UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

  FOR THE QUARTER ENDED JUNE 30, 2004              COMMISSION FILE NO. 0-22810


                        MACE SECURITY INTERNATIONAL, INC.
             (Exact name of Registrant as specified in its charter)


            DELAWARE                                       03-0311630
 (State or other jurisdiction of                         (I.R.S. Employer
  incorporation or organization)                         Identification  No.)


              1000 CRAWFORD PLACE, SUITE 400, MT. LAUREL, NJ 08054
                    (Address of Principal Executive Offices)

         REGISTRANT'S TELEPHONE NO., INCLUDING AREA CODE: (856) 778-2300

Indicate by checkmark  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 ("the
Exchange  Act") during the preceding 12 months (or for such shorter  period that
the  registrant  was required to file such report),  and (2) has been subject to
such filing requirements for the past 90 days.    Yes   X     No
                                                       ----     ----


Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act).               Yes         No  X
                                                        ----     ----

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
Common Stock:

As of August 10, 2004 there were 14,208,385 Shares of Registrant's Common Stock,
par value $.01 per share, outstanding.



                        MACE SECURITY INTERNATIONAL, INC.
                                    FORM 10-Q

                           QUARTER ENDED JUNE 30, 2004

                                    CONTENTS

                                                                          PAGE

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements                                                2

   Consolidated Balance Sheets - June 30, 2004  (Unaudited)
         and December 31, 2003                                               2

   Consolidated Statements of Operations (Unaudited) for the three
         months ended June 30, 2004 and 2003                                 4

   Consolidated Statements of Operations (Unaudited) for the six
         months ended June 30, 2004 and 2003.                                5

   Consolidated Statement of Stockholders' Equity
         for the six months ended June 30, 2004  (Unaudited)                 6

   Consolidated Statements of Cash Flows (Unaudited) for
         the six months ended June 30, 2004 and 2003                         7

   Notes to Consolidated Financial Statements (Unaudited)                    8

Item 2 -     Management's Discussion and Analysis of
             Financial Condition and Results of Operations                  15

Item 3 -     Quantitative and Qualitative Disclosures about Market Risk     33

Item 4 -     Controls and Procedures                                        33

PART II - OTHER INFORMATION

Item 1 -     Legal Proceedings                                              33

Item 2 -     Changes in Securities, Use of Proceeds and Issuer, Purchase
             of Equity Securities                                           33

Item 6 -     Exhibits and Reports on Form 8-K                               34

Signatures                                                                  35



                                     PART I
                              FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                        MACE SECURITY INTERNATIONAL, INC.
                           CONSOLIDATED BALANCE SHEETS

                     (In thousands except share information)



                                                                   JUNE 30,    DECEMBER 31,
                                                                    2004         2003
                                     ASSETS                       ---------    ---------
                                                                 (Unaudited)

Current assets:
                                                                         
    Cash and cash equivalents                                     $  18,842    $   3,414
    Accounts receivable, less allowance for doubtful
       accounts of $322 and $263 in 2004 and 2003, respectively       1,669        1,531
    Inventories                                                       4,115        3,780
     Deferred income taxes                                              264          266
    Prepaid expenses and other current assets                         1,466        1,878
                                                                     ------       ------
Total current assets                                                 26,356       10,869
Property and equipment:
    Land                                                             31,891       31,391
    Buildings and leasehold improvements                             35,801       34,871
    Machinery and equipment                                          10,386       10,172
    Furniture and fixtures                                              450          447
                                                                     ------       ------
Total property and equipment                                         78,528       76,881
Accumulated depreciation                                            (11,653)     (10,738)
                                                                     ------       ------
Total property and equipment, net of accumulated depreciation        66,875       66,143



Goodwill                                                             10,623       10,623
Other intangible assets, net of accumulated amortization
    of $1,403 and $1,373 in 2004 and 2003, respectively               1,029          991
Deferred income taxes                                                    --        1,820
Other assets                                                            235          156
                                                                     ------       ------
TOTAL ASSETS                                                      $ 105,118    $  90,602
                                                                  =========    =========


                             SEE ACCOMPANYING NOTES.

                                        1





                LIABILITIES AND STOCKHOLDERS' EQUITY                      JUNE 30,     DECEMBER 31,
                                                                            2004         2003
                                                                         -----------  ------------
                                                                         (UNAUDITED)

Current liabilities:
                                                                                
    Current portion of long-term debt and capital lease obligations      $   5,245    $   5,520
    Accounts payable                                                         1,765        2,658
    Income taxes payable                                                       340          172
    Deferred revenue                                                           364          402
    Accrued expenses and other current liabilities                           2,600        1,847
                                                                            ------       ------
Total current liabilities                                                   10,314       10,599

Long-term debt, net of current portion                                      24,681       25,591
Capital lease obligations, net of current portion                              112          175
Other liabilities                                                               --           25

Deferred income taxes                                                        1,325           --



Stockholders' equity:
    Preferred stock, $.01 par value:
       Authorized shares - 10,000,000
       Issued and outstanding shares - none                                     --           --
    Common stock, $.01 par value:
       Authorized shares - 100,000,000
       Issued and outstanding shares of 14,208,385 and                         142          125
           12,451,771 in 2004 and 2003, respectively
    Additional paid-in capital                                              84,039       69,785
    Accumulated deficit                                                    (15,495)     (15,698)
                                                                            ------       ------
Total stockholders' equity                                                  68,686       54,212
                                                                            ------       ------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $ 105,118    $  90,602
                                                                         =========    =========


                             SEE ACCOMPANYING NOTES.

                                        2


                        MACE SECURITY INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)

                     (In thousands except share information)


                                                         THREE MONTHS ENDED
                                                              JUNE 30,
                                                       2004            2003
                                                 -------------   -------------
Revenues:
    Car wash and detailing services              $      8,565    $      9,259
    Lube and other automotive services                    895           1,024
    Fuel and merchandise sales                          1,142             877
    Security products sales                             2,003           1,157
                                                       ------          ------
                                                       12,605          12,317
Cost of revenues:
    Car wash and detailing services                     6,126           6,706
    Lube and other automotive services                    703             810
    Fuel and merchandise sales                          1,000             768
    Security products sales                             1,317             646
                                                       ------          ------
                                                        9,146           8,930
Selling, general and administrative expenses            2,537           2,258
Depreciation and amortization                             493             489
Asset impairment charge                                    --             351
                                                       ------          ------

Operating income                                          429             289


Interest expense, net                                    (450)           (511)
Other (expense) income                                     (1)             85
                                                       ------          ------
Loss before income taxes                                  (22)           (137)


Income tax benefit                                         (8)            (49)
                                                       ------          ------
Net loss                                         $        (14)   $        (88)
                                                 ============    ============
Per share of common stock (basic and diluted):
Net loss                                         $       --      $      (0.01)
                                                 ============    ============
Weighted average shares outstanding:
Basic                                              13,495,889      12,406,805
Diluted                                            13,495,889      12,406,805


                             SEE ACCOMPANYING NOTES.


                                       3


                        MACE SECURITY INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)

                     (In thousands except share information)

                                                        Six Months Ended
                                                             June 30,

                                                       2004           2003
                                                 ------------    -------------
Revenues:
    Car wash and detailing services              $     17,476    $     18,804
    Lube and other automotive services                  1,825           2,045
    Fuel and merchandise sales                          2,101           1,797
    Security products sales                             3,879           2,282
                                                       ------          ------
                                                       25,281          24,928
Cost of revenues:
    Car wash and detailing services                    12,413          13,411
    Lube and other automotive services                  1,407           1,587
    Fuel and merchandise sales                          1,826           1,563
    Security products sales                             2,498           1,300
                                                       ------          ------
                                                       18,144          17,861

Selling, general and administrative expenses            5,008           4,477
Depreciation and amortization                             994             975
Asset impairment charge                                    --             351
                                                       ------          ------

Operating income                                        1,135           1,264


Interest expense, net                                    (929)         (1,033)
Other income                                              111             167
                                                       ------          ------
Income before income taxes                                317             398


Income tax expense                                        114             144
                                                       ------          ------

Net income                                       $        203    $        254
                                                 ============    ============

Per share of common stock (basic and diluted):
Net income                                       $       0.02    $       0.02
                                                 ============    =============
Weighted average shares outstanding:
Basic                                              12,978,459      12,408,513
Diluted                                            13,389,706      12,411,656


                             SEE ACCOMPANYING NOTES.


                                       4


                        MACE SECURITY INTERNATIONAL, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                   (UNAUDITED)

                     (In thousands except share information)



                                      NUMBER OF       PAR VALUE    ADDITIONAL
                                       COMMON         OF COMMON     PAID-IN     ACCUMULATED
                                       SHARES           STOCK       CAPITAL        DEFICIT        TOTAL
                                    ------------   -----------   ------------  ------------   ------------
                                                                         
Balance at December 31, 2003 .....    12,451,771   $       125   $    69,785   $   (15,698)   $     54,212
Exercise of common stock options .       428,456             4         1,840                         1,844
Common stock issued in purchase
  acquisition ....................        13,158          --              25                            25
Common stock issued for land
 and building ....................       250,000             2         1,561                         1,563
Sales of common stock, net
 of issuance costs of $241 .......     1,065,000            11         5,101                         5,112
Proceeds from removal of
 restriction on shares, net
 of income tax of $3,227                    --            --           5,727                         5,727
Net income .......................          --            --            --             203            203
Balance at June 30, 2004 .........    14,208,385   $       142   $    84,039   $   (15,495)   $    68,686
                                  ==============   ===========   ===========   ===========    ============



                             SEE ACCOMPANYING NOTES.


                                        5


                        MACE SECURITY INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)

                                 (In thousands)


                                                              Six Months Ended
                                                                  June 30,
                                                           ---------------------
                                                              2004       2003
                                                           ---------------------
OPERATING ACTIVITIES
                                                                 
Net income                                                 $    203    $    254
Adjustments to reconcile net income
    to net cash provided by operating activities:
       Depreciation and amortization                            994         975
       Provision for losses on receivables                       67          29
       Asset impairment charge                                   --         351
       Deferred income taxes                                     98         123
       Loss on disposal of fixed assets                          51           3
       Changes in operating assets and liabilities:
          Accounts receivable                                  (204)       (388)
          Inventories                                          (336)       (688)
          Accounts payable                                     (893)       (525)
          Deferred revenue                                      (38)        (43)
          Accrued expenses                                      747         308
          Income taxes                                          (10)        (92)
          Prepaid expenses and other assets                     433         480
                                                             ------      ------
Net cash provided by operating activities                     1,112         787

INVESTING ACTIVITIES
Purchase of property and equipment                             (384)       (463)
Payments for intangibles                                        (68)         (7)
Proceeds from sale of property and equipment                    149          --
Prepaid costs for future acquisitions                           (43)         --
                                                             ------      ------
Net cash used in investing activities                          (346)       (470)

FINANCING ACTIVITIES
Payments on long-term debt and capital lease obligations     (1,248)     (1,227)
Proceeds from issuance of common stock                        6,956          --
Proceeds from removal of restriction on shares                8,954          --
Payments to purchase stock                                       --         (14)
                                                             ------      ------
Net cash provided by (used in) financing activities          14,662      (1,241)
                                                             ------      ------
Net increase (decrease) in cash and cash equivalents         15,428        (924)
Cash and cash equivalents at beginning of period              3,414       6,189
                                                             ------      ------
Cash and cash equivalents at end of period                 $ 18,842    $  5,265
                                                           ========    =========



                             SEE ACCOMPANYING NOTES.


                                        6


                        MACE SECURITY INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

1. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of Mace Security International,  Inc. and its wholly owned subsidiaries
(collectively   "the   Company"  or  "Mace").   All   significant   intercompany
transactions have been eliminated in consolidation.  These consolidated  interim
financial  statements  reflect  all  adjustments   (including  normal  recurring
accruals),  which  in  the  opinion  of  management,  are  necessary  for a fair
presentation  of results of operations for the interim  periods  presented.  The
results of  operations  for the six month  period  ended  June 30,  2004 are not
necessarily  indicative  of the  operating  results  for the full year.  Certain
information  and  footnote  disclosures  normally  included in annual  financial
statements prepared in accordance with accounting  principles generally accepted
in the United States have been condensed or omitted. Certain amounts in the 2003
financial statements have been reclassified to conform to the 2004 presentation.
These  consolidated  interim financial  statements should be read in conjunction
with the audited  consolidated  financial  statements and notes contained in the
Company's Annual Report on Form 10-K for the year ended December 31, 2003.

2. NEW ACCOUNTING STANDARDS

 In January 2003, the Financial  Accounting  Standards  Board ("FASB")  released
 Interpretation  No. 46,  CONSOLIDATION OF VARIABLE INTEREST ENTITIES ("FIN 46")
 which requires that all primary  beneficiaries  of Variable  Interest  Entities
 ("VIE")  consolidate those entities.  FIN 46 is effective  immediately for VIEs
 created after  January 31, 2003 and to VIEs in which an  enterprise  obtains an
 interest after that date. It applies in the first fiscal year or interim period
 beginning  after June 15, 2003 to VIEs in which an enterprise  holds a variable
 interest  it acquired  before  February 1, 2003.  In  December  2003,  the FASB
 published a revision to FIN 46 ("FIN 46R") to clarify some of the provisions of
 the  interpretation  and to defer  the  effective  date of  implementation  for
 certain  entities.  Under the  guidance of FIN 46R,  entities  that do not have
 interests  in  structures  that are  commonly  referred  to as special  purpose
 entities  are  required  to  apply  the  provisions  of the  interpretation  in
 financial  statements for periods ending after March 14, 2004. The Company does
 not have interests in special purpose  entities and the adoption of FIN 46R did
 not have an impact on the Company's consolidated financial position, results of
 operations, or cash flows.

