UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

               |X| * ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended June 30, 2004

                                       OR

              |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                        Commission File Number 333-64641

                        Phibro Animal Health Corporation

             (Exact name of registrant as specified in its charter)

           New York                                          13-1840497
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                          Identification No.)

                  One Parker Plaza, Fort Lee, New Jersey 07024
               (Address of principal executive offices) (Zip Code)

                                 (201) 944-6020
              (Registrant's telephone number, including area code)

        Securities registered pursuant to Section 12(b) of the Act: none
        Securities registered pursuant to Section 12(g) of the Act: none

                                (Title of Class)

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes |X| * No |_|

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of  Registrant's  knowledge,  in  definitive  proxy  or  other  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. |X|

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant  computed by  reference  to the price at which such voting  stock was
sold was $0 as of June 30, 2004.

The number of shares outstanding of the Registrant's Common Stock as of June 30,
2004: 24,488.50

                 Class A Common Stock, $.10 par value: 12,600.00
                 Class B Common Stock, $.10 par value: 11,888.50

* By virtue of Section 15(d) of the  Securities  Act of 1934,  the Registrant is
not  required to file this Annual  Report  pursuant  thereto,  but has filed all
reports as if so required during the preceding 12 months.



                        PHIBRO ANIMAL HEALTH CORPORATION


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
PART I
    Item 1.  Business                                                          1
    Item 2.  Properties                                                       15
    Item 3.  Legal Proceedings                                                16
    Item 4.  Submission of Matters to a Vote of Security Holders              17

PART II

    Item 5.  Market for Registrant's Common Equity, Related Stockholder
                Matters and Issuer Purchases of Equity
    Item 6.  Selected Financial Data                                          18
    Item 7.  Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                     19
    Item 7A. Quantitative and Qualitative Disclosures about Market Risk       39
    Item 8.  Financial Statements and Supplementary Data                      39
    Item 9.  Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure                                      39
    Item 9A.  Controls and Procedures                                         39
    Item 9B.  Other Information                                               40

PART III

    Item 10. Directors and Executive Officers of the Registrant               41
    Item 11. Executive Compensation                                           43
    Item 12. Security Ownership of Certain Beneficial Owners and Management   47
    Item 13. Certain Relationships and Related Transactions                   48
    Item 14. Principal Accountant Fees and Services                           51

PART IV

    Item 15. Exhibits, Financial Statement Schedules and Reports
                on Form 8-K                                                   52

    Index to Financial Statements                                            F-1
    Report of Independent Registered Public Accounting Firm                  F-2

    Consolidated Financial Statements
         Consolidated Balance Sheets
              as of June 30, 2004 and 2003                                   F-3
         Consolidated Statements of Operations and Comprehensive Income
               (Loss) for the years ended June 30, 2004, 2003 and 2002       F-4
         Consolidated Statements of Changes in Stockholders' Deficit
              for the years ended June 30, 2004, 2003 and 2002               F-5
         Consolidated Statements of Cash Flows
              for the years ended June 30, 2004, 2003 and 2002               F-6
         Notes to Consolidated Financial Statements                          F-7

    Signatures                                                              II-1



                                     PART I

Item 1. Business

General

    We are a leading  diversified  global  manufacturer  and marketer of a broad
range of animal  health and  nutrition  products,  specifically  medicated  feed
additives (MFAs) and nutritional feed additives (NFAs), which we sell throughout
the world predominantly to the poultry,  swine and cattle markets. MFAs are used
preventively and therapeutically in animal feed to produce healthy livestock. We
believe we are the third largest manufacturer and marketer of MFAs in the world,
and we believe that certain of our MFA  products  have leading  positions in the
marketplace.  We are  also a  specialty  chemicals  manufacturer  and  marketer,
serving  primarily  the  United  States   pressure-treated   wood  and  chemical
industries.  We have  several  proprietary  products,  and many of our  products
provide  critical  performance  attributes  to our  customers'  products,  while
representing a relatively small percentage of total end-product cost. We operate
in over 17 countries  around the world and sell our animal  health and nutrition
products and specialty chemicals products into over 40 countries.  Approximately
76% of our  fiscal  2004 net sales were from our  Animal  Health  and  Nutrition
business,  and  approximately  24% of our  fiscal  2004 net sales  were from our
Specialty Chemicals business.


