DRYCLEAN USA, INC. - Consolidated Statements of Income

                 Nine months ended     Three months ended
                     March 31,              March 31,
                   2004        2003       2004       2003
 Revenues       $11,002,875 $10,474,795 $3,561,703 $3,193,157
 Net earnings
  from continuing
  operations        368,778     265,781     89,531     77,627
 Net earnings from
  disposal of
  discontinued
  operations              -      39,976          -          -
 Net earnings       368,778     305,757     89,531     77,627
 Basic and diluted
  earnings per share:
  Continuing
operations           .05         .04        .01        .01
  Discontinued
operations          $ -          .00       $ -       $ -
Net earnings         .05         .04        .01        .01
 Weighted average
  shares outstanding:
Basic          7,007,446   6,996,450  7,014,450  6,996,450
Diluted        7,033,314   6,996,450  7,028,696  6,996,450