 3.    OTHER INTANGIBLE ASSETS

 The following  table  reflects the components of intangible  assets,  excluding
goodwill (in thousands):



                                                              JUNE 30, 2004                     DECEMBER 31, 2003

                                                    GROSS CARRYING                           GROSS
                                                        AMOUNT           ACCUMULATED        CARRYING       ACCUMULATED
                                                                        AMORTIZATION         AMOUNT        AMORTIZATION
                                                    --------------     -------------     -----------      -------------
   Amortized intangible assets:
                                                                                              
       Non-compete agreement                        $        119       $        10       $      65        $       7
       Customer list                                          62                36              62               23
       Deferred financing costs                              404               172             390              158
                                                    --------------     -------------     -----------      -------------
   Total amortized intangible assets                         585               218             517              188
   Non-amortized intangible assets:
       Trademarks - Security Products Segment              1,731             1,175           1,731            1,175
       Service mark - Car and Truck Wash Segment             116                10             116               10
                                                    --------------     -------------     -----------      -------------
   Total non-amortized intangible assets                   1,847             1,185           1,847            1,185
                                                    --------------     -------------     -----------      -------------
   Total intangible assets                          $      2,432       $     1,403       $   2,364        $   1,373
                                                    ==============     =============     ===========      =============




                                       8



The following sets forth the estimated amortization expense on intangible assets
for the fiscal years ending December 31 (in thousands):

                                                       2004       $73
                                                       2005        53
                                                       2006        39
                                                       2007        36
                                                       2008        26

4.   BUSINESS COMBINATIONS

On September 26, 2003, a wholly owned subsidiary  within the Company's  Security
Products Segment acquired the inventory, certain other assets and the operations
of Vernex,  Inc., a manufacturer and retailer of electronic  security  monitors.
Total  consideration  under the agreement was $213,000 cash for  inventory,  and
further cash consideration  based on sales performance for a twelve-month period
subsequent  to closing.  This  transaction  was accounted for using the purchase
method of accounting in accordance with SFAS 141, BUSINESS  COMBINATIONS.  (also
see Note 7, Subsequent Events)

5.  STOCK BASED COMPENSATION

The Company  accounts for stock options under Statement of Financial  Accounting
Standards ("SFAS") 123, ACCOUNTING FOR STOCK-BASED  COMPENSATION,  as amended by
SFAS 148,  which  contains a fair  value-based  method for  valuing  stock-based
compensation  that entities may use,  which  measures  compensation  cost at the
grant date based on the fair value of the award. Compensation is then recognized
over the service  period,  which is usually the vesting  period.  Alternatively,
SFAS 123 permits entities to continue  accounting for employee stock options and
similar equity instruments under Accounting Principles Board ("APB") Opinion 25,
ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES.  Entities that continue to account for
stock options using APB Opinion 25 are required to make pro forma disclosures of
net  income  and  earnings  per  share  as if the  fair  value-based  method  of
accounting defined in SFAS 123 had been applied.

At June 30, 2004, the Company had two stock based employee  compensation  plans.
The  Company  accounts  for the plans  under  the  recognition  and  measurement
principles  of APB 25,  ACCOUNTING  FOR STOCK ISSUED TO  EMPLOYEES,  and related
interpretations.  Stock-based  employee  compensation costs are not reflected in
net income, as all options granted under the plan had an exercise price equal to
the  market  value of the  underlying  common  stock on the date of  grant.  The
following  table  illustrates the effect on net income and earnings per share as
if the Company had applied the fair value recognition  provisions of SFAS 123 to
stock-based employee compensation (in thousands, except per share amounts):



                                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                            JUNE 30,                             JUNE 30,
                                                     2004              2003               2004             2003
                                               ----------------   ----------------   --------------   ------------
                                                                                          
Net (loss) income, as reported                 $        (14)      $        (88)      $       203      $     254
Less: Stock-based compensation costs under
fair value based method for all awards                  (75)               (80)             (163)          (155)
                                               ----------------   ----------------   --------------   ------------
Pro forma net (loss) income                    $        (89)      $       (168)      $        40      $      99
                                               ================   ================   ==============   ============

Earnings per share - basic and diluted
    As reported                                $          -       $      (0.01)      $      0.02      $    0.02
    Pro forma                                  $      (0.01)      $      (0.01)      $         -      $    0.01




                                       9


The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   options-pricing   model  with  the  following  weighted  average
assumptions for grants in the quarter ended June 30, 2003:  expected  volatility
of 24%;  risk-free  interest rate of 3.3%; and expected life of 10 years. In the
quarter ended June 30, 2004, no options were granted.

6.   COMMITMENTS AND CONTINGENCIES

In 2000,  the  Company  was named as a  defendant  in a suit filed in the United
States  District Court for the District of Colorado by Robert  Rifkin.  The suit
alleges  that the Company  and its  transfer  agent  delayed in the removal of a
restrictive  legend from  certain  shares of Company  common  stock owned by the
plaintiff,  and that the delay caused the plaintiff to incur a loss in excess of
$335,000.  Though the outcome of  litigation  is always  uncertain,  the Company
believes that there was no delay in the removal of the legend from the shares.

In July  2001,  the  Company  filed a lawsuit in the  Supreme  Court of New York
County of the State of New York against LTV  Networks,  Inc.  ("LTV") to collect
upon a promissory note in the amount of $100,000. In January 2002, defendant LTV
filed an answer to the suit  denying  liability  under the  promissory  note and
making  counterclaims.  The  Company  filed a summary  judgment  motion that was
granted in May of 2004. The Company  received a judgment on the promissory  note
and the defendant's counterclaims were dismissed.

In May 2002, the Company was named as one of three defendants in a suit filed by
Timothy  Gamradt and Carla Gamradt in the United States  District  Court for the
District of Minnesota.  The litigation was dismissed  without the Company paying
any money.

In July 2002, the Company and its former president,  Jon Goodrich, were named as
defendants  in a lawsuit in the Supreme Court of New York County of the State of
New York filed by Armor  Holdings,  et al. The suit alleges that the Company and
Mr. Goodrich had violated the non-compete  terms of various  agreements  entered
into in April 1998,  which  transferred  certain of the Company's  then lines of
business to the  plaintiffs.  The suit also alleges that the Company  violated a
right of first  refusal on sale granted to plaintiffs  when the Company  entered
into a Management  Agreement with Mark Sport,  Inc.("Mark Sport") to operate the
Company's  Security  Products  Segment.  The  lawsuit  requests  $15  million in
damages.  Though the  outcome of  litigation  is always  uncertain,  the Company
believes that all of the claims are without merit.

In December  2003,  one of the  Company's car wash  subsidiaries  was named as a
defendant in a suit filed by Kristen Sellers in the Circuit Court of the Twelfth
Judicial Circuit in and for Sarasota County,  Florida. The suit alleges that the
plaintiff  is  entitled  to damages in excess of  $15,000  due to  psychological
injury  and  emotional  distress  sustained  when an  employee  of the car  wash
allegedly  assaulted  Ms.  Sellers with sexually  explicit  acts and words.  The
Company's subsidiary is alleged to have been negligent in hiring,  retaining and
supervising  the  employee.  The  Company  forwarded  the suit to its  insurance
carrier for  defense.  The  plaintiff  has  communicated  that the case could be
settled for $500,000.  We do not  anticipate  that this claim will result in the
payment of damages in excess of the Company's insurance coverage.

The Company has produced documents  requested in a subpoena issued in connection
with an  investigation  being  conducted  by the United  States  Securities  and
Exchange  Commission of possible  securities  law  violations.  The subpoena was
issued on October 27, 2003.  The subpoena  requested  documents and  information
which would identify persons who knew of two transactions  involving the Company
prior to the Company's public announcement of the transactions. The transactions
were announced by the Company on March 29, 1999 and were  consummated in July of
1999. The subpoena also requested  documents  relating to the Company's dealings
with two investment  banking firms and certain of their  employees.  The Company
intends  to fully  cooperate  with the United  States  Securities  and  Exchange
Commission's  investigation.  The Company has produced all  documents  that were
requested  and has not  been  contacted  by the  United  States  Securities  and
Exchange Commission regarding the investigation since February, 2004.

                                       10


On July 20,  2004,  the  Company  received  a  letter  from  the  United  States
Securities  and  Exchange  Commission.  This letter  requested  that the Company
voluntarily   provide   information  and  documents  relating  to  Price  Legacy
Corporation's sale of 1,875,000 shares of the Company's common stock on the open
market in April, 2004 and Price Legacy Corporation's payment of $8.95 million to
the  Company in  exchange  for the  Company  removing a sales  restriction  from
1,750,000 of the shares that were sold. The Company has voluntarily produced the
information and documents  requested.  The Company intends to cooperate with the
United States Securities and Exchange Commission in this matter.

The Company is a party to various other legal proceedings  related to its normal
business activities.  In the opinion of the Company's management,  none of these
proceedings  is material in relation  to the  Company's  results of  operations,
liquidity, cash flows or financial condition.

Although  the  Company  is not  aware of any  substantiated  claim of  permanent
personal injury from its products,  the Company is aware of reports of incidents
in  which,  among  other  things;  defense  sprays  have been  mischievously  or
improperly used, in some cases by minors; have not been instantly effective;  or
have been ineffective against enraged or intoxicated individuals.

The Company is subject to federal and state environmental regulations, including
rules  relating to air and water  pollution and the storage and disposal of oil,
other  chemicals  and waste.  The  Company  believes  that it  complies,  in all
material respects, with all applicable laws relating to its business.

Certain of the Company's  executive  officers  have entered into employee  stock
option agreements  whereby options issued to them shall be entitled to immediate
vesting upon a change in control of the Company.  Additionally,  the  employment
agreement of the Company's  Chief  Executive  Officer,  Louis D.  Paolino,  Jr.,
entitles  Mr.  Paolino  to receive a fee of $2.5  million  upon  termination  of
employment under certain conditions.  The employment agreement also provides for
a bonus of $2.5 million upon a change in control.

7.   SUBSEQUENT EVENTS

On July 1, 2004, the Company, through its wholly owned subsidiary, Mace Security
Products, Inc., acquired substantially all of the operating assets of Industrial
Vision  Source(R)("IVS")  and  SecurityandMore(R)("S&M")  from American Building
Control,  Inc. The Company paid  approximately $5.6 million of cash comprised of
approximately   $1.86  million  for   inventory;   $1.37  million  for  accounts
recievable;  $100,000 for equipment;  $250,000 for current liabilities;  and the
remainder of $2.54 million  allocated to goodwill and other  intangible  assets.
S&M supplies video  surveillance and security equipment and IVS is a distributor
of  technologically   advanced  imaging  components  and  video  equipment.  The
acquisition  will be accounted for as a business  combination in accordance with
SFAS No. 141, BUSINESS COMBINATIONS.

On July 29, 2004, the Company's  Board of Directors  authorized a Stock Buy Back
Plan to purchase  shares of the Company's  common stock up to a maximum value of
$3.0 million.  Purchases will be made in the open market, if and when management
determines to effect  purchases.  Management  may elect not to make purchases or
make  purchases  less than $3.0 million in amount.  As of August 11,  2004,  the
Company did not purchase any shares on the open market.

On August 3, 2004,  the Company sold an  exterior-only  car wash facility in New
Jersey.  Proceeds from the sale of this facility,  which was producing  marginal
cash flow, were approximately  $645,000;  slightly more than the site's net book
value.

8.   BUSINESS SEGMENTS INFORMATION

The Company currently operates in two segments:  the Car and Truck Wash Segment,
supplying complete car care services (including wash, detailing, lube, and minor
repairs),  fuel, and merchandise  sales; and the Security Products Segment.  The
Security  Products  Segment  is  comprised  of  two  operating  divisions;   the
Electronic  Surveillance  Products Division and Consumer Products Division.  The
Consumer Products Division designs,  markets and sells consumer products for use
in home and automobile and for personal protection.  The Electronic Surveillance
Products  Division designs,  markets and sells cameras,  digital video recorders
(DVR's), and monitors.

                                       11


Financial  information  regarding  the  Company's  segments  is as  follows  (in
thousands):



                                                                     CAR AND            SECURITY           CORPORATE
                                                                    TRUCK WASH          PRODUCTS           FUNCTIONS*
                                                                  ---------------    ---------------       ----------
           THREE MONTHS ENDED JUNE 30, 2004
                                                                                                
           Revenues from external customers                       $     10,602       $      2,003        $        -
           Intersegment revenues                                  $         -        $          2        $        -
           Segment operating income (loss)                        $      1,253       $        (64)       $     (760)
           Segment assets                                         $     95,743       $      9,375        $        -
           Goodwill                                               $     10,381       $        242        $        -
           Capital Expenditures                                   $        215       $      1,542        $        3
           SIX MONTHS ENDED JUNE 30, 2004
           Revenues from external customers                       $     21,402       $      3,879        $        -
           Intersegment revenues                                  $         -        $          5        $        -
           Segment operating income (loss)                        $      2,709       $        (65)       $   (1,509)
           Capital Expenditures                                   $        350       $      1,548        $        3
           THREE MONTHS ENDED JUNE 30, 2003
           Revenues from external customers                       $     11,160       $      1,157        $        -
           Intersegment revenues                                  $          -       $         22        $         -
           Segment operating income (loss)                        $        983       $        (16)       $     (678)
           Capital Expenditures                                   $        249       $         64        $        -
           SIX MONTHS ENDED JUNE 30, 2003
           Revenues from external customers                       $     22,646       $      2,282        $        -
           Intersegment revenues                                  $          -       $         22        $        -
           Segment operating income (loss)                        $      2,663       $        (43)       $    (1,356)
           Capital Expenditures                                   $        389       $         75        $        -



*  Corporate  functions  include  the  corporate  treasury,   legal,   financial
reporting,  information  technology,  corporate tax, corporate insurance,  human
resources,  investor  relations,  and other typical  centralized  administrative
functions.

9.   USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities,  revenues and  expenses,  as well as the  disclosure  of contingent
assets and  liabilities  at the date of its  financial  statements.  The Company
bases its estimates on historical  experience,  actuarial valuations and various
other factors that are believed to be reasonable  under the  circumstances,  the
results of which form the basis for making judgments about the carrying value of
assets and liabilities that are not readily apparent from other sources. Some of
those judgments can be subjective and complex, and consequently,  actual results
may differ from these estimates under  different  assumptions or conditions.  We
must make these estimates and assumptions  because certain  information  that we
use is dependent on future events and cannot be calculated with a high degree of
precision  from  the  data  currently  available.  Such  estimates  include  the
Company's  estimates of reserves such as the  allowance  for doubtful  accounts,
inventory valuation allowances, insurance losses and loss reserves, valuation of
long-lived  assets,  estimates of  realization  of income tax net operating loss
carryforwards,  as well as valuation calculations such as the Company's goodwill
impairment  calculations  under the  provisions of SFAS 142,  GOODWILL AND OTHER
INTANGIBLE ASSETS.

10.  INCOME TAXES

The Company  recorded  income tax expense of $114,000  and  $144,000 for the six
months ended June 30, 2004 and 2003,  respectively.  Income tax expense reflects
the  recording of income taxes on income at an effective  rate of  approximately
36% in both 2004 and 2003. The effective rate differs from the federal statutory
rate for each year primarily due to state and local income taxes, non-deductible
costs  related  to  intangibles,  fixed  asset  adjustments  and  changes to the
valuation  allowance.  During the  quarter  ended  June 30,  2004,  the  Company
received a payment of $8.95 million for the removal of a restriction  on certain
outstanding  shares of the Company's stock (see Note 12,  Equity).  Although the
transaction is taxable for Federal and State income tax purposes,  no current or
deferred income tax expense is reflected on the  accompanying  income  statement
due to the recording of the  transaction  as a contribution  to capital,  net of
income tax of $3.2 million.  The Company has  sufficient  net  operating  losses
available to fully offset the taxable  income  generated  from this event. A tax
liability of $179,000  has been  recorded  for Federal  Alternative  Minimum Tax
purposes.

                                       12


11.  RELATED PARTY TRANSACTIONS

Effective  August 1, 2000, Mace entered into a five-year lease with  Bluepointe,
Inc.,  a  corporation  fifty  percent  owned by Louis D.  Paolino,  Jr.,  Mace's
Chairman,  Chief Executive  Officer and President and fifty percent owned by Mr.
Paolino's  father Louis D.  Paolino,  Sr., for Mace's  executive  offices in Mt.
Laurel, New Jersey. Bluepointe,  Inc. sold the building to an unrelated party in
May, 2004. The lease terms, which were assumed by the new owner, were subject to
a survey of local real estate market pricing and approval by the Company's Audit
Committee and provide for an initial  monthly rental  payment of $15,962,  which
increases  by 5% per year in the third  through  fifth years of the lease.  Mace
believes  that the terms of this  lease  (based on an annual  rate of $19.00 per
square foot) were competitive when the lease was executed.