    Our Animal Health and Nutrition  segment  manufactures and markets more than
500 formulations and concentrations of medicated and nutritional feed additives,
including  antibiotics,  antibacterials,  anticoccidials,  anthelmintics,  trace
minerals,  vitamins,  vitamin  premixes  and other animal  health and  nutrition
products,  to the  livestock  and pet  food  industries.  Our MFA  products  are
internationally  recognized  for quality  and  efficacy  in the  prevention  and
treatment of diseases in livestock, such as coccidiosis in poultry, dysentery in
swine and acidosis in cattle. We market our Animal Health and Nutrition products
under approximately 450 governmental  product  registrations,  approving our MFA
products with respect to animal drug safety and effectiveness.

    Our  Specialty  Chemicals  business  manufactures  and  markets  a number of
specialty  chemicals for use in the  pressure-treated  wood,  chemical catalyst,
semiconductor,  automotive, aerospace and agricultural industries. We anticipate
that our proprietary  manufacturing  process to produce a copper-based  solution
for one of the leading new products for manufacturing pressure-treated wood will
represent our largest growth  opportunity in our Specialty  Chemicals  business.
Over 39% of our fiscal 2004 net sales in our  Specialty  Chemicals  business was
derived from copper-based compounds, solutions or mixes.

    We have in recent years  focused our business on animal health and nutrition
products. As a result of the rapid decline of the printed circuit board industry
in the United States, we have substantially exited that business,  including our
etchant recycling  operations,  and re-directed our productive capacity in niche
markets.  We have also sold other non-strategic  businesses,  such as our Agtrol
copper fungicide business and our subsidiaries,  Mineral Resource  Technologies,
Inc.  ("MRT") and The Prince  Manufacturing  Company  ("PMC").  In addition,  we
closed our  operations  in Odda,  Norway  ("Odda")  and  Bordeaux,  France  ("La
Cornubia").

    In August 2003, the Company completed the sale of MRT for net proceeds after
transaction  costs of  approximately  $13.8  million.  MRT managed and sold coal
combustion by-products, including fly ash.

    Effective  December 26,  2003,  the Company  completed  the  divestiture  of
substantially all of the business and assets of The Prince Manufacturing Company
("PMC") to a company formed by Palladium  Equity  Partners II, LP and certain of
its affiliates (the  "Palladium  Investors"),  and the related  reduction of the
Company's preferred stock held by the Palladium Investors.  PMC manufactured and
marketed  various  mineral  oxides,   including  iron  compounds  and  manganese
compounds (see Item 7 "Prince  Transactions").  Unless otherwise indicated,  the
information in this Item 1 does not include PMC.

    On June 30, 2004, one of the Company's French  subsidiaries,  La Cornubia SA
("La Cornubia"),  filed for bankruptcy under the insolvency laws of France.  The
Company believes that as a result of the bankruptcy filing by La Cornubia, it is
possible that LC Holding S.A. ("LC Holding"),  La Cornubia's  parent,  a holding
company with no assets except for its  investment in La Cornubia,  may also file
for bankruptcy in France.


                                        1


Our Animal Health and Nutrition Business -- Medicated Feed Additives

    We manufacture and market a broad range of medicated feed additive  products
to the global livestock industry,  either directly to large integrated producers
or through a network of independent  distributors.  Feed additives  provide both
therapeutic  benefits  and  increased  conversion  efficiency  -- key drivers of
profitability for livestock producers.

    Our MFA products can be grouped into five principal categories: antibiotics,
antibacterials,   anticoccidials,   anthelmintics   and  other   medicated  feed
additives. In fiscal 2004, antibiotics and antibacterials generated sales for us
of  approximately  $79  million,   anticoccidials  generated  sales  for  us  of
approximately $44 million,  and anthelmintics and other medicated feed additives
generated sales for us of approximately $9 million.

