, or $0.06 per share, compared to a net profit of $110 thousand, or $0.02 per share, for the quarter ended January 3, 2002.

LIQUIDITY AND CAPITAL RESOURCES:

PAGE 21

CRITICAL ACCOUNTING POLICIES AND ESTIMATES:

PAGE 22

ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk

The Company uses its revolving credit facility and its mortgage and equipment loans to finance a significant portion of its operations. These on-balance sheet financial instruments, to the extent they provide for variable rates of interest, expose the Company to interest rate risk resulting from changes in the LIBOR or prime rate.

To the extent that the Company's financial instruments expose the Company to interest rate risk, they are presented in the table below. The table presents principal cash flows and related interest rates by year of maturity for the Company's revolving credit facility, mortgage loans and equipment loans at January 2, 2003. The carrying amounts of cash and short-term debt approximate fair value. The Company estimates the fair value of its long-term, fixed-rate debt generally using discounted cash flow analysis based on the Company's current borrowing rates for debt with similar maturities. The Company estimates the fair value of its long-term, variable-rate debt based on carrying amounts plus unamortized loan fees associated with the debt.

Fiscal Year of Maturity
(dollar amounts in thousands)
														Total		Fair
														Due At		Value at
		2003		2004		2005		2006		2007		Thereafter		Maturity		1/2/03
Interest-rate sensitive assets:
Noninterest-bearing
Checking accounts	$ 2,784		$ 0		$ 0		$ 0		$ 0		$ 0		$ 2,784		$ 2,784
Interest-bearing
Checking accounts	$ 1,557		$ 0		$ 0		$ 0		$ 0		$ 0		$ 1,557		$ 1,557
Average interest rate	1.55%												1.55%		---
	__________________________________________________________________________________
Total	$ 4,341		$ 0		$ 0		$ 0		$ 0		$ 0		$ 4,341		$ 4,341
Total average interest rate	0.56%												0.56%		---
Interest-rate sensitive liabilities:
Variable-rate borrowings	$10,521		$1,945		$2,052		$2,164		$2,282		$24,228		$43,192		$43,192
Average interest rate	5.08%		5.13%		5.57%		5.14%		5.14%		5.14%		5.14%		---
Fixed-rate borrowings	$ 771		$1,239		$1,374		$1,522		$1,685		$33,573		$40,164		$42,476
Average interest rate	9.33%		9.33%		9.34%		9.34%		9.34%		9.34%		9.34%		---
	___________________________ ______________________________________________________
Total	$11,292		$3,184		$3,426		$3,686		$3,967		$57,801		$83,356		$85,668
Total average interest rate	5.38%		7.43%		7.46%		7.50%		7.54%		7.58%		7.16%		---

PAGE 23

ITEM 4 - Controls and Procedures

CEO and CFO Certifications.

Evaluation of the Company's Disclosure Controls and Procedures.

"Disclosure controls and procedures" mean the controls and other procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 (the "Exchange Act"), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the rules and forms promulgated by the Securities and Exchange Commission (the "SEC"). Disclosure controls and procedures are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Evaluation of the Company's Internal Controls.

"Internal controls" mean our procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized; (2) our assets are safeguarded against unauthorized or improper use; and (3) our transactions are properly recorded and reported, all to permit the preparation of our financial statements in conformity with generally accepted accounting principles. Our internal controls are evaluated quarterly by the Company.

Among the matters our CEO and CFO must certify in the Section 302 Certifications are whether all "significant deficiencies" or "material weaknesses" in the Company's internal controls have been disclosed to the Company's auditors and the audit committee of the Company's Board of Directors. In the professional auditing literature, "significant deficiencies" are referred to as "reportable conditions"; these are control issues that could have a significant adverse effect on an entity's ability to record, process, summarize and report financial data in the financial statements. A "material weakness" is defined in the auditing literature as a particularly serious reportable condition where the design or operation of one or more internal control components does not reduce to a relatively low level the risk that misstatements caused by error or fraud may occur in amounts that would be material in relation to the financial statements and not be detected within a timely period by employees in the normal course of performing their assigned functions.

PAGE 24

Limitations on the Effectiveness of Controls.

the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

CEO/CFO Conclusions about the Effectiveness of the Disclosure Controls and Procedures.

Changes in Internal Controls.

PAGE 25

PART II - OTHER INFORMATION

ITEM 6 - Exhibits and Reports on Form 8-K

(a)	Exhibits
	3.1	Amended and Restated Certificate of Incorporation of the Company (Filed as exhibit 3.1 to the Company's Quarterly Report on Form 10-Q for the period ended April 4, 2002 and incorporated herein by reference thereto).
	3.2	Amended and Restated By-Laws of the Company (Filed as exhibit 3.2 to the Company's Quarterly Report on Form 10-Q for the period ended April 4, 2002 and incorporated herein by reference thereto).
	11	Statement regarding computation of per share earnings (loss).
	99.1	Certification of the Chairman and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	99.2	Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.

(b) Reports on Form 8-K

The Company did not file any reports on Form 8-K during the quarter ended January 2, 2003.

The Company filed a report on Form 8-K on January 28, 2003 reporting its Fiscal 2003 First Quarter Financial Results for the period ended January 2, 2003 and announcing that it had entered into a new financial advisory agreement with Trefethen & Company, LLC.

PAGE 26

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	Uni-Marts, Inc.
	(Registrant)
	________________________________
Date February 14, 2003	/S/ HENRY D. SAHAKIAN
	Henry D. Sahakian
	Chairman of the Board
	(Principal Executive Officer)
Date February 14, 2003	/S/ N. GREGORY PETRICK
	N. Gregory Petrick
	Executive Vice President and
	Chief Financial Officer
	(Principal Accounting Officer)
	(Principal Financial Officer)

PAGE 27

CERTIFICATION

I, Henry D. Sahakian, certify that:

I have reviewed this quarterly report on Form 10-Q of Uni-Marts, Inc.

Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/S/ HENRY D. SAHAKIAN Henry D. Sahakian Chief Executive Officer

PAGE 28

CERTIFICATION

I, N. Gregory Petrick, certify that:

I have reviewed this quarterly report on Form 10-Q of Uni-Marts, Inc.;

(a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

(b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

(c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: February 14, 2003

/S/ N. GREGORY PETRICK N. Gregory Petrick Chief Financial Officer

PAGE 29

UNI-MARTS, INC. AND SUBSIDIARIES
EXHIBIT INDEX
Number	Description
11	Statement regarding computation of per share earnings (loss).
99.1	Certification of the Chairman and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
99.2	Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Filing Compare · UNI MARTS INC