From  November,  2001 through July 2002,  the Company  prepaid LP Learjets,  LLC
$5,109 per month for the right to use a Learjet  31A for 100 hours per year.  LP
Learjects,  LLC is a  company  owned by Louis D.  Paolino,  Jr.,  the  Company's
Chairman,  Chief Executive Officer and President.  When the Learjet 31A is used,
the  prepaid  amount is reduced by the hourly  usage  charge as  approved by the
Audit Committee,  and the Company pays to third parties  unaffiliated with Louis
D. Paolino,  Jr., the direct costs of the Learjet's  per-hour use, which include
fuel,  pilot fees,  engine  insurance  and landing  fees.  The balance of unused
prepaid flight fees total $31,659 at June 30, 2004.

From February 2000 through April 2002, the Company and Mark Sport,  Inc.  ("Mark
Sport")  were  parties  to a  Management  Agreement.  Mark  Sport  is a  Vermont
corporation  controlled  by Jon E.  Goodrich,  a  former  director  and  current
employee of the Company.  Mr. Goodrich was a director from December 1987 through
December 2003. Under the Management  Agreement,  as amended, Mark Sport operated
the Company's  Security Products Segment and received all profits or losses from
January  1, 2000 to April 30,  2002 in  exchange  for  certain  payments  to the
Company.  At March 31,  2004,  Mark Sport owed the Company  $127,000 in payments
under the Management  Agreement.  In April 2004, the outstanding balance owed by
Mark Sport to the Company was paid in full.

The Company's  Consumer Products Division leases  manufacturing and office space
under a five-year lease with Vermont Mill, Inc. ("Vermont Mill"), which provides
for monthly lease  payments of $9,167  through  November  2004.  The Company has
exercised an option to continue the lease through  November  2009. The rent will
increase by a CPI factor in November 2004.  Vermont Mill is controlled by Jon E.
Goodrich,  a former  director and current  employee of the Company.  The Company
believes  that the lease rate is lower  than lease  rates  charged  for  similar
properties in the  Bennington,  Vermont  area.  On July 22, 2002,  the lease was
amended  to provide  Mace the  option and right to cancel the lease with  proper
notice and a payment equal to six months of the then current rent for the leased
space occupied by Mace.

Vermont Mill borrowed a total of $228,671 from the Company through  December 31,
2001. On February 22, 2002,  Vermont Mill executed a three year  promissory note
with monthly installments of $7,061 including interest at a rate of 7%. At March
31, 2004, the balance owed on this promissory  note was $82,100.  In April 2004,
the balance on the promissary note was paid in full.

From  January  1,  2003  through  June  30,  2004,   the  Company's   Electronic
Surveillance  Products  Division  sold  approximately   $148,000  of  electronic
security equipment to two companies of which Louis Paolino,  III, the son of the
Company's  CEO, Louis D. Paolino,  Jr., is a partial owner of each company.  The
pricing  extended to these companies is no more favorable than the pricing given
to third party  customers who purchase in similar volume.  Additionally,  one of
these companies was hired by the Company to install  security cameras in four of
the Company's car washes at an installation fee of $6,800. At June 30, 2004, the
balance owed from these companies was approximately $21,000.

12.  EQUITY

On April 16, 2004, the Company received approximately $8.95 million in cash from
Price Legacy Corporation (formerly Excel Legacy Holdings,  Inc.) in exchange for
the Company  removing a contractual  restriction  that  prohibited  Price Legacy
Corporation from selling  1,750,000 shares of the Company's common stock without
the Company's approval.  The Company recorded this transaction as a contribution
to capital, net of related income taxes, in accordance with Accounting Principle
Board Opinion No. 9. The proceeds will be used as part of working capital. Price
Legacy  Corporation  purchased  125,000  restricted  shares  in July of 1999 and
received  1,750,000  shares in  October  of 1999 in a  transaction  in which the
Company purchased the car wash assets of Millennia Car Wash, LLC.  Additionally,
as  part  of the  agreement,  the  Company  agreed  to  indemnify  Price  Legacy
Corporation  against certain potential  circumstances as a result of lifting the
restriction. Management believes the fair value of this provision is negligible.

                                       13


On April 20, 2004,  the Company  purchased a 20,000 square foot facility in Fort
Lauderdale,  Florida,  to serve as its regional  headquarters for the Electronic
Surveillance  Products  Division.  Consideration  for the facility  consisted of
250,000 registered shares of the Company's common stock.

The Master  Facility  Agreement  between the Company and Fusion Capital Fund II,
LLC ("Fusion") and the Equity Purchase  Agreement between the Company and Fusion
is terminated.  Under the Master Facility Agreement,  the Company had entered in
to an Equity  Purchase  Agreement on April 17, 2000.  Under the Equity  Purchase
Agreement,  Fusion had the right and obligation to purchase up to $10 million of
the Company's  common stock under  certain  conditions.  On April 21, 2004,  the
Company and Fusion entered into a termination and release agreement to resolve a
dispute  that arose  between the Company  and Fusion.  The dispute  arose out of
Fusion's claim that it was entitled to purchase  approximately 690,000 shares of
the Company's  common stock at a price of $2.32 per share under the terms of the
Equity Purchase  Agreement.  The Company's position was that Fusion did not have
the right to purchase the 690,000  shares.  On April 21,  2004,  the dispute was
resolved by the Company and Fusion  entering into an agreement that provided (i)
the Company sell to Fusion  150,000  registered  shares of common stock at $2.32
per share, (ii) the Master Facility  Agreement and Equity Purchase  Agreement be
terminated,  and (iii) the Company has the unilateral right exercisable  through
May 31, 2004 to enter into a new common stock purchase agreement with Fusion for
$10 million of common stock.  The Company did not exercise its option.  On April
22, 2004, Fusion purchased 150,000 shares of the Company's common stock at $2.32
per share, in accordance with the termination and release agreement.

On May 26,  2004,  the Company  completed a stock sale of 915,000  shares of the
Company's common stock at a price of $5.47 per share with a private  institution
for a total  capital  investment  of  $5,005,050.  Under  the  terms of the sale
agreement,  Mace also granted to the private institution a warrant dated May 26,
2004 to purchase  183,000 shares of the Company's common stock at a strike price
of $7.50 per share  exercisable  immediately  through its expiration date of May
26, 2009. The shares were sold in a private  transaction  under  Regulation D of
the Securities Act of 1933.  Mace is obligated to register the shares for resale
on a registration statement within 125 days. Pursuant to the registration rights
agreement,  the Company filed a registration  statement on June 16, 2004 on Form
S-3 and a first amendment to the Form S-3 on August 2, 2004. If the Company does
not  register  the shares  within the time  required,  it is  obligated to pay a
monthly  penalty  of  $50,000  in the  first  month  and  $75,000  per  month in
subsequent  months.  The proceeds of this  transaction  strengthen the Company's
capital  structure and will provide  additional  cash for the development of new
electronic  surveillance products,  future growth strategies and general working
capital.

13. LONG-TERM DEBT, NOTE PAYABLE, AND CAPITAL LEASE OBLIGATIONS

At June 30, 2004, we had borrowings,  including  capital lease  obligations,  of
approximately  $30.0 million.  We had letters of credit  outstanding at June 30,
2004,  totaling  $1,051,000  as  collateral  relating to  workers'  compensation
insurance  policies and for the  purchase of  inventory  related to our Security
Products Segment.  We maintain a $500,000 revolving credit facility,  subject to
an  availability  calculation  based on inventory  and accounts  receivable,  to
provide  financing for  additional  electronic  surveillance  product  inventory
purchases.  There were no  borrowings  outstanding  under the  revolving  credit
facility at June 30, 2004.

Several of our debt  agreements,  as amended,  contain  certain  affirmative and
negative covenants and require the maintenance of certain levels of tangible net
worth,  maintenance  of  certain  unencumbered  cash and  marketable  securities
balances,  and the  maintenance  of certain  debt service  coverage  ratios on a
consolidated  level.  At June  30,  2004,  we were  not in  compliance  with our
consolidated  debt  service  coverage  ratios  related  to  our  General  Motors
Acceptance Corp. ("GMAC") notes payable and Bank One notes payable. With respect
to the GMAC notes  payable,  the Company has  received a waiver of  acceleration
related to the  non-compliance  with the debt service coverage ratio covenant at
June 30, 2004 and for measurement  periods  through July 1, 2005.  Additionally,
the Company has entered  into  amendments  to the Bank One term loan  agreements
effective March 31, 2004. The amended debt coverage ratio with Bank One requires
the Company to maintain a consolidated  earnings before interest,  income taxes,
depreciation  and  amortization  ("EBITDA") to debt service  (collectively " the
debt service  coverage  ratio") of 1.03 to 1 at June 30, 2004;  and 1.05 to 1 at
September 30, 2004 and December 31, 2004. The Company was not in compliance with
this Bank One  covenant  at June 30, 2004 as  amended.  The  Company  received a
waiver of  acceleration  with respect to this debt service  coverage  ratio from
Bank One  through  July 1,  2005.  The  Bank One  amendment  also  requires  the
maintenance  of a minimum  total  unencumbered  cash and  marketable  securities
balance  of $5  million.  This cash  balance  requirement  will be lowered to $1
million upon the Company  returning to a debt coverage ratio of at least 1.10 to
1.  Additionally,  the Bank One Agreement  contains a  prohibition  on incurring
additional debt for borrowed money without the approval of Bank One. The Company
must  demonstrate  that the cash flow benefit from the use of new loan  proceeds
exceeds the resulting future debt service requirements.

                                       14


The Company sold or closed four  unprofitable or marginally  profitable car
wash  facilities  and a lube  facility  in 2003 and the  first  half of 2004 and
increased its prices in March 2004 within the Car and Truck Wash Segment to help
improve  cash flows for  fiscal  2004.  If our  future  cash flows are less than
expected or debt service including interest expense increases more than expected
causing  us to  further  default  on any of the Bank One  covenants  or the GMAC
covenant in the future,  the Company will need to obtain  further  amendments or
waivers  from  these  lenders.  If the  Company  is unable to obtain  waivers or
amendments  in the future,  Bank One debt  totaling  $14.2 million and GMAC debt
totaling  $11.2  million,  including debt recorded as long-term debt at June 30,
2004, would become payable on demand.

14. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share (in thousands, except per share data):




                                                         THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                ----------------------------------   ----------------------------------
                                                     6/30/04           6/30/03            6/30/04          6/30/03
                                                ----------------   ---------------   ----------------   ---------------
      Numerator:

                                                                                            
      Net (loss) income                         $         (14)     $         (88)    $         203      $         254
                                                ================   ===============   ================   ===============
      Denominator:

         Denominator for basic (loss) income
             per share - weighted average          13,495,889         12,406,805        12,978,459         12,408,513
             shares.........................
         Dilutive effect of options and
             warrants.........................              -                  -           411,247              3,143
                                                ----------------   ---------------   ----------------   ---------------
         Denominator for diluted
             (loss) income per share -
             weighted average shares..........     13,495,889         12,406,805        13,389,706         12,411,656
                                                ================   ===============   ================   ===============
         Basic and diluted (loss) income        $           -      $       (0.01)    $        0.02      $        0.02
               per share:                       ================   ===============   ================   ===============




ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

THE FOLLOWING  DISCUSSION  OF THE FINANCIAL  CONDITION AND RESULTS OF OPERATIONS
SHOULD  BE READ IN  CONJUNCTION  WITH THE  FINANCIAL  STATEMENTS  AND THE  NOTES
THERETO INCLUDED IN THIS FORM 10-Q.

FORWARD-LOOKING STATEMENTS

This report includes  forward looking  statements  within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended ("Forward-Looking  Statements"). All statements
other  than   statements  of  historical   fact  included  in  this  report  are
Forward-Looking Statements.  Although we believe that the expectations reflected
in such Forward-Looking Statements are reasonable, we can give no assurance that
such expectations will prove to have been correct.  Generally,  these statements
relate to business  plans or strategies,  projected or  anticipated  benefits or
other  consequences  of such plans or strategies,  number of  acquisitions,  and
projected or anticipated benefits from acquisitions made by or to be made by us,
or  projections  involving  anticipated  revenues,  earnings,  levels of capital
expenditures or other aspects of operating results. All phases of our operations
are subject to a number of uncertainties,  risks, and other influences,  many of
which are outside our control and any one of which,  or a combination  of which,
could   materially   affect  the   results  of  our   operations   and   whether
Forward-Looking  Statements  made by us  ultimately  prove to be accurate.  Such
important  factors that could cause actual results to differ materially from our
expectations  are  disclosed in this section and  elsewhere in this report.  All
subsequent  written  and oral  Forward-Looking  Statements  attributable  to the
Company  or  persons  acting on its  behalf  are  expressly  qualified  in their
entirety  by the  important  factors  described  below that could  cause  actual
results to differ from our  expectations.  The  Forward-Looking  Statements made
herein  are  only  made as of the  date  of this  filing,  and we  undertake  no
obligation  to  publicly  update  such  Forward-Looking  Statements  to  reflect
subsequent events or circumstances.

                                       15


SUMMARY OF CRITICAL ACCOUNTING POLICIES

The discussion and analysis of our financial condition and results of operations
are based upon the Company's consolidated financial statements,  which have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America. The preparation of these financial statements requires
the Company to make estimates and judgments that affect the reported  amounts of
assets and  liabilities,  revenues  and  expenses,  and related  disclosures  of
contingent  assets  and  liabilities  at the  date  of the  Company's  financial
statements.   Management   bases  its  estimates  and  judgments  on  historical
experience and on various other factors that are believed to be reasonable under
the  circumstances,  the  results of which  form the basis for making  judgments
about the  carrying  values  of  assets  and  liabilities  that are not  readily
apparent  from other  sources.  Actual  results may differ from these  estimates
under different assumptions or conditions.

Critical  accounting  policies  are  defined  as those  that are  reflective  of
significant  judgments and  uncertainties,  and potentially result in materially
different  results under different  assumptions  and  conditions.  The Company's
critical accounting policies are described below.

REVENUE RECOGNITION

Revenues from the Company's  Car and Truck Wash Segment are  recognized,  net of
customer coupon discounts,  when services are rendered or fuel or merchandise is
sold. The Company records a liability for gift  certificates,  ticket books, and
seasonal and annual passes sold at its car care  locations but not yet redeemed.
The Company  estimates these  unredeemed  amounts based on gift  certificate and
ticket  book  sales and  redemptions  throughout  the year as well as  utilizing
historical   sales  and  tracking  of  redemption  rates  per  the  car  washes'
point-of-sale   systems.   Seasonal  and  annual   passes  are  amortized  on  a
straight-line basis over the time during which the passes are valid.

Revenues  from the  Company's  Security  Products  Segment are  recognized  when
shipments  are made,  or for export  sales when title has passed.  Shipping  and
handling charges billed are included in revenues;  the cost of which is included
in cost of goods sold.