    Our core MFA products are listed in the table below:




            Brand                   Active/Antigen      Market Entry          Comment
-----------------------------       --------------      ------------          -------
                                                              
Terramycin(R)/Neo-                oxytetracycline,          1951       Antibiotic with multiple
  Terramycin(R)/Neo-TM(R)         neomycin                             applications for a wide
                                                                       number of species
CLTC(R)                           chlortetracycline         1954       Antibiotic with multiple
                                                                       applications for a wide
                                                                       number of species
Nicarb(R)                         nicarbazin                1955       Anticoccidial for poultry
Amprol(R)                         amprolium                 1960       Anticoccidial for poultry
                                                                       and cattle
Bloatguard(R)                     poloxalene                1966       Anti-bloat treatment for cattle
Banminth(R)                       pyrantel tartrate         1969       Anthelmintic for livestock
Mecadox(R)                        carbadox                  1971       Antibacterial used in swine
                                                                       feeds to control
                                                                       salmonellosis and dysentery
Stafac(R)/Eskalin(R)/V-Max(R)     virginiamycin             1972       Antibiotic with multiple
                                                                       applications for a wide
                                                                       number of species
Coxistac(R)/Posistac(R)           salinomycin               1979       Anticoccidial for poultry;
                                                                       disease preventative in swine
Rumatel(R)                        morantel tartrate         1981       Anthelmintic for livestock
Oxibendazole(R)                   oxibendazole              1982       Anthelmintic for livestock
Aviax(R)                          semduramicin              1995       Anticoccidial for poultry


Antibiotics

    Antibiotics are natural  products  produced by fermentation  and are used to
treat or to prevent diseases,  thereby promoting more efficient growth.  Several
factors contribute to limit the efficiency, the weight gain and feed conversions
of livestock production, including poor nutrition,  environmental and management
problems, heat stress and subclinical disease.

    Virginiamycin. Virginiamycin is an antibiotic marketed under our brand names
Stafac(R) for treating swine, cows,  broilers and turkeys,  Eskalin(R) for dairy
cows and V-Max(R) for feed lot cattle.  We  formulate  virginiamycin  to improve
health in poultry,  swine and cattle and prevent necrotic  enteritis in poultry,
dysentery in swine and liver  abscesses in cattle.  The product is sold to large
poultry and swine  producers and feed companies in North America,  Latin America
and Asia.

      First  discovered in Belgium in 1954,  virginiamycin  is an  antimicrobial
produced  from  the  streptomyces  virginiae  fungus.   Virginiamycin  has  been
successful  due  to a  number  of  strong  product  features.  For  example,  no
withdrawal  period  is  required  since  it is  virtually  unabsorbed  from  the
digestive tract. It is excreted in very low concentrations and rapidly degraded.
It alleviates  some of the production  limiting  effects of certain  diseases of
livestock and poultry.  To date, no generic  competition has been introduced due
to our proprietary virginiamycin manufacturing technology.

    Terramycin and Neo-Terramycin.  Terramycin(R) and  Neo-Terramycin(R),  which
are derived from the active ingredient oxytetracycline,  are effective against a
range of diseases including:

    o fowl cholera in chickens,

    o airsacculitis in turkeys,

    o pneumonia and enteritis in swine, and

    o pneumonia, enteritis and liver abscesses in cattle.


                                        2


    We sell  Terramycin(R)  and  Neo-Terramycin(R)  feed  additive  products  in
various  concentrations.  Terramycin(R) is approved for use for poultry,  swine,
cattle   and  sheep.   Neo-Terramycin(R)   combines   the   active   ingredients
oxytetracycline  and  neomycin  to prevent  and treat a wide  range of  diseases
caused  by gram  positive  and  gram  negative  organisms,  including  bacterial
enteritis in chickens and turkeys, baby pig diarrhea in swine and calf diarrhea.
These  Terramycin  products  are sold mostly in the United  States to  livestock
producers,  feed  companies and  distributors.  Limited  quantities  are sold in
selected countries in Latin America and Asia.

Antibacterials

    Antibacterials  are  produced  through  chemistry  and are used to treat and
prevent diseases.

    Carbadox. We market carbadox under the brand name Mecadox(R). Carbadox is an
antibacterial  compound  recommended  for use in swine  feeds to promote  and to
control swine salmonellosis and swine dysentry. In swine production, the primary
objective  of  producers  is the rapid  and  efficient  development  of swine at
minimal cost.  Since 1970,  Mecadox(R)  has been a leader in reducing  livestock
production costs through  meaningful  performance  enhancement.  Mecadox(R) is a
leading product for  starter/grower  swine in the United States.  In addition to
its antimicrobial  properties, it also improves nitrogen retention and increases
the efficiency of amino acid metabolism, two critical factors in the development
of young swine.  Mecadox(R) is chemically  unrelated to any other  antibacterial
that is used in animals or humans. Mecadox(R) is sold primarily in North America
to feed companies and large integrated swine producers.

Anticoccidials

    Anticoccidials  are produced  through  fermentation  and chemistry,  and are
primarily used to prevent and control the disease  coccidiosis in poultry and in
cattle. Coccidiosis is a disease of the digestive tract that is of great concern
to animal  producers.  Caused  by  protozoan  parasites  such as  Eimeria  spp.,
coccidiosis is one of the most  destructive  diseases facing the world's poultry
producers.  Common  effects of this disease (such as weight loss, wet droppings,
poor feed utilization and higher mortality rates) rapidly affect an entire flock
of poultry,  resulting  in annual  losses of hundreds of millions of dollars for
the poultry industry.

    Modern,  large  scale  poultry  production  is  based  on  intensive  animal
management practices. This type of animal production requires routine preventive
medications  in order to  prevent  health  problems.  Coccidiosis  is one of the
critical disease  challenges which poultry producers face globally.  We sell our
anticoccidials  globally,  primarily to  integrated  poultry  producers and feed
companies in North  America,  the Middle East,  Latin  America and Asia,  and to
international animal health companies.

    Nicarbazin   and  Amprolium.   We  produce   nicarbazin  and  amprolium  for
distribution to the world-wide poultry industry through major multinational life
science and veterinary companies.  Nicarbazin is a broad-spectrum  anticoccidial
which works by interfering with mitochondrial metabolism. It is classified as an
oxidative  phosphorylation  uncoupler and is used for coccidiosis  prevention in
broiler chickens.

    We believe that we are the largest volume world-wide  producer of amprolium,
and the largest volume world-wide  producer of nicarbazin.  We are also the sole
Latin  American  producer of nicarbazin.  Nicarbazin  and amprolium,  along with
salinomycin and semduramicin,  are among the most effective  medications for the
prevention  of  coccidiosis  in  chickens  when  used  in  rotation  with  other
anticoccidials.  In the United States,  we market nicarbazin under the trademark
Nicarb(R).

    Other  Anticoccidials.  From a class of compounds  known as  ionophores,  we
developed  Aviax(R) and  Coxistac(R) to combat  coccidiosis.  These two products
have demonstrated  increased feed efficiency,  the ability to suppress coccidial
lesions, and provide reliable reserve potency with minimal side-effects. Through
a third  product,  Posistac(R),  we have extended the  application of the active
ingredient in Coxistac(R) to swine.

    Aviax(R) contains the ionophore  semduramicin which provides  protection for
poultry against all major coccidial  parasites.  The product can be incorporated
into  virtually  any type of feed,  and  provided to broilers of any  production
stage. We have received  regulatory approval to sell Aviax(R) in the EU and have
applied in the United  States for the sale of Aviax(R) in mycelial  dosage form.
This  dosage  form  is  significantly   more   cost-effective  and  may  improve
profitability significantly.

    Coxistac(R)  contains the ionophore  salinomycin.  The product acts early in
the  coccidial  life  cycle  by  killing  sporozoites,  trophozoites  and  early
developing  schizonts  before poultry can be severely  damaged.  Coxistac(R) has
proven to be effective and safe with minimal resistance  development  evident in
commercial  studies.  The recommended dosage provides a high level of protection
against  coccidiosis even through temporary periods of low feed intake caused by
disease or adverse  climatic  conditions.  No withdrawal  period is required for
poultry before slaughter.  Coxistac(R) is a leading anticoccidial in Asia, Latin
America, the Middle East and Canada.