DEFERRED REVENUE

The  Company  records a  liability  for gift  certificates,  ticket  books,  and
seasonal and annual passes sold at its car care  locations but not yet redeemed.
The Company  estimates these  unredeemed  amounts based on gift  certificate and
ticket  book  sales and  redemptions  throughout  the year as well as  utilizing
historical sales and tracking of redemption rates per the car washes' point- of-
sale systems.  Seasonal and annual passes are amortized on a straight-line basis
over the time during which the passes are valid.

IMPAIRMENT OF LONG-LIVED ASSETS

In  accordance  with SFAS 144,  ACCOUNTING  FOR THE  IMPAIRMENT  OR  DISPOSAL OF
LONG-LIVED  ASSETS, we periodically  review the carrying value of our long-lived
assets  held  and  used,   and  assets  to  be  disposed  of,  when  events  and
circumstances  warrant  such a  review.  If  significant  events or  changes  in
circumstances  indicate  that the carrying  value of an asset or asset group may
not be  recoverable,  we  perform  a test of  recoverability  by  comparing  the
carrying value of the asset or asset group to its  undiscounted  expected future
cash flows.  Cash flow  projections  are  sometimes  based on a group of assets,
rather than a single asset. If cash flows cannot be separately and independently
identified  for a single asset,  we will  determine  whether an  impairment  has
occurred for the group of assets for which we can identify  the  projected  cash
flows. If the carrying values are in excess of undiscounted expected future cash
flows,  we measure any impairment by comparing the fair value of the asset group
to its  carrying  value.  If the  fair  value  of an  asset  or  asset  group is
determined to be less than the carrying  amount of the asset or asset group,  an
impairment  in the amount of the  difference  is recorded in the period that the
impairment indicator occurs.

GOODWILL

In accordance with SFAS 142, the Company completed annual impairment tests as of
November 30, 2003, and 2002, and will be subject to an impairment test each year
thereafter and whenever there is an impairment  indicator.  The Company's annual
impairment  testing  corresponds with the Company's  determination of its annual
operating budgets for the upcoming year. The Company's  valuation of goodwill is
based on a discounted  cash flow model applying an appropriate  discount rate to
future expected cash flows and management's annual review of historical data and
future assessment of certain critical  operating  factors,  including,  car wash
volumes,  average  car wash  and  detailing  revenue  rates  per  car,  wash and
detailing  labor cost  percentages,  weather  trends  and  recent  and  expected
operating  cost levels.  Estimating  cash flows  requires  significant  judgment
including  factors  beyond our  control and our  projections  may vary from cash
flows   eventually   realized.   Adverse   business   conditions   could  impair
recoverability  of goodwill in the future and  accordingly,  the Company  cannot
guarantee  that  there  will not be  impairments  in this or  subsequent  years.
Weather,   particularly  in  our  Northeast  and  Texas  Regions,  continues  to
negatively influence our year to date operating results. This negative influence
may  effect  our  future  cash  flow  assumptions  during  our  annual  goodwill
impairment  testing at  November  30,  2004,  potentially  resulting  in further
goodwill impairment charges.

                                       16


OTHER INTANGIBLE ASSETS

Other  intangible  assets  consist   primarily  of  deferred   financing  costs,
trademarks,  and  establishing a registered  national brand name. Prior to 2002,
our  trademarks  and brand name were  amortized on a straight line basis over 15
years. In accordance with SFAS 142,  GOODWILL AND OTHER INTANGIBLE  ASSETS,  our
trademarks and brand name are considered to have indefinite  lives, and as such,
are no longer  subject to  amortization.  These assets are tested for impairment
using  discounted  cash  flow  methodology  annually  and  whenever  there is an
impairment indicator. Estimating future cash flows requires significant judgment
and projections may vary from cash flows eventually realized. Several impairment
indicators  are beyond our control,  and cannot be predicted  with any certainty
whether or not they will occur.  Deferred  financing  costs are  amortized  on a
straight-line basis over the terms of the respective debt instruments.  Customer
lists and  non-compete  agreements are amortized on a  straight-line  basis over
their respective estimated useful lives.

INCOME TAXES

Deferred  income  taxes  are  determined  based on the  difference  between  the
financial  accounting and tax bases of assets and  liabilities.  Deferred income
tax expense  (benefit)  represents  the change during the period in the deferred
income tax assets and  deferred  income  tax  liabilities.  Deferred  income tax
assets include tax loss and credit  carryforwards and are reduced by a valuation
allowance if, based on available evidence,  it is more likely than not that some
portion or all of the deferred income tax assets will not be realized.

SUPPLEMENTARY CASH FLOW INFORMATION

Interest  paid on all  indebtedness  was  approximately  $1.0  million  and $1.1
million for the six months  ended June 30, 2004 and 2003,  respectively.  Income
taxes paid were approximately $26,000 and $113,000 for the six months ended June
30, 2004 and 2003,  respectively.  Noncash investing and financing activities of
the  Company  excluded  from the  statement  of cash  flows  include a  property
addition financed by common stock of $1.6 million in 2004.

                                  INTRODUCTION

REVENUES

     CAR AND TRUCK WASH SERVICES

We own full service,  exterior only and  self-service  car wash locations in New
Jersey,  Pennsylvania,  Delaware,  Texas,  Florida and Arizona, as well as truck
washes in Arizona,  Indiana,  Ohio and Texas.  We earn revenues from washing and
detailing  automobiles;  performing  oil and  lubrication  services,  minor auto
repairs,  and state inspections;  selling fuel; and selling  merchandise through
convenience  stores within the car wash facilities.  Revenues  generated for the
six months ended June 30, 2004 for the Car and Truck Wash Segment were comprised
of  approximately  82% car wash and  detailing,  8% lube  and  other  automotive
services, and 10% fuel and merchandise.

The  majority  of  revenues  are  collected  in the form of cash or credit  card
receipts, thus minimizing customer accounts receivable.

Weather can and has had a significant  impact on volume,  and therefore revenue,
at the individual  locations.  We believe that the  geographic  diversity of our
operating locations helps mitigate the risk of adverse weather-related influence
on our volume.

     SECURITY PRODUCTS

Prior to the  acquisition  of  Micro-Tech,  the Company  operated  its  Security
Products  Segment  solely  as the  Consumer  Products  Division.  The  Company's
Consumer Products  operations  manufacture and market personal safety,  and home
and auto security products which are sold through retail stores,  major discount
stores, domestic and international  distributors,  and at the Company's car care
facilities.

                                       17


With the  acquisition on August 12, 2002 of certain of the assets and operations
of  Micro-Tech,   a  manufacturer  and  retailer  of  electronic   security  and
surveillance  devices,  the Company added an additional division to its Security
Products  Segment.  The  Company  has  added  security  cameras,  closed-circuit
monitors,  digital  video  recording  devices  and related  electronic  security
components to its line of well-known  personal security products.  The Company's
electronic security products are manufactured to our specifications  principally
in Korea,  China, and other foreign countries,  and are labeled,  packaged,  and
shipped ready for sale, to our warehouse in Hollywood, Florida.

COST OF REVENUES

     CAR AND TRUCK WASH SERVICES

Cost of  revenues  consists  primarily  of direct  labor and  related  taxes and
benefits, certain insurance costs, chemicals, wash and detailing supplies, rent,
real  estate  taxes,  utilities,   car  damages  resulting  from  our  services,
maintenance and repairs of equipment and facilities,  as well as the cost of the
fuel and merchandise sold.

SECURITY PRODUCTS

Cost of revenues  within the Security  Products  Segment  consists  primarily of
costs to purchase or manufacture the security  products  including  direct labor
and related  taxes and  benefits,  and raw material  costs.  Product  return and
warranty  costs  related to the new  electronic  security  surveillance  product
business  have been  minimal in that the majority of customer  product  warranty
claims are reimbursed by the supplier.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling,  general and  administrative  ("SG&A")  expenses  consist  primarily of
management,   clerical  and  administrative  salaries,   professional  services,
insurance premiums, sales commissions, and other costs relating to marketing and
sales.

We capitalize direct  incremental costs associated with  acquisitions.  Indirect
acquisition  costs,  such as  executive  salaries,  corporate  overhead,  public
relations,  and other corporate  services and overhead are expensed as incurred.
The Company also  charges as an expense any  capitalized  expenditures  (ie, due
diligence and transaction costs) relating to proposed acquisitions that will not
be consummated.

DEPRECIATION AND AMORTIZATION

Depreciation  and amortization  consists  primarily of depreciation of buildings
and equipment,  and  amortization of certain  intangible  assets.  Buildings and
equipment are  depreciated  over the estimated  useful lives of the assets using
the straight-line  method.  Intangible assets, other than goodwill or intangible
assets with  indefinite  useful  lives,  are  amortized  over their useful lives
ranging  from  three to 15  years,  using  the  straight-line  method.  With the
adoption  of SFAS 142 on January 1, 2002,  we no longer  amortize  goodwill  and
certain  intangible assets,  namely trademarks and service marks,  determined to
have indefinite useful lives.

OTHER INCOME

Other income consists  primarily of rental income received on renting out excess
space at our car wash  facilities  and includes  gains and losses on the sale of
equipment.

INCOME TAXES

Income tax expense is derived from tax provisions  for interim  periods that are
based on the Company's estimated annual effective rate. Currently, the effective
rate differs from the federal  statutory  rate  primarily due to state and local
income taxes, non-deductible costs related to acquired intangibles,  fixed asset
adjustments and changes to the valuation allowance.

                                       18


LIQUIDITY AND CAPITAL RESOURCES

     LIQUIDITY

Cash and cash  equivalents were $18.8 million at June 30, 2004. The ratio of our
total  debt  to  total  capitalization,   which  consists  of  total  debt  plus
stockholders'  equity,  was 30% at June 30, 2004,  and 37% at December 31, 2003.
The  improvement  in the  Company's  Cash  position  and  total  debt  to  total
capitalization ratio is directly related to equity infusions as noted below.

Our business  requires a substantial  amount of capital,  most notably to pursue
our  expansion  strategies,  including our current  expansion in the  electronic
surveillance products business, and for equipment purchases and upgrades for our
Car and Truck Wash  Segment.  We plan to meet these  capital  needs from various
financing sources,  including  borrowings,  internally  generated funds, and the
issuance of common stock if the market price of the Company's stock improves.

As of June 30, 2004, we had working capital of approximately  $16.0 million.  At
December 31, 2003, working capital was approximately $270,000 including cash and
cash equivalents of $3.4 million. The significant improvement in working capital
at June 30,  2004 is  primarily  attributable  to: 1) $8.95  million of proceeds
received  from  the  removal  of a  restriction  on  outstanding  shares  of the
Company's common stock; 2) $5.1 million of proceeds, net of issuance costs, from
the  sale  of  915,000  shares  of  the  Company's  common  stock  to a  private
institution  and the sale of  150,000  shares of the  Company's  stock to Fusion
under a Master  Facility  Agreement;  and 3) $1.8  million of proceeds  from the
exercise of common stock options.  Working capital was also positively  affected
by the renewal and reclassification to non-current  liabilities of approximately
$1.2  million of 15-year  amortizing  loans  with Bank One.  This was  partially
offset by  reclassification  to current  liabilities  of an additional  loan for
$290,000 which is up for renewal in April,  2005.  The Company  intends to renew
this loan with the current  lender.  Although the Company has been successful in
renewing  similar  loans  with the  current  lender in the past,  including  the
renewal of loans in 2003  totaling  $6.4  million and renewal of $1.2 million of
loans in the first six months of 2004, there can be no assurance that our lender
will continue to provide us with renewals or with renewals at favorable terms.

During the six month  period  ending  June 30,  2004 and 2003,  we made  capital
expenditures  of $350,000 and $389,000,  respectively,  within our Car and Truck
Wash Segment.  We estimate aggregate capital  expenditures for our Car and Truck
Wash Segment, exclusive of acquisitions of businesses, of approximately $750,000
for the year ending  December  31, 2004.  The Company  believes its current cash
balance  at June  30,  2004 of  $18.8  million  and  cash  flow  from  operating
activities in 2004 will be  sufficient to meet its car wash capital  expenditure
funding needs through at least the next twelve  months.  In years  subsequent to
2004,  we  estimate  that our Car and Truck Wash  Segment  will  require  annual
capital  expenditures of $500,000 to $1million.  Capital expenditures within our
Car and Truck  Wash  Segment  are  necessary  to  maintain  the  efficiency  and
competitiveness  of our sites.  If the cash provided from  operating  activities
does not  improve in 2004 and  future  years and if current  cash  balances  are
depleted, we will need to raise additional capital to meet these ongoing capital
requirements.

In October  2002,  we purchased a building as a warehouse,  production  and
administrative facility for our new electronic surveillance products operations.
In October 2003, we purchased  additional warehouse and office space adjacent to
the  original  facility.  We financed a portion of the $885,000  total  purchase
price of our  facility  with a  long-term  mortgage of  approximately  $728,000.
Additionally,  we have spent approximately $4.9 million through June 30, 2004 in
developing  our  Electronic   Surveillance  Products  Division,   including  the
acquisition  costs of  Micro-Tech  and  Vernex  and the cost of  developing  and
purchasing  inventory for our expanded product line. On July 1, 2004 the Company
paid  approximately  $5.6 million of cash for the acquisition of the S&M and IVS
security  operations.  (See Note 7,  Subsequent  Events).  We  estimate  capital
expenditures  for the Security  Products Segment at approximately $2 million for
the remainder of 2004,  principally  related to the purchase and furnishing of a
facility in the Dallas,  Texas area for our newly  acquired S&M and IVS security
operation.  Approximately $1 million of the facility  purchase price is expected
to be  financed.  We  intend to  continue  to  expend  significant  cash for the
purchasing of inventory as we introduce new electronic  surveillance products in
2004 and for years  subsequent  to 2004.  We expect  inventory  purchased  to be
funded with cash collected on current sales.  The amount of capital that we will
spend  in 2004 and in  years  subsequent  to 2004 is  largely  dependent  on the
marketing  success we achieve in our Electronic  Surveillance  Products Division
and our ability to raise additional  capital. At June 30, 2004, we maintained an
unused $500,000 revolving credit facility with Bank One to provide financing for
additional electronic  surveillance product inventory purchases.  This revolving
credit facility,  subject to an availability  calculation based on inventory and
accounts receivable (as defined in our bank agreement),  and our cash balance of
$18.8  million at June 30,  2004 will  provide  for  growth in 2004.  Unless our
operating cash flow improves,  our growth will be limited if we deplete our cash
balance.

                                       19


In the past, we have been  successful in obtaining  financing by selling  common
stock and  obtaining  mortgage  loans.  Our ability to obtain new  financing  is
currently  adversely  impacted by our stock price and our current debt  coverage
ratios on existing  loans.  We are  reluctant  to sell  common  stock at current
prices as our  market  price is below our per share book  value.  For the twelve
month period ended June 30, 2004 we would have been in default of certain of our
debt covenants had we not obtained waivers.  Our ability to obtain new financing
will be limited if our stock price does not increase and our cash from operating
activities does not improve. Currently, the Company cannot incur additional long
term debt  without the  approval of its  commercial  lenders.  The Company  must
demonstrate that the cash flow benefit from the use of new loan proceeds exceeds
the resulting future debt service requirements.