                                       3


    Posistac(R) contains  salinomycin which acts as a productivity  enhancer for
grower/finisher  swine. The compound  increases the utilization and digestion of
feed  ingredients by mature swine thereby  allowing swine to reach market weight
earlier and at less cost than swine fed conventional feed additives. Posistac(R)
can be used up to the slaughter phase without the need for withdrawal.

Anthelmintics

    Anthelmintics protect against internal parasites.  Our anthelmintic products
are marketed under the Rumatel(R) and Banminth(R) brand names.

    Rumatel(R).   Rumatel(R)  is  a  potent  broad-spectrum   anthelmintic  that
effectively  eliminates the major internal nematode parasites in cattle.  Unlike
other single-dose  dewormers,  Rumatel(R) may be administered to lactating dairy
cattle with no milk  withdrawal.  Dairy cattle may be treated with Rumatel(R) at
any time during their production cycle, whether dry, pregnant or lactating.

    Banminth(R).  Banminth(R) is an anthelmintic compound, a member of the class
of synthetic compounds called tetra-hydropyrimidines.  Banminth(R) has a mode of
action that works effectively in protecting swine against the two major internal
parasites,  large roundworms  (Ascaris suum) and nodular worms  (Oesophagostomum
spp.).   Banminth(R)  kills  adult  parasites  and  prevents   roundworm  larval
migration,  preventing  damage  to the  liver  and  lungs of  swine.  When  used
continuously  in feeds,  Banminth(R)  prevents  re-infection  of swine raised on
dirt.

Other Medicated Feed Additives

    Our other  medicated feed  additives  include a range of products sold under
the Bloat Guard(R) brand name.  Bloat Guard(R)  controls legume or wheat pasture
bloat in cattle. The products control bloat for at least 12 hours after a single
dose with no adverse effect on reproduction, rumen function or milk production.

    We manufacture  bulk active  ingredients  for our MFA products  primarily in
four modern facilities located in:

    o   Guarulhos, Brazil (salinomycin and semduramicin),

    o   Rixensart, Belgium (virginiamycin and semduramicin),

    o   Ramat Hovav, Israel (nicarbazin and amprolium), and

    o   Braganca Paulista, Brazil (nicarbazin).

    Active  ingredients are further  processed in our facilities and in contract
premix facilities located in each major region of the world.

    We have established  sales and technical  offices for our MFA products in 14
countries  including:  the United States,  Canada,  Mexico,  Venezuela,  Brazil,
Argentina,  Chile, Australia,  China, Thailand,  Malaysia, South Africa, Belgium
and Israel. The business is not dependent on any one customer.

    The use of MFAs is controlled by regulatory authorities that are specific to
each  country  (e.g.,  the Food and Drug  Administration  ("FDA")  in the United
States,  Health  Canada in  Canada,  EFSA/EMEA  authorities  in  Europe,  etc.),
responsible for the safety and wholesomeness of the human food supply, including
feed  additives for animals from which human foods are derived.  Each product is
registered  separately  in  each  country  where  it is  sold.  The  appropriate
registration files pertaining to such regulations and approvals are continuously
monitored,  maintained  and  updated  by us. In certain  countries  where we are
working  with a third  party  distributor,  local  regulatory  requirements  may
require registration in the name of such distributor.

Animal Health and Nutrition -- Nutritional Feed Additives

    We manufacture and market trace minerals,  trace mineral premixes,  vitamins
and other nutritional ingredients to the livestock feed and pet food industries,
predominantly in the United States and Israel. These products generally fortify,
enhance or make more  nutritious or palatable the livestock  feeds and pet foods
with which they are mixed.  The majority of the other  ingredients  that we sell
are nutrients that are used as supplements  for animal feed. We serve  customers
in major feed segments,  including swine, dairy,  poultry and beef. We customize
trace  mineral  premixes at our blending  facilities  in Marion,  Iowa,  Bremen,
Indiana  and Petach  Tikva,  Israel,  and market a diverse  line of other  trace
minerals  and  macro-minerals.  Our  major  customers  for  these  products  are
medium-to-large feed companies, co-ops, blenders,  integrated poultry operations
and pet food  companies.  We sell other  ingredients,  such as  buffers,  yeast,
palatants,   vitamin  K  and  amino  acids,  including  lysine,  tryptophan  and
threonine. We also market copper sulfate as an animal feed supplement.


                                       4


Our Specialty Chemicals Business

    We  manufacture  and market a number of specialty  chemicals  for use in the
wood treatment,  chemical  catalyst,  semiconductor,  automotive,  aerospace and
agricultural  industries.  Our manufacturing customers incorporate our specialty
chemicals products into their finished products in various  industrial  markets.
We seek to take advantage of  opportunistic  niche markets where we believe that
our expertise and capabilities can be leveraged.

Copper Wood Treatment Products

    For many years, we were a major supplier of an important  ingredient (copper
oxide) used in the manufacture of CCA  (chromated-copper-arsenic)  wood treating
solutions for the  pressure-treated  wood industry.  Pursuant to a United States
Environmental  Protection  Agency ("EPA")  ruling,  since December 31, 2003, all
pressure-treated wood for the residential and recreational markets can no longer
be treated using the standard chromated-copper-arsenic (CCA) solution. A leading
replacement  solution  for  CCA  pressure-treated  wood  is a  copper  carbonate
compound.  We currently  estimate that the total  potential  size of this copper
solution to the  pressure-treated  wood  market is  approximately  $120  million
annually. We have already signed a multi-year, take-or-pay contract with a major
chemicals supplier to the pressure-treated wood industry to provide it with this
new product,  which we estimate  will  increase our sales by  approximately  $30
million over the life of the  contract,  based on existing  forecasts.  A patent
with respect to the manufacturing process of our solution, and the claims in our
patent  application was granted and issued on November 11, 2003. We believe that
our manufacturing  process allows us to operate in this market with a lower cost
of  capital  and  higher  factory  through-put  than  our  competition.  To take
advantage of this potential new market,  we have  constructed  and are operating
commercial  production  facilities  in  Sumter,  South  Carolina  and in Joliet,
Illinois.  In  addition,  we have filed a  provisional  patent for a new,  large
molecule pressure-treated wood copper compound product. We believe that this new
product may be the next generation in copper-based wood treatment products, with
the potential to  substantially  increase the duration of protection for treated
wood.

Other Copper Products

    We  manufacture  on a contract  basis copper  compounds for use primarily in
agricultural  fungicides from our Sumter, South Carolina facility. This contract
was part of the sale by us of our Agtrol business to Nufarm,  Inc. in the fourth
quarter of fiscal  2001.  Utilizing  our over  fifty-year  history in  producing
copper chemicals,  we supply various  metal-based  chemicals to the catalyst and
electronics industries. We also manufacture copper compounds for a broad variety
of industrial customers.

Other Specialty Chemicals Products

    We market and distribute fine and specialty  chemicals to  manufacturers  of
health and personal care products and chemical  coating products to customers in
the automotive,  metal finishing and chemical  intermediate  markets.  Among our
products for such  applications  are sodium fluoride and stannous  fluoride,  DL
Panthenol  and selenium  disulfide.  Sodium  fluoride is the active  anti-cavity
ingredient in fluoride toothpaste,  powders and mouthwashes.  Selenium disulfide
is used as a dandricide in shampoo and hair care preparations.

Sales, Marketing and Distribution

    We have  approximately  2,800  customers.  Sales  to our  top ten  customers
represented  approximately  22% of our  fiscal  2004  net  sales  and no  single
customer represented more than 5% of our fiscal 2004 net sales.

    Our world-wide sales and marketing  network  consists of  approximately  118
employees,   5  independent  agents  and  125  distributors  who  specialize  in
particular markets.