     DEBT CAPITALIZATION AND OTHER FINANCING ARRANGEMENTS

At June 30, 2004, we had borrowings,  including  capital lease  obligations,  of
approximately  $30.0 million. We had three letters of credit outstanding at June
30, 2004, totaling  $1,103,000 as collateral  relating to workers'  compensation
insurance policies. We maintain a $500,000 revolving credit facility, subject to
an  availability  calculation  based on inventory  and accounts  receivable,  to
provide  financing for  additional  electronic  surveillance  product  inventory
purchases.  There were no  borrowings  outstanding  under the  revolving  credit
facility at June 30, 2004.

Several of our debt  agreements,  as amended,  contain  certain  affirmative and
negative covenants and require the maintenance of certain levels of tangible net
worth,  maintenance  of  certain  unencumbered  cash and  marketable  securities
balances,  and the  maintenance  of certain  debt service  coverage  ratios on a
consolidated  level.  At June  30,  2004,  we were  not in  compliance  with our
consolidated  debt service coverage ratios related to our GMAC notes payable and
Bank One notes payable.  With respect to the GMAC notes payable, the Company has
received a waiver of acceleration  related to the  non-compliance  with the debt
service  coverage  ratio covenant at June 30, 2004 and for  measurement  periods
through July 1, 2005.  Additionally,  the Company has entered into amendments to
the Bank One term loan  agreements  effective  March 31, 2004.  The amended debt
coverage  ratio with Bank One  requires  the Company to maintain a  consolidated
earnings before interest, income taxes, depreciation and amortization ("EBITDA")
to debt service  (collectively " the debt service  coverage ratio") of 1.03 to 1
at June 30, 2004; and 1.05 to 1 at September 30, 2004 and December 31, 2004. The
Company was not in  compliance  with this Bank One  covenant at June 30, 2004 as
amended. The Company received a waiver of acceleration with respect to this debt
service ratio from Bank One through July 1, 2005.  The Bank One  amendment  also
requires the  maintenance  of a minimum total  unencumbered  cash and marketable
securities balance of $5 million.  This cash balance requirement will be lowered
to $1 million upon the Company  returning to a debt  coverage  ratio of at least
1.10 to 1.

The Company sold or closed four  unprofitable or marginally  profitable car wash
facilities  and a lube facility in 2003 and the first half of 2004 and increased
its prices in March 2004 within the Car and Truck Wash  Segment to help  improve
cash flows for fiscal 2004.  If our future cash flows are less than  expected or
debt service including  interest expense increases more than expected causing us
to further  default on any of the Bank One covenants or the GMAC covenant in the
future, the Company will need to obtain further amendments or waivers from these
lenders. If the Company is unable to obtain waivers or amendments in the future,
Bank One debt  totaling  $14.2  million and GMAC debt  totaling  $11.2  million,
including debt recorded as long-term debt at June 30, 2004, would become payable
on demand.

The Company's ongoing ability to comply with its debt covenants under its credit
arrangements  and  refinance  its debt  depends  largely on the  achievement  of
adequate  levels of cash flow.  Our cash flow has been and could  continue to be
adversely  affected by weather  patterns and economic  conditions.  In the event
that  non-compliance  with the debt covenants should reoccur,  the Company would
pursue   various   alternatives   to  attempt  to   successfully   resolve   the
non-compliance, which might include, among other things, seeking additional debt
covenant  waivers  or  amendments,  or  refinancing  debt with  other  financial
institutions.  There can be no assurance  that further debt covenant  waivers or
amendments  would be  obtained or that the debt would be  refinanced  with other
financial  institutions at favorable  terms. If we are unable to obtain renewals
on maturing  loans or refinancing  of loans on favorable  terms,  our ability to
operate would be materially and adversely affected.

The Company is obligated under various operating  leases,  primarily for certain
equipment  and real  estate  within the Car and Truck Wash  Segment.  Certain of
these leases  contain  purchase  options,  renewal  provisions,  and  contingent
rentals for our proportionate share of taxes, utilities,  insurance,  and annual
cost of living increases.

                                       20


The following are summaries of our contractual  obligations and other commercial
commitments at June 30, 2004 (in thousands):



                                                                PAYMENTS DUE BY PERIOD
                                     -----------------------------------------------------------------------------
 CONTRACTUAL OBLIGATIONS                              LESS THAN     TWO TO THREE    FOUR TO FIVE      MORE THAN
                                        TOTAL         ONE YEAR          YEARS          YEARS         FIVE YEARS
                                     -----------------------------------------------------------------------------

                                                                                  
 Long-term debt (1)                  $    29,786    $      5,105    $      4,824   $      11,465    $      8,392
 Capital leases                              252             140             112               -               -
 Minimum operating lease payments          4,148           1,105           1,328             698           1,017
 Product purchase commitments                249             249               -               -               -
                                     -----------------------------------------------------------------------------
                                     $    34,435    $      6,599    $      6,264   $      12,163    $      9,409
                                     =============   =============  ============== ===============  ==============

                                                             AMOUNTS EXPIRING PER PERIOD
                                     -----------------------------------------------------------------------------
 OTHER COMMERCIAL COMMITMENTS                         LESS THAN     TWO TO THREE       FOUR TO        MORE THAN
                                        TOTAL          ONE YEAR         YEARS        FIVE YEARS      FIVE YEARS
                                     -----------------------------------------------------------------------------
 Line of credit  (2)                 $        500    $        500   $          -   $           -    $          -
 Standby letters of credit                  1,051           1,051              -               -               -
                                     -------------   -------------  -------------- ---------------  --------------
                                     $      1,551    $      1,551   $          -   $           -    $          -
                                     =============   =============  ============== ===============  ==============


     (1) Related  interest  obligations  have been  excluded  from this maturity
schedule. Our interest payments for the next twelve month period are expected to
be approximately $1.76 million.

     (2) There were no borrowings outstanding under the Company's line of credit
at June 30, 2004.

Mace  currently  employs  Louis D.  Paolino,  Jr.  as its  President  and  Chief
Executive Officer under a three-year employment agreement dated August 12, 2003.
The principle  terms of the employment  agreement  include:  an annual salary of
$400,000;  a car at a lease  cost of $1,500  per month:  provision  for  certain
medical and other employee  benefits;  prohibition  against  competing with Mace
during  employment  and for a  three-month  period  following a  termination  of
employment;  and a  $2.5  million  payment  in  the  event  that  Mr.  Paolino's
employment  is  terminated  for  certain  reasons  set  forth in the  employment
agreement. The termination payment is not due in the event of termination due to
death or disability or certain  prohibited  conduct,  as more fully set forth in
the  employment  agreement.  The  termination  payment is due if Mr.  Paolino is
terminated for  unsatisfactory  job performance.  The employment  agreement also
entitles Mr. Paolino to a $2.5 million change-of-control bonus.

The Master  Facility  Agreement  between the Company and Fusion Capital Fund II,
LLC ("Fusion") and the Equity Purchase  Agreement between the Company and Fusion
has been  terminated.  Under the Master  Facility  Agreement,  the  Company  had
entered into an Equity  Purchase  Agreement on April 17, 2000.  Under the Equity
Purchase  Agreement,  Fusion had the right and  obligation to purchase up to $10
million of the  Company's  common stock under certain  conditions.  On April 21,
2004, the Company and Fusion entered into a termination and release agreement to
resolve a dispute that arose  between the Company and Fusion.  The dispute arose
out of Fusion's  claim that it was  entitled to purchase  approximately  690,000
shares of the  Company's  common  stock at a price of $2.32 per share  under the
terms of the Equity Purchase  Agreement.  The Company's position was that Fusion
did not have the right to purchase the 690,000  shares.  On April 21, 2004,  the
dispute was resolved by the Company and Fusion  entering into an agreement  that
provided (i) the Company sell Fusion 150,000  registered  shares of common stock
at $2.32 per  share,  (ii) the Master  Facility  Agreement  and Equity  Purchase
Agreement  are  terminated,  and  (iii) the  Company  has the  unilateral  right
exercisable  through  May 31,  2004 to enter  into a new common  stock  purchase
agreement  with  Fusion for $10  million of common  stock.  The  Company did not
exercise its option.  On April 22, 2004,  Fusion purchased 150,000 shares of the
Company's  common stock at $2.32 per share,  in accordance  with the termination
and release agreement.

                                       21


     CASH FLOWS

OPERATING  ACTIVITIES.  Net cash provided by operating  activities  totaled $1.1
million for the six months  ended June 30, 2004 and was  slightly  greater  than
cash provided by operating activities of $.8 million in the same period in 2003.
The Company realized an approximate $650,000 improvement in cash used in working
capital  accounts.  The improvement in cash used in working capital  accounts is
mainly  attributed to (i) a greater increase in 2003 in the Company's  inventory
and accounts  receivable growth,  primarily related to the Company's  Electronic
Surveillance Products Division, and (ii) a increase in accrued expenses.  Growth
in inventory and receivables was greater in 2003 as the Electronic  Surveillance
Products Division was in its initial growth phase.

INVESTING ACTIVITIES. Cash used in investing activities totaled $346,000 for the
six months ended June 30, 2004 which includes $350,000 for capital  expenditures
relating to ongoing car care operations,  and $31,000 for the Security  Products
Segment.

FINANCING  ACTIVITIES.  Cash provided by financing  activities was $14.7 million
for the six months ended June 30, 2004 which  includes  $7.0 million of proceeds
from the issuance of common  stock and the  exercise of stock  options and $8.95
million of proceeds from removal of restrictions on shares;  partially offset by
routine principal payments on debt of $1.2 million.

SEASONALITY AND INFLATION

The Company believes that its car washing and detailing operations are adversely
affected by periods of inclement  weather.  In particular,  long periods of rain
and cloudy weather  adversely  affects our car wash volumes and related lube and
other automotive services as people typically do not wash their cars during such
periods.   Additionally,   extended  periods  of  warm,  dry  weather,   usually
encountered during the Company's third quarter,  may encourage customers to wash
their cars themselves which also can adversely affect our car wash business. The
Company has attempted to mitigate the risk of  unfavorable  weather  patterns by
having operations in diverse geographic regions.  The Company also experiences a
seasonal  reduction  in volume  during the third  quarter  within the  Company's
Arizona and Florida regions as a result of a migration of a significant  portion
of those areas' populations to cooler climates.

The Company  believes that  inflation and changing  prices have not had, and are
not expected to have, a material  adverse effect on its results of operations in
the near future.

                                       22


          RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2004
                 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2003

The  following  table  presents  the  percentage  each item in the  consolidated
statements of operations bears to total revenues:

                                                        SIX MONTHS ENDED
                                                             JUNE 30,

                                                ------------------------------
                                                     2004             2003
                                                -------------     ------------
  Revenues                                        100.0  %         100.0  %
  Cost of revenues                                 71.8             71.7
  Selling, general and administrative expenses     19.8             17.9
  Depreciation and amortization                     3.9              3.9
  Asset impairment charge                             -              1.4
                                                -------------     ------------
  Operating income                                  4.5              5.1
  Interest expense, net                            (3.7)            (4.2)
  Other income                                      0.4              0.7
                                                -------------     ------------
  Income before income taxes                        1.2              1.6
  Income tax expense                                0.4              0.6
                                                -------------     ------------
  Net income                                        0.8  %           1.0  %
                                                =============     ============

REVENUES

     CAR AND TRUCK WASH SERVICES

Revenues for the six months  ended June 30, 2004 were $21.4  million as compared
to $22.6  million  for the six months  ended June 30,  2003,  a decrease of $1.2
million or 5.5%. This decrease was primarily  attributable to a decrease in wash
and detail  services.  Of the $21.4 million of revenues for the six months ended
June 30, 2004,  $17.5 million or 82% was generated  from car wash and detailing,
$1.8 million or 8% from lube and other automotive services,  and $2.1 million or
10% from fuel and  merchandise  sales.  Of the $22.6 million of revenues for the
six months ended June 30, 2003, $18.8 million or 83% was generated from car wash
and detailing,  $2.0 million or 9% from lube and other automotive services,  and
$1.8  million or 8% from fuel and  merchandise  sales.  The decrease in wash and
detailing  revenues was  principally due to closing or divesting of three of our
car wash locations and a lube facility  during 2003; the temporary  closure of a
car wash location in Arizona due to fire damage;  continued  unfavorable weather
trends within the Northeast,  Florida,  and Texas  regions;  and the impact of a
slower  economy.  Overall car wash volumes  declined  10.4% in the first half of
2004 as  compared  to the first half of 2003,  including  5% from the closing or
divesting of car wash locations noted above.  Partially  offsetting this decline
in volume,  the Company  experienced  an increase in average wash and  detailing
revenue per car to $14.84 in 2004, from $14.37 in 2003. This increase in average
wash and  detailing  revenue  per car was the result of  management's  continued
focus on aggressively selling detailing and additional on-line car wash services
combined  with the effect of a price  increase in certain  markets  effective in
March,  2004.  The increase in fuel and  merchandise  revenues is primarily  the
result of higher fuel prices and the addition of higher  quality  merchandise in
our car wash lobbies. Management expects car wash volumes to increase as weather
trends  return to more  historic  levels of  inclement  weather  resulting in an
improvement in car wash and detailing revenue levels.

     SECURITY PRODUCTS

Revenues for the six months  ended June 30, 2004 were $3.9 million  comprised of
approximately  $2.5 million from the Electronic  Surveillance  Products Division
and approximately $1.4 million from the Consumer Products Division. Revenues for
the six months ended June 30, 2003 were approximately $2.3 million, comprised of
$900,000 from the  Electronic  Surveillance  Products  Division and $1.4 million
from the  Consumer  Products  Division.  The  increase  in  revenues  within the
Electronic  Surveillance Products Division is due principally to growth in sales
to security systems installers and sales generated by Vernex, which was acquired
in September 2003.  Management  expects revenues to continue to increase in this
area as the Company expands its sales staff and marketing efforts.

                                       23


COST OF REVENUES

     CAR AND TRUCK WASH SERVICES

Cost of revenues for the six months ended June 30, 2004 were $15.7  million,  or
73% of  revenues,  with car washing  and  detailing  costs at 71% of  respective
revenues,  lube  and  other  automotive  services  costs  at 77%  of  respective
revenues, and fuel and merchandise costs at 87% of respective revenues.  Cost of
revenues  for the six months ended June 30, 2003 were $16.6  million,  or 73% of
revenues,  with car washing and detailing  costs at 71% of respective  revenues,
lube and other automotive services costs at 78% of respective revenues, and fuel
and  merchandise  costs at 87% of  respective  revenues.  Cost of  revenues as a
percent of revenues remained consistent by area in 2004 and 2003 despite the
reduction in wash and detail revenues principally as a result of a reduction in
direct labor costs of approximately $470,000 and improved workers compensation
claims experience of approximately $400,000. We expect cost of revenues as a
percent of revenues to decrease if car wash volumes improve.

     SECURITY PRODUCTS

During the six months ended June 30, 2004 cost of revenues  were $2.5 million or
64% of  revenues as  compared  to $1.3  million or 57% of  revenues  for the six
months  ended  June  30,  2003.  The  increase  in cost of  revenues  in 2004 is
principally  due  to 1)  the  growth  in the  Electronic  Surveillance  Products
Division  which has gross  profit  margins  typically  lower  than the  Consumer
Products Division; 2) an increase in sales of monitors, which are typically sold
at lower  profit  margins than other  electronic  surveillance  equipment,  as a
result the  acquisition  of Vernex,  a  manufacturer  and retailer of electronic
security monitors, and 3) an increase in sales to larger distributors and system
installers  at lower profit  margins to gain market share.  Management  does not
expect the cost of revenues  as a percent of revenues to increase  substantially
from current levels.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling,  general and administrative  expenses for the six months ended June 30,
2004 were $5.0  million  compared  to $4.4  million for the same period in 2003.
SG&A  expenses as a percent of revenues were 19.8% for the six months ended June
30, 2004 as compared  to 17.9% in the first half of 2003.  The  increase in SG&A
costs is  primarily  the  result of the  growth in the  Electronic  Surveillance
Products  Division  which added an additional  $452,000 of SG&A costs in 2004 in
the areas of marketing costs and selling and  administration  personnel costs as
additional staff were added to handle planned growth.  The Company also incurred
approximately  $54,000  of legal  fees  through  June 30,  2004  related  to the
investigation  being  conducted  by the United  States  Securities  and Exchange
Commission  (See  Note 6 of the  accompanying  notes to  consolidated  financial
statements.) These increases in costs were partially offset by certain temporary
cost saving measures initiated in March , 2004,  including reductions in payroll
and other  administrative  costs.  Management  does not  expect  SG&A costs as a
percent of revenues to substantially increase in the future.

DEPRECIATION AND AMORTIZATION

Depreciation and amortization totaled $994,000 for the six months ended June 30,
2004 as compared to $975,000 for the same period in 2003.

ASSET IMPAIRMENT CHARGE

In  accordance  with SFAS 144,  ACCOUNTING  FOR THE  IMPAIRMENT  OR  DISPOSAL OF
LONG-LIVED  ASSETS, we periodically  review the carrying value of our long-lived
assets held and used and assets to be disposed of for possible  impairment  when
events and  circumstances  warrant such a review.  During the quarter ended June
30, 2003, we fully wrote down assets  determined to be impaired by approximately
$351,000.  The  asset  write-down  related  to a full  service  car wash site in
Arizona  which we  partially  wrote down at December 31,  2002.  The  additional
write-down  was the result of the impending  loss of a  significant  customer to
this site  resulting in the future  expected cash flows not being  sufficient to
recover the site's respective  carrying values.  The Company closed the facility
effective September 30, 2003.

INTEREST EXPENSE, NET

Interest expense, net of interest income, for the six months ended June 30, 2004
was  $929,000  compared to $1.0  million for the six months ended June 30, 2003.
This  decrease  in  interest  expense  was the  result of a slight  decrease  in
interest  rates on  approximately  50% of our long term debt which has  interest
rates tied to the prime  rate,  and a  reduction  in our  outstanding  debt as a
result of  routine  monthly  principal  payments.  Management  expects  interest
expense to  continue to decline on existing  debt as routine  monthly  principle
payments are made.

                                       24


OTHER INCOME

Other  income for the six months  ended June 30, 2004 was  $111,000  compared to
$167,000 for the six months ended June 30, 2003.The decrease in other income was
primarily  attributable  to a $51,000 loss on the sale of one of our Arizona car
wash locations in 2004.

INCOME TAXES

The Company  recorded  tax expense of $114,000  and  $144,000 for the six months
ended June 30, 2004 and 2003,  respectively.  Tax expense reflects the recording
of income taxes at an effective rate of approximately 36% in both 2004 and 2003.
The  effective  rate  differs  from the  federal  statutory  rate for each  year
primarily due to state and local income taxes,  non-deductible  costs related to
intangibles,  fixed asset  adjustments  and changes to the valuation  allowance.
During the quarter ended June 30, 2004, the Company  received a payment of $8.95
million  for  removal  of a  restriction  on certain  outstanding  shares of the
Company's  stock (see Note12,  Equity).  Although the transaction is taxable for
Federal and State income tax purposes, no current or deferred income tax expense
is reflected on the income  statement due to the recording of the transaction as
a contribution  of capital,  net of income tax of $3.2 million.  The Company has
sufficient  net operating  losses  available to fully offset the taxable  income
generated  from this event.  A tax  liability of $179,000 has been  recorded for
Federal Alternative Minimum Tax purposes.

         RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2004
                COMPARED TO THE THREE MONTHS ENDED JUNE 30, 2003

REVENUES

     CAR AND TRUCK WASH SERVICES

Revenues for the three months ended June 30, 2004 were $10.6 million as compared
to $11.2  million for the three  months  ended June 30,  2003, a decrease of $.6
million or 5%. This  decrease was primarily  attributable  to a decrease in wash
and detail services. Of the $10.6 million of revenues for the three months ended
June 30, 2004,  $8.6 million or 81% was generated  from car wash and  detailing,
$.9 million or 8% from lube and other automotive  services,  and $1.1 million or
11% from fuel and  merchandise  sales.  Of the $11.2 million of revenues for the
three  months ended June 30, 2003,  $9.3 million or 83% was  generated  from car
wash and detailing,  $1.0 million or 9% from lube and other automotive services,
and $0.9 million or 8% from fuel and merchandise sales. The decrease in wash and
detailing  revenues was  principally due to closing or divesting of three of our
car wash locations and a lube facility  during 2003; the temporary  closure of a
car wash location in Arizona due to fire damage;  continued  unfavorable weather
trends within the Northeast,  Florida,  and Texas  regions;  and the impact of a
slower economy.  Overall car wash volumes  declined 10% in the second quarter of
2004 as compared to the same  period of 2003,  including  5% from the closing or
divesting  of car wash  locations  as noted  above.  Partially  offsetting  this
decline in volume,  the Company  experienced  an  increase  in average  wash and
detailing  revenue per car to $15.31 in 2004, from $14.98 in 2003. This increase
in average  wash and  detailing  revenue per car was the result of  management's
continued focus on  aggressively  selling  detailing and additional  on-line car
wash services.  The increase in fuel and  merchandise  revenues is primarily the
result of higher fuel prices and the addition of higher  quality  merchandise in
our car wash lobbies.  Management  expects volumes to increase as weather trends
return to more normal levels of inclement weather resulting in an improvement in
car wash and detailing revenue levels.

     SECURITY PRODUCTS

Revenues for the three months ended June 30, 2004 were $2.0 million comprised of
approximately  $1.3 million from the Electronic  Surveillance  Products Division
and approximately $700,000 from the Consumer Products Division. Revenues for the
three months ended June 30, 2003 were approximately  $1.2 million,  comprised of
$529,000 from the Electronic  Surveillance  Products  Division and $628,000 from
the Consumer Products  Division.  The increase in revenues within the Electronic
Surveillance Products Division is due principally to growth in sales to security
systems  installers  and  sales  generated  by  Vernex,  which was  acquired  in
September 2003. Management expects revenues to continue to increase in this area
as the Company expands its sales staff and marketing efforts.

                                       25


COST OF REVENUES

     CAR AND TRUCK WASH SERVICES

Cost of revenues for the three months ended June 30, 2004 were $7.8 million,  or
74% of  revenues,  with car washing  and  detailing  costs at 72% of  respective
revenues,  lube  and  other  automotive  services  costs  at 79%  of  respective
revenues, and fuel and merchandise costs at 88% of respective revenues.  Cost of
revenues for the three months ended June 30, 2003 were $8.3  million,  or 74% of
revenues,  with car washing and detailing  costs at 72% of respective  revenues,
lube and other automotive services costs at 79% of respective revenues, and fuel
and  merchandise  costs at 88% of  respective  revenues.  Cost of  revenues as a
percent of revenues remained consistent by area in 2004 and 2003 despite the
reduction in wash and detail revenues principally as a result of a reduction in
direct labor costs of approximately $300,000 and improved workers compensation
claims experience of approximately $285,000. We expect cost of revenues as a
percent of revenues to decrease if car wash volumes improve.

SECURITY PRODUCTS

During the three months  ended June 30, 2004 cost of revenues  were $1.3 million
or 66% of revenues  as  compared  to  $646,000 or 56% of revenues  for the three
months  ended  June  30,  2003.  The  increase  in cost of  revenues  in 2004 is
principally  due  to 1)  the  growth  in the  Electronic  Surveillance  Products
Division  which has gross  profit  margins  typically  lower  than the  Consumer
Products  Division.  2) an  increase  in sales of  monitors, which are typically
sold at lower  profit  margins  than  other  electronic  surveillance equipment
as a result of an acquisition of Vernex,  a manufacturer  and retailer of
electronic security monitors.  3) an increase in sales to larger distributors
and installers at lower profit margins to gain market share. Management does not
expect the cost of revenues to increase substantially from current levels.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses for the three months ended June 30,
2004 were $2.5  million  compared  to $2.3  million for the same period in 2003.
SG&A  expenses as a percent of revenues  were 20.1% for the three  months  ended
June 30, 2004 as compared to 18.3% in the second  quarter of 2003.  The increase
in  SG&A  costs  is  primarily  the  result  of the  growth  in  the  Electronic
Surveillance  Products Division which added an additional $253,000 of SG&A costs
in 2004 in the areas of marketing costs and selling and administration personnel
costs as additional  staff were added to handle planned growth.  Management does
not expect SG&A costs as a percent of revenues to substantially  increase in the
future.

DEPRECIATION AND AMORTIZATION

Depreciation and  amortization  totaled $493,000 for the three months ended June
30, 2004 as compared to $489,000 for the same period in 2003.

ASSET IMPAIRMENT CHARGE

In  accordance  with SFAS 144,  ACCOUNTING  FOR THE  IMPAIRMENT  OR  DISPOSAL OF
LONG-LIVED  ASSETS, we periodically  review the carrying value of our long-lived
assets held and used and assets to be disposed of for possible  impairment  when
events and  circumstances  warrant such a review.  During the quarter ended June
30, 2003, we fully wrote down assets  determined to be impaired by approximately
$351,000.  The  asset  write-down  related  to a full  service  car wash site in
Arizona  which we  partially  wrote down at December 31,  2002.  The  additional
write-down  was the result of the impending  loss of a  significant  customer to
this site  resulting in the future  expected cash flows not being  sufficient to
recover the site's respective  carrying values.  The Company closed the facility
effective September 30, 2003.

INTEREST EXPENSE, NET

Interest  expense,  net of interest income,  for the three months ended June 30,
2004 was $450,000 compared to $511,000 for the three months ended June 30, 2003.
This  decrease  in  interest  expense  was the  result of a slight  decrease  in
interest  rates on  approximately  50% of our long term debt which has  interest
rates tied to the prime  rate,  and a  reduction  in our  outstanding  debt as a
result of  routine  monthly  principal  payments.  Management  expects  interest
expense to  continue to decline on existing  debt as routine  monthly  principle
payments are made.

OTHER INCOME (EXPENSE)

Other income  (expense)  for the three months ended June 30, 2004 was expense of
$1,000  compared to income of $85,000 for the three  months ended June 30, 2003.
The decrease was primarily  attributable to a $51,000 loss on the sale of one of
our Arizona car wash locations in 2004.

                                       26


INCOME TAXES

The Company  recorded  tax  benefits of $8,000 and $49,000 for the three  months
ended June 30, 2004 and 2003,  respectively.  Tax benefit reflects the recording
of income taxes at an effective rate of approximately 36% in both 2004 and 2003.
The  effective  rate  differs  from the  federal  statutory  rate for each  year
primarily due to state and local income taxes,  non-deductible  costs related to
intangibles,  fixed asset  adjustments  and changes to the valuation  allowance.
During the quarter ended June 30, 2004, the Company  received a payment of $8.95
million  for  removal  of a  restriction  on certain  outstanding  shares of the
Company's  common  stock (see Note 12,  Equity).  Although  the  transaction  is
taxable for Federal and State income tax purposes, no current or deferred income
tax expense is  reflected  on the income  statement  due to the  recording  this
transaction  as a  contribution  to capital,  net of income tax. The Company has
sufficient  net operating  losses  available to fully offset the taxable  income
generated  from this event.  A tax  liability of $179,000 has been  recorded for
Federal Alternative Minimum Tax purposes.

                                  RISK FACTORS

This report includes  forward-looking  statements  within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended ("Forward-Looking  Statements"). All statements
other  than   statements  of  historical   fact  included  in  this  report  are
Forward-Looking Statements.  Although we believe that the expectations reflected
in such Forward-Looking Statements are reasonable, we can give no assurance that
such expectations will prove to have been correct. These risks and uncertainties
are set forth herein and in the Company's 2003 Form 10-K and as may be set forth
in the Company's  subsequent  press releases  and/or Forms 10-Q,  8-K, and other
filings with the United States Securities and Exchange Commission. All phases of
our  operations  are  subject  to a number  of  uncertainties,  risks  and other
influences,  many of which are outside  our  control and any one of which,  or a
combination of which,  could materially affect the results of our operations and
whether Forward- Looking  Statements made by us ultimately prove to be accurate.
Such important factors that could cause actual results to differ materially from
our expectations are disclosed in this section and elsewhere in this report. All
subsequent  written  and oral  Forward-Looking  Statements  attributable  to the
Company  or  persons  acting on its  behalf  are  expressly  qualified  in their
entirety  by the  important  factors  described  below that could  cause  actual
results to differ from our expectations.

GENERAL RISKS

IF WE DO NOT RAISE ADDITIONAL CAPITAL,  WE MAY NEED TO SUBSTANTIALLY  REDUCE THE
SCALE OF OUR OPERATIONS AND CURTAIL OUR BUSINESS PLAN.

Our  business  plan  involves   growing   through   acquisitions   and  internal
development,   each  of  which  requires   significant   capital.   Our  capital
requirements  also include working capital for daily  operations and significant
capital for inventory and equipment purchases.  Although we had positive working
capital as of June 30,  2004,  we have a history of net losses and in some years
we have ended our fiscal year with a negative  working capital  balance.  To the
extent that we lack cash to meet our further  capital needs, we will be required
to raise  additional  funds through bank borrowings and  significant  additional
equity  and/or debt  financing,  which may result in  significant  increases  in
leverage and interest  expense and/or  substantial  dilution of our  outstanding
equity.  If we  are  unable  to  raise  additional  capital,  we  will  need  to
substantially reduce the scale of our operations and curtail our business plan.

IF WE ARE NOT ABLE TO MANAGE GROWTH, OUR BUSINESS PLAN MAY NOT BE REALIZED.

Our business objectives include developing our Electronic  Surveillance Products
Division,  both internally and through acquisitions.  As such, our business plan
is predicated  on growth.  If we succeed in growing,  it will place  significant
burdens  on our  management  and on our  operational  and other  resources.  For
example,  it may be difficult to assimilate  the  operations and personnel of an
acquired  business  into our existing  business;  we must  integrate  management
information  and  accounting  systems of an acquired  business  into our current
systems;  our management must devote its attention to assimilating  the acquired
business,  which diverts  attention from other business  concerns;  we may enter
markets in which we have limited prior experience; and we may lose key employees
of an acquired business. We will also need to attract, train, motivate,  retain,
and supervise  senior managers and other  employees.  If we fail to manage these
burdens successfully, one or more of the acquisitions could be unprofitable, the
shift of our management's  focus could harm our other businesses,  and we may be
forced to abandon our business plan, which relies on growth.