    Our  products  are  often  critical  to the  performance  of our  customers'
products,  while  representing  a  relatively  small  percentage  of  the  total
end-product  cost.  We believe the three key factors to  marketing  our products
successfully  are high quality  products,  a highly trained and technical  sales
force, and customer service.

    Most of our plants  have  chemists  and  technicians  on staff  involved  in
product  development,  quality  assurance,  quality  control and also  providing
technical services to customers.  Technical  assurance is an important aspect of
our overall sales effort. We field Animal Health and Nutrition technical service
people  throughout  the  world,  with  capabilities  to  interface  with all key
customers on a marketing,  sales training and technical (product) basis, and who
work directly with commercial feed manufacturers and integrated


                                       5


poultry,  swine and cattle  producers to promote animal health.  Our MFA and NFA
field  personnel  are  skilled in the area of product  differentiation  and have
extensive  application  knowledge  so as  to  work  closely  with  customers  in
determining optimum benefits from product usage. As agricultural food production
will continue to intensify and will adopt evolving technologies, our MFA and NFA
personnel are constantly working with customers to better understand their needs
in order to best  utilize  the  products  existing  within our  portfolio.  This
commercial  knowledge  also  plays  a  pivotal  role  within  the  research  and
development  function to ensure that research results are applicable to customer
needs and concerns.

Product Registrations, Patents and Trademarks

    We own certain product  registrations,  patents,  tradenames and trademarks,
and use know-how,  trade secrets,  formulae and  manufacturing  techniques which
assist in  maintaining  the  competitive  positions of certain of our  products.
Product  registrations  are  required to  manufacture  and sell  medicated  feed
additives. Formulae and know-how are of particular importance in the manufacture
of a number of the products sold in our specialty chemicals business. We believe
that no single  patent or  trademark is of material  importance  to our business
and,  accordingly,   that  the  expiration  or  termination  thereof  would  not
materially affect our business. See "Government Regulation."

    The  following  trademarks  and service  marks used  throughout  this Report
belong to, are licensed to, or are otherwise  used by us in our  medicated  feed
additives   business:   Stafac(R);    Eskalin(R);    V-Max(R);    Terramycin(R);
Neo-Terramycin(R);  CLTC(R); Mecadox(R);  Nicarb(R);  Amprol(R);  Bloatguard(R);
Aviax(R); Coxistac(R); Posistac(R); Banminth(R); Oxibendazole(R); Rumatel(R).

Raw Materials

    The  raw  materials  used  in  our  business  include  certain  active  drug
ingredients, a wide variety of chemicals, mineral ores and copper metal that are
purchased  from  manufacturers  and suppliers in the United  States,  Europe and
Asia. In fiscal 2004,  no single raw material  accounted for more than 5% of our
cost of goods sold. Total raw materials cost was  approximately  $133 million or
38% of net sales in fiscal 2004. We believe that for most of our raw  materials,
alternate sources of supply are available to us at competitive prices.

Research and Development

    Research,  development  and technical  service  efforts are conducted at our
various facilities. We operate research and development facilities in Rixensart,
Belgium, Sumter, South Carolina,  Ramat Hovav, Israel and Stradishall,  England.
These  facilities   provide  research  and  development   services  relating  to
fermentation  development in the areas of micro-biological strain improvement as
well as:  process  scale-up;  wood  treatment  products;  and  organic  chemical
intermediates.

    Technology is an important component of our competitive position,  providing
us unique and low cost positions  enabling us to produce high quality  products.
Patents  protect  some of our  technology,  but a great deal of our  competitive
advantage  revolves  around  know-how  built up over  many  years of  commercial
operation.

Customers

    We do not consider  our  business to be dependent on a single  customer or a
few  customers,  and the loss of any of our customers  would not have a material
adverse effect on our results.  No single customer accounted for more than 5% of
our fiscal 2004 net sales.  We typically do not enter into  long-term  contracts
with our customers.

Competition

    We are engaged in highly competitive  industries and, with respect to all of
our major products,  we face competition from a substantial number of global and
regional competitors.  Some of our competitors have greater financial,  research
and  development,  production and other  resources  than we do. Our  competitive
position is based principally on customer service and support,  product quality,
manufacturing  technology,  facility  location and price. We have competitors in
every market in which we participate. Many of our products face competition from
products that may be used as an alternative or substitute.