                                       27


IF WE VIOLATE THE FINANCIAL  COVENANTS  WITH OUR LENDERS,  OUR BORROWINGS MAY BE
ACCELERATED  AND IF OUR  LENDERS  FORECLOSE  ON OUR  ASSETS  WE  COULD GO OUT OF
BUSINESS.

Our bank debt borrowings as of June 30, 2004 were $30 million  substantially all
of which is secured with mortgages against certain of our real property. Of such
borrowings,  $5.2 million is  classified as current as it is due in less than 12
months from June 30, 2004.  Our business plan is dependent on  refinancing  this
debt as it becomes due. Our two most  significant  borrowings  are secured notes
payable to  General  Motors  Acceptance  Corp.  ("GMAC")  in the amount of $11.2
million,  $9.7 million of which was classified as  non-current  debt at June 30,
2004,  and secured notes payable to Bank One,  Texas,  N.A.  ("Bank One") in the
amount of $14.2  million,  $10.8 million of which was  classified as non-current
debt at June 30, 2004. The GMAC and Bank One agreements contain  affirmative and
negative covenants,  including the maintenance of certain levels of tangible net
worth,  maintenance  of  certain  levels  of  unencumbered  cash and  marketable
securities,  and the  maintenance of certain debt service  coverage  ratios on a
consolidated  level. The Bank One agreement  contains a prohibition on incurring
additional debt for borrowed money without the approval of Bank One. As security
for our bank debt,  we have  encumbered  26 car  washes,  one truck wash and our
facility in Hollywood, Florida with mortgages.

At June 30, 2004, we were not in compliance with our  consolidated  debt service
coverage  ratio related to our GMAC notes  payable.  GMAC granted us a waiver of
acceleration  related to the non-compliance with the debt service coverage ratio
covenant at June 30, 2004 and for measurement  periods through July 1, 2005 and,
accordingly,  a portion of the GMAC notes payable were  reflected as non-current
in our financial statements at June 30, 2004.

As of March 31,  2004,  we entered  into  amendments  to our Bank One  financial
covenants and, as a result, we were in compliance at March 31, 2004. At June 30,
2004, we again were in violation of debt service coverage ratio contained in our
term loan  agreements  with Bank One. We have obtained a waiver of  acceleration
from Bank One with respect to this debt service  coverage  ratio through July 1,
2005 and, accordingly, a portion of the Bank One notes payable were reflected as
non-current in our financial statements at June 30, 2004.

Our ongoing ability to comply with the debt service coverage covenants under our
credit arrangements and refinance our debt depends largely on our achievement of
adequate  levels of cash flow.  Our cash flow has been and could  continue to be
adversely  affected by weather  patterns  and economic  conditions.  If our cash
flows  are less than  expected  or debt  service,  including  interest  expense,
increases more than expected,  we may continue to be out of compliance  with the
Bank  One  covenant,  as  amended,  and  need  to  seek  additional  waivers  or
amendments.  If we default on any of the Bank One or GMAC  covenants and are not
able to obtain  further  amendments  or waivers of  acceleration,  Bank One debt
totaling  $14.2 million and GMAC debt totaling  $11.2  million,  including  debt
recorded as  long-term  debt at June 30,  2004,  could become due and payable on
demand,  and Bank One and/or  GMAC  could  foreclose  on the  assets  pledged in
support of the relevant  indebtedness.  If our assets (including up to 26 of our
car wash facilities and one truck wash) are foreclosed  upon,  revenues from our
Car and Truck Wash Segment,  which  comprised 84.7% of our total revenues in the
first six months of 2004,  would be severely  impacted and we could be unable to
continue  to operate our  business.  Even if the debt were  accelerated  without
foreclosure,  it would be very  difficult  for us to  continue  to  operate  our
business  and the price of our  common  stock may  decline,  or we may go out of
business.

WE HAVE  REPORTED  NET LOSSES IN THE PAST.  IF WE CONTINUE TO REPORT NET LOSSES,
THE PRICE OF OUR COMMON STOCK MAY DECLINE, OR WE COULD GO OUT OF BUSINESS.

For the year ended  December  31,  2003,  we reported a net loss,  although  our
business as a whole was cash flow positive.  The majority of the reported losses
in 2003  related  to  impairment  charges  of  intangible  assets,  particularly
goodwill,  in accordance with SFAS 142,  Goodwill and Other  Intangible  Assets.
Under SFAS 142, which became effective on January 1, 2002, we no longer amortize
goodwill and certain  intangible  assets  determined to have  indefinite  useful
lives. Additionally,  SFAS 142 requires annual fair value based impairment tests
of goodwill and other intangible assets identified with indefinite useful lives.
As a result,  we may be forced to record  additional  impairments in the future,
which would materially reduce our earnings and equity.

IF WE LOSE THE SERVICES OF OUR EXECUTIVE OFFICERS, OUR BUSINESS MAY SUFFER.

If we lose the  services  of one or more of our  executive  officers  and do not
replace them with experienced personnel, that loss of talent and experience will
make our business plan, which is dependent on active growth and management, more
difficult to implement. Mr. Kramer is the chief operating officer of our car and
truck wash segment,  and our general counsel and secretary;  Mr. Krzemien is our
chief financial  officer and treasurer;  and Mr. Pirollo is our chief accounting
officer and corporate  controller.  Messrs. Kramer and Krzemien are working on a
month-to-month  at-will  basis,  and Mr. Pirollo is working on an at-will basis.

                                       28


Without  employment  contracts,  we may lose the  services of any one or more of
Messrs.  Kramer,  Krzemien  or  Pirollo,  each of whom has been  involved in our
management for several years and would be difficult to replace. In addition,  we
do not maintain key-man life insurance policies on our executive officers.

IF OUR INSURANCE IS INADEQUATE, WE COULD FACE SIGNIFICANT LOSSES.

We maintain  various  insurance  coverages for our assets and operations.  These
coverages include property coverages including business interruption  protection
for each location.  We maintain  commercial  general  liability  coverage in the
amount of $1 million  per  occurrence  and $2 million in the  aggregate  with an
umbrella  policy which  provides  coverage up to $25 million.  We also  maintain
workers'  compensation  policies in every state in which we operate.  Commencing
July 2002, as a result of increasing costs of our insurance  program,  including
automobile,  general  liability,  and  workers'  compensation  coverage,  we are
insured  through  participation  in  a  captive  insurance  program  with  other
unrelated  businesses.  We maintain  excess  coverage  through  occurrence-based
policies. Although our automobile,  general liability, and workers' compensation
policies  are secured in a number of ways,  and we believe  such  policies to be
adequate,  there can be no assurance that our insurance will provide  sufficient
coverage  in the  event a claim is made  against  us, or that we will be able to
maintain in place such insurance at reasonable prices. Furthermore, our business
involves potentially dangerous chemicals and operations,  and,  accordingly,  we
face exposure to significant  liabilities for injury. If our insurance  coverage
is  exceeded by (or does not cover) a claim,  we will have to pay the  uncovered
liability directly.  In the event that we were required to directly pay a claim,
our income would be significantly reduced, and in the event of a large claim, we
could go out of business.

RISKS RELATED TO OUR SECURITY PRODUCTS SEGMENT

IF WE ARE NOT ABLE TO OPERATE  OUR  ELECTRONIC  SURVEILLANCE  PRODUCTS  DIVISION
EFFECTIVELY, OUR BUSINESS WILL SUFFER.

We  expanded  our line of  security  products  in 2002 by adding the  Electronic
Surveillance  Products  Division.  We are incurring expenses to develop this new
line of  products  without  having  extensively  tested  the  size  or  possible
profitability  of the  market  for  such  products.  There  are  numerous  risks
associated  with the new  Electronic  Surveillance  Products  Division  that may
prevent us from operating  such division  profitably,  including,  among others:
risks associated with unanticipated liabilities of the acquired companies; risks
inherent  with  our  management  having  limited  experience  in the  electronic
security product market; risks relating to the size and number of competitors in
the electronic  security product market, many of whom may be more experienced or
better  financed;  risks  associated with the costs of entering into new markets
and  expansion  of product  lines in existing  markets;  risks  associated  with
rapidly  evolving  technology  and  having  inventory  become  obsolete;   risks
associated  with purchasing  inventory  before having orders for that inventory;
risks attendant to locating and maintaining reliable sources of OEM products and
component  supplies in the electronic  surveillance  industry;  risks related to
retaining  key  employees   involved  in  future   technology   development  and
communications  with OEM suppliers;  and risks  associated  with  developing and
introducing  new  products  in order to  maintain  competitiveness  in a rapidly
changing marketplace. We also expect that there will be costs related to product
returns  and  warranties  and  customer  support  that  we  cannot  quantify  or
accurately estimate until we have more experience in operating the new division.

WE COULD BECOME SUBJECT TO LITIGATION  REGARDING  INTELLECTUAL  PROPERTY RIGHTS,
WHICH COULD SERIOUSLY HARM OUR BUSINESS.

Although we have not been the subject of any such actions,  third parties may in
the future assert against us infringement claims or claims that we have violated
a patent or infringed  upon a copyright,  trademark or other  proprietary  right
belonging  to them.  We design most of our security  products and contract  with
independent  suppliers  to  manufacture  those  products and deliver them to us.
Certain of these products  contain  proprietary  intellectual  property of these
independent suppliers. Third parties may in the future assert claims against our
suppliers  that  such  suppliers  have  violated  a patent or  infringed  upon a
copyright,  trademark or other  proprietary  right  belonging  to them.  If such
infringement  by our suppliers or us were found to exist,  a party could seek an
injunction preventing the use of their intellectual property. In addition, if an
infringement  by us were found to exist,  we may attempt to acquire a license or
right to use such  technology or  intellectual  property.  Most of our suppliers
have  agreed to  indemnify  us  against  any such  infringement  claim,  but any
infringement claim, even if not meritorious and/or covered by an indemnification
obligation,  could  result in the  expenditure  of a  significant  amount of our
financial and managerial resources.

IF OUR ORIGINAL EQUIPMENT  MANUFACTURERS FAIL TO ADEQUATELY SUPPLY OUR PRODUCTS,
OUR SECURITY PRODUCTS SALES MAY SUFFER.

Our products are  manufactured  on an OEM basis.  Reliance upon OEMs, as well as
industry supply  conditions,  generally  involves  several risks,  including the
possibility of defective products (which can adversely affect our reputation for
reliability),  a shortage  of  components  and  reduced  control  over  delivery
schedules (which can adversely affect our distribution schedules), and increases
in component costs (which can adversely affect our profitability).

                                       29


We  have  some  single-sourced   manufacturer   relationships,   either  because
alternative  sources are not readily or  economically  available  or because the
relationship is advantageous  due to performance,  quality,  support,  delivery,
capacity, or price  considerations.  If these sources are unable or unwilling to
manufacture our products in a timely and reliable  manner,  we could  experience
temporary  distribution  interruptions,  delays,  or  inefficiencies,  adversely
affecting our results of operations.  Even where alternative OEMs are available,
qualification  of the alternative  manufacturers  and  establishment of reliable
supplies could result in delays and a possible loss of sales, which could affect
operating results adversely.

IF PEOPLE ARE INJURED BY OUR CONSUMER SAFETY  PRODUCTS,  WE COULD BE HELD LIABLE
AND FACE DAMAGE AWARDS.

We face claims of injury allegedly  resulting from our defense sprays,  which we
market as  "non-lethal."  For example,  we are aware of allegations that defense
sprays used by law enforcement  personnel resulted in deaths of prisoners and of
suspects in custody.  In addition to use or misuse by law enforcement  agencies,
the general public may pursue legal action against us based on injuries  alleged
to have been caused by our products.  As the use of defense sprays by the public
increases, we could be subject to additional product liability claims. We have a
$25,000 deductible on our insurance policy, meaning that all such lawsuits, even
unsuccessful  ones,  and ones  covered by  insurance,  cost the  company  money.
Furthermore,  if our  insurance  coverage is  exceeded,  we will have to pay the
excess liability directly.  Our product liability insurance provides coverage of
up to $26  million  per  occurrence.  Based on the amount  demanded  in the case
currently against us and our current insurance coverage,  we do not believe that
this potential liability is significant. However, if we are required to directly
pay a claim in excess of our coverage, our income will be significantly reduced,
and in the event of a large claim, we could go out of business.

IF  GOVERNMENTAL  REGULATIONS  CHANGE OR ARE APPLIED  DIFFERENTLY,  OUR BUSINESS
COULD SUFFER.

The distribution,  sale,  ownership and use of consumer defense sprays are legal
in some form in all 50 states and the District of Columbia.  Restrictions on the
manufacture or use of consumer defense sprays may be enacted that would severely
restrict the market for our products or increase our costs of doing business.

Some  of  our  consumer  defense  spray   manufacturing   operations   currently
incorporate hazardous materials,  the use and emission of which are regulated by
various  state and federal  environmental  protection  agencies,  including  the
United  States  Environmental  Protection  Agency.  We  believe  that  we are in
compliance with all current state and local statutes  governing our handling and
disposal  of  these  hazardous  materials,  but if  there  are  any  changes  in
environmental  permit or regulatory  requirements,  or if we fail to comply with
any  environmental  requirements,  these  changes or  failures  may expose us to
significant  liabilities  that  would  have a  material  adverse  effect  on our
business and financial condition.  We face a variety of potential  environmental
liabilities,  including  those arising out of improperly  disposing waste oil or
lubricants at our lube centers,  improper  maintenance  of oil discharge  ponds,
which  exist at two of our truck  washes,  and leaks  from our  underground  oil
storage tanks.

RISKS RELATED TO OUR CAR AND TRUCK WASH SEGMENT

IF CONSUMER DEMAND FOR OUR CAR WASH SERVICE DROPS, OUR BUSINESS WILL SUFFER.

Our revenues are primarily derived from our Car and Truck Wash Segment. As such,
our financial  condition and results of operations will depend  substantially on
continued  consumer demand for car wash services.  Our car wash business depends
on consumers choosing to employ professional  services to wash their cars rather
than  washing  their cars  themselves  or not washing  their cars at all.  Also,
seasonal trends in some areas affect our car wash business. In particular,  long
periods of rain and cloudy weather can adversely affect our car wash business as
people  typically  do not wash their cars  during  such  periods.  Additionally,
extended periods of warm, dry weather may encourage customers to wash their cars
themselves  which also can adversely  affect our car wash  business.  It is also
possible that general consumer demand for car wash services will decrease in the
future.

WE FACE SIGNIFICANT COMPETITION AND IF WE CANNOT COMPETE EFFECTIVELY WE MAY LOSE
MONEY AND THE VALUE OF OUR SECURITIES COULD DECLINE.

The car care industry is highly  competitive.  Competition is based primarily on
location,  customer service,  available services, and price. We face competition
from both inside and  outside the car care  industry,  including  gas  stations,
gasoline  companies,  automotive  companies,  specialty  stores and  convenience
stores that offer  automated car wash services.  Because  barriers to entry into
the car care  industry  are  relatively  low,  competition  may be  expected  to
continually  arise from new sources  not  currently  competing  with us. In some
cases, our competitors may have greater  financial and operating  resources than
do we and we may lose customers and revenue to those competitors.

                                       30


OUR CAR AND TRUCK WASH  OPERATIONS FACE  GOVERNMENTAL  REGULATIONS AND IF WE ARE
UNABLE TO COMPLY WITH THOSE REGULATIONS, OUR BUSINESS MAY SUFFER.

We are  governed by  federal,  state and local laws and  regulations,  including
environmental  regulations,  that regulate the operation of our car wash centers
and  other  car care  services  businesses.  Other  car care  services,  such as
gasoline and  lubrication,  use a number of oil  derivatives and other regulated
hazardous  substances.  As a result,  we are governed by environmental  laws and
regulations dealing with, among other things:

        i.     transportation, storage, presence, use, disposal, and handling of
               hazardous materials and wastes;
        ii.    discharge of storm water; and
        iii.   underground storage tanks.

If  uncontrolled  hazardous  substances  were found on our  property,  including
leased property,  or if we were otherwise found to be in violation of applicable
laws and  regulations,  we could be  responsible  for clean-up  costs,  property
damage,  fines,  or other  penalties,  any one of which  could  have a  material
adverse effect on our financial condition and results of operations.

IF OUR CAR WASH EQUIPMENT IS NOT MAINTAINED, OUR CAR WASHES WILL NOT BE
OPERABLE.

Many of our car washes have older  equipment  which requires  frequent repair or
replacement.  Although we undertake to keep our car washing  equipment in proper
operating condition, the operating environment in car washes results in frequent
mechanical  problems.  If we fail to properly  maintain  the  equipment in a car
wash, that car wash could become inoperable resulting in a loss of revenue.

RISKS RELATED TO OUR STOCK

On May 26, 2004, we completed a private placement  financing in which we sold to
a private  investor  915,000 shares of our common stock and warrants to purchase
an aggregate of 183,000  shares of our common  stock.  We agreed to register for
resale the shares of common stock and the shares  issuable  upon exercise of the
warrants.  By further  increasing  the number of shares of our common stock that
may be sold into the  market,  this sale  could  cause the  market  price of our
common stock to drop significantly, even if our business is doing well.

Our stock price has been, and likely will continue to be, volatile.

The market prices for securities of companies quoted on The NASDAQ Stock Market,
including our market price, have in the past been, and are likely to continue in
the future to be, very volatile. That volatility depends upon many factors, some
of which are beyond our control, including:

o    announcements  regarding the results of expansion or development efforts by
     us or our competitors;
o    announcements regarding the acquisition of businesses or companies by us or
     our competitors;
o    technological innovations or new commercial products developed by us or our
     competitors;
o    changes in our, or our Suppliers', intellectual property portfolio;
o    issuance   of  new  or  changed   securities   analysts'   reports   and/or
     recommendations applicable to us;
o    additions or departures of our key personnel;
o    operating losses by us;
o    actual or anticipated fluctuations in our quarterly financial and operating
     results and degree of trading liquidity in our common stock; and
o    our ability to maintain  our common  stock  listing on the Nasdaq  National
     Market.

One or more of these  factors could cause a decline in our revenue and income or
in the price of our common stock.

                                       31


IF WE LOSE OUR  LISTING ON THE NASDAQ  NATIONAL  MARKET,  OUR STOCK WILL  BECOME
SIGNIFICANTLY LESS LIQUID AND ITS VALUE MAY BE AFFECTED.

Our common  stock is listed on the NASDAQ  National  Market  with a bid price of
$3.04 at the close of the market on August 10, 2004. Although the recent closing
prices of our stock have been well in excess of $1.00, earlier in 2004 our stock
traded at a price as low as $1.78.  If the price of our common stock falls below
$1.00 and for 30 consecutive  days remains below $1.00,  we are subject to being
delisted  from the  NASDAQ  National  Market.  Upon  delisting  from the  NASDAQ
National  Market,  our stock would be traded on the NASDAQ SmallCap Market until
we maintain a minimum bid price of $1.00 for 30  consecutive  days at which time
we can regain our listing on the NASDAQ National  Market.  If our stock fails to
maintain a minimum bid price of $1.00 for 30  consecutive  days during a 180 day
grace  period  on the  NASDAQ  SmallCap  Market  or a 360 day  grace  period  if
compliance  with certain  core  listing  standards  are  demonstrated,  we could
receive a delisting notice from the NASDAQ SmallCap Market.  Upon delisting from
the NASDAQ SmallCap  Market,  our stock would be traded  over-the-counter,  more
commonly  known as OTC.  OTC  transactions  involve  risks in  addition to those
associated with  transactions in securities traded on the NASDAQ National Market
or the NASDAQ SmallCap Market (together "NASDAQ-Listed Stocks"). Many OTC stocks
trade  less  frequently  and  in  smaller  volumes  than  NASDAQ-Listed  Stocks.
Accordingly,  our stock would be less liquid than it would  otherwise  be. Also,
the values of these stocks may be more volatile than  NASDAQ-Listed  Stocks.  If
our stock is traded in the OTC market  and a market  maker  sponsors  us, we may
have the price of our stock electronically  displayed on the OTC Bulletin Board,
or OTCBB. However, if we lack sufficient market maker support for display on the
OTCBB, we must have our price published by the National Quotations Bureau LLP in
a paper  publication  known as the "Pink Sheets." The marketability of our stock
will be even more limited if our price must be published on the "Pink Sheets."

BECAUSE WE ARE A DELAWARE CORPORATION,  IT MAY BE DIFFICULT FOR A THIRD PARTY TO
ACQUIRE US, WHICH COULD AFFECT OUR STOCK PRICE.

We are governed by Section 203 of the Delaware  General  Corporation  Law, which
prohibits a publicly  held  Delaware  corporation  from  engaging in a "business
combination"  with an entity who is an "interested  stockholder" for a period of
three years,  unless approved in a prescribed manner. This provision of Delaware
law may  affect  our  ability  to merge  with,  or to  engage  in other  similar
activities  with,  some  other  companies.  This  means  that  we  may be a less
attractive target to a potential  acquirer who otherwise may be willing to pay a
premium for our common stock above its market price.

If we issue our  authorized  preferred  stock,  the rights of the holders of our
common stock may be affected and other entities may be discouraged  from seeking
to acquire control of our Company.

Our  certificate  of  incorporation  authorizes the issuance of up to 10 million
shares of "blank check"  preferred  stock that could be designated and issued by
our board of directors to increase the number of outstanding shares and thwart a
takeover attempt. No shares of preferred stock are currently outstanding.  It is
not possible to state the precise  effect of preferred  stock upon the rights of
the holders of our common  stock  until the board of  directors  determines  the
respective preferences,  limitations,  and relative rights of the holders of one
or more series or classes of the  preferred  stock.  However,  such effect might
include:  (i)  reduction  of the  amount  otherwise  available  for  payment  of
dividends on common  stock,  to the extent  dividends  are payable on any issued
shares of  preferred  stock,  and  restrictions  on dividends on common stock if
dividends on the  preferred  stock are in arrears,  (ii)  dilution of the voting
power of the common  stock to the  extent  that the  preferred  stock has voting
rights, and (iii) the holders of common stock not being entitled to share in our
assets upon liquidation until satisfaction of any liquidation preference granted
to the holders of our preferred stock.

The  "blank  check"  preferred  stock  may be viewed  as  having  the  effect of
discouraging  an unsolicited  attempt by another entity to acquire control of us
and  may  therefore  have  an  anti-takeover  effect.  Issuances  of  authorized
preferred stock can be implemented,  and have been implemented by some companies
in recent  years,  with  voting or  conversion  privileges  intended  to make an
acquisition  of a company  more  difficult or costly.  Such an issuance,  or the
perceived   threat  of  such  an  issuance,   could   discourage  or  limit  the
stockholders'  participation  in  certain  types of  transactions  that might be
proposed (such as a tender offer), whether or not such transactions were favored
by the majority of the  stockholders,  and could enhance the ability of officers
and directors to retain their positions.

OUR POLICY OF NOT PAYING CASH  DIVIDENDS  ON OUR COMMON  STOCK COULD  NEGATIVELY
AFFECT THE PRICE OF OUR COMMON STOCK.

We have  not  paid in the  past,  and do not  expect  to pay in the  foreseeable
future,  cash  dividends  on our  common  stock.  We expect to  reinvest  in our
business any cash  otherwise  available for  dividends.  Our decision not to pay
cash dividends may negatively affect the price of our common stock.

                                       32


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are not  materially  exposed to market  risks  arising from  fluctuations  in
foreign currency exchange rates, commodity prices, or equity prices.

INTEREST RATE EXPOSURE

A  significant  portion of our debt is at fixed rates,  and as such,  changes in
market  interest rates would not  significantly  impact  operating  results with
respect  to our fixed  rate debt  unless  and until  such debt  would need to be
refinanced at maturity.  Substantially all of our variable rate debt obligations
are tied to the prime rate, as is our incremental  borrowing rate. A one percent
increase in the prime and Libor  rates  would not have a material  effect on the
fair  value of our  variable  rate debt at June 30,  2004 and would have had the
impact of  increasing  interest  expense by  approximately  $175,000  in for the
twelve months ending June 30, 2004.

ITEM 4.  CONTROLS AND PROCEDURES

The Company's management conducted an evaluation, under the supervision and with
the  participation of the Company's Chief Executive  Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure controls and procedures as of June 30, 2004. Based on this evaluation
and as of the date of the  evaluation,  the Chief  Executive  Officer  and Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures  are  effective  in  alerting  them in a timely  manner  to  material
information  required to be included in the  Company's  SEC reports.  There have
been no  significant  changes in the Company's  internal  control over financial
reporting (as such term is defined in Rules  13a-15(f)  and 15d-15(f)  under the
Exchange  Act)  during  the  Company's  most  recent  fiscal  quarter  that have
materially  affected,  or are  reasonablely  likely to  materially  affect,  the
Company's internal control over financial reporting.

PART II
OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

Information  regarding our legal  proceedings can be found in Note 6 COMMITMENTS
AND CONTINGENCIES.

ITEM 2.   CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER, PURCHASE OF EQUITY
          SECURITIES

The following table summarizes our equity security repurchases during the three
months ended June 30, 2004:



                                                                                                       APPROXIMATE DOLLAR
                                                                             TOTAL NUMBER OF SHARE    VALUE OF SHARES THAT
                                                                               PURCHASED AS PART OF     MAY YET BE PURCHASED
          PERIOD                TOTAL NUMBER OF        AVERAGE PRICE PAID      PUBLICLY ANNOUNCED       UNDER THE PLANS OR
---------------------------    SHARES PURCHASED            PER SHARE           PLANS OR PROGRAMS          PROGRAMS (1)
                               ----------------        ------------------   ------------------------  ---------------------
                                                                                                   
 April 1 to April 30, 2004            -                        -                       -                       $    -

 May 1 to May 31, 2004                -                        -                       -                       $    -

 June 1 to June 30, 2004              -                        -                       -                       $    -
                            -----------------------  --------------------- ------------------------ -----------------------
                    Total             -                        -                       -                       $    -
                            =======================  ====================== ======================== =======================


(1)  On July 29,  2004,  the  Company's  Board  of  Directors  approved  a share
     repurchase  program to allow the Company to  repurchase  up to an aggregate
     $3,000,000  of its  common  shares in the  future if market  conditions  so
     dictate.  As of June 30,  2004,  no shares had been  repurchased  under the
     program.

                                       33


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)     Exhibits:

        * 3.7       The   Company's   Amended  and   Restated   Certificate   of
                    Incorporation (Exhibit 4.1 to the June 16, 2004 Form S-3)
        *10.162     Warrant dated May 26, 2004 to purchase 183,000 shares of the
                    Company's  common  stock,  issued  to  Selling  Stockholder.
                    (Exhibit 4.3 to the June 16, 2004 Form S-3)
        *10.163     Securities Purchase Agreement dated May 26, 2004 between the
                    Company and the Purchasers set forth on the signature  pages
                    thereof (Exhibit 10.1 to the June 16, 2004 Form S-3)
        *10.164     Registration Rights Agreement dated May 26, 2004 between the
                    Company and the Purchasers set forth on the signature  pages
                    thereof (Exhibit 10.2 to the June 16, 2004 Form S-3)
        *10.165     First Amendment to the Securities Purchase Agreement,  dated
                    June 8, 2004 (Exhibit 10.3 to the June 16, 2004 Form S-3)
        *10.166     Agreement  for  purchase and Sale of Assets by and among MDI
                    Operating, L.P., American B Building Control, Inc., and Mace
                    Security  Products,  Inc.  (Exhibit  2.1 to the July 1, 2004
                    Form 8- K)
        31.1        Certification of Chief Executive Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002.
        31.2        Certification of Chief Financial Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002.
        32.1        Certification  of Chief  Executive  Officer  pursuant  to 18
                    U.S.C.  Section 1350, as adopted  pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.
        32.2        Certification  of Chief  Financial  Officer  pursuant  to 18
                    U.S.C.  Section 1350, as adopted  pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.

        *Incorporated by reference

        (b)     Current Reports on Form 8-K or 8-K/A:

                On May 5, 2004,  the Company  filed a report on Form 8-K dated
                May 5, 2004,  under Item 7 and Item 12, to report the issuance
                of a press release announcing the Company's  financial results
                for the fiscal quarter ended March 31, 2004.

                On May 28, 2004,  the Company filed a report on Form 8-K dated
                May  26,  2004,  under  Item  5 and  Item  7,  to  report  the
                completion  of a private  placement  of its  common  stock and
                warrants to a private institution.

                On July 13, 2004, the Company filed a report on Form 8-K dated
                July  1,  2004,  under  Item  2  and  Item  7  to  report  the
                acquisition of assets of Industrial  Vision Source ("IVS") and
                SecurityandMore ("S&M").  Historic financial statements of IVS
                and S&M and pro forma  financial  information  of the  Company
                required under "Item 7,:  "Financial  Statements and Exhibits"
                were filed on Form 8-K/A on August 2, 2004.

                                       34


                                   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.

                        MACE SECURITY INTERNATIONAL, INC.

                        BY:/S/ LOUIS D. PAOLINO, JR.
                           -------------------------
                           Louis D. Paolino, Jr., Chairman, Chief Executive
                           Officer and President

                        BY:/S/ GREGORY M. KRZEMIEN
                           -----------------------
                           Gregory M. Krzemien, Chief Financial Officer

                        BY:/S/ RONALD R. PIROLLO
                           ---------------------
                           Ronald R. Pirollo, Controller (Principal Accounting
                           Officer)


DATE:   August 12, 2004

                                       35


EXHIBIT INDEX

EXHIBIT NO.             DESCRIPTION
-----------             -----------

31.1 Certification  of Chief  Executive  Officer  pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002.

31.2 Certification  of Chief  Financial  Officer  pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002.

32.1 Certification  of Chief  Executive  Officer  pursuant to 18 U.S.C.  Section
     1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2 Certification  of Chief  Financial  Officer  pursuant to 18 U.S.C.  Section
     1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                       36