Employees

    As of June 30,  2004,  we had  1,051  employees  worldwide.  Of  these,  210
employees  were  in  management  and  administration,  118  were  in  sales  and
marketing, 132 were chemists,  technicians or quality control personnel, and 591
were in  production.  Certain


                                       6


employees  are  covered  by  individual  employment   agreements.   Our  Israeli
operations  continue to operate under the terms of Israel's national  collective
bargaining  agreement,  portions  of which  expired  in 1994.  We  consider  our
relations with both our union and non-union employees to be good.

Environmental Matters

    We and our  subsidiaries  are  subject  to a wide  variety  of  complex  and
stringent federal,  state, local and foreign environmental laws and regulations,
including those governing the use,  storage,  handling,  generation,  treatment,
emission,  release,  discharge and disposal of certain materials and wastes, the
manufacture,  sale and use of pesticides and the health and safety of employees.
Pursuant to  environmental  laws,  our  subsidiaries  are required to obtain and
retain numerous governmental permits and approvals to conduct various aspects of
their  operations,  any of which may be subject to revocation,  modification  or
denial under certain circumstances.  Under certain  circumstances,  we or any of
our  subsidiaries  might be required to curtail  operations  until a  particular
problem  is  remedied.   Known  costs  and  expenses  under  environmental  laws
incidental  to  ongoing  operations  are  generally  included  within  operating
budgets.  Potential  costs and expenses may also be incurred in connection  with
the repair or upgrade of facilities to meet existing or new  requirements  under
environmental   laws  or  to  investigate  or  remediate   potential  or  actual
contamination and from time to time we establish  reserves for such contemplated
investigation and remediation costs. In many instances, the ultimate costs under
environmental  laws and the time period during which such costs are likely to be
incurred are difficult to predict.

    Our subsidiaries  have, from time to time,  implemented  procedures at their
facilities designed to respond to obligations to comply with environmental laws.
We believe that our  operations are currently in material  compliance  with such
environmental  laws,  although at various sites our  subsidiaries are engaged in
continuing  investigation,  remediation  and/or  monitoring  efforts  to address
contamination  associated with their historic operations.  As many environmental
laws impose a strict liability  standard,  however,  we can provide no assurance
that future environmental liability will not arise.

    In addition,  we cannot predict the extent to which any future environmental
laws may affect any market for our  products  or  services or our costs of doing
business.  Alternatively,  changes in environmental laws might increase the cost
of our products and services by imposing  additional  requirements on us. States
that  have  received  authorization  to  administer  their own  hazardous  waste
management programs may also amend their applicable statutes or regulations, and
may impose requirements which are stricter than those imposed by the EPA. We can
provide no assurance that such changes will not adversely  affect our ability to
provide  products  and  services at  competitive  prices and thereby  reduce the
market for our products and services.

    The  nature  of our and our  subsidiaries'  current  and  former  operations
exposes  us  and  our  subsidiaries  to the  risk  of  claims  with  respect  to
environmental  matters  and we can provide no  assurance  that we will not incur
material costs and  liabilities in connection  with such claims.  Based upon our
experience to date, we believe that the future cost of compliance  with existing
environmental  laws, and liability for known  environmental  claims  pursuant to
such  environmental  laws, will not have a material  adverse effect on us. Based
upon information  available,  we estimate the cost of further  investigation and
remediation  of identified  soil and  groundwater  problems at operating  sites,
closed sites and third-party sites,  (including the litigation referred to under
"-- Legal  Proceedings") to be approximately $2.9 million,  which is included in
current and  long-term  liabilities  in our June 30, 2004  consolidated  balance
sheet.  However,  future events,  such as new  information,  changes in existing
environmental  laws or  their  interpretation,  and  more  vigorous  enforcement
policies of regulatory  agencies,  may give rise to additional  expenditures  or
liabilities  that could be material.  For all purposes of the  discussion  under
this caption,  under Item 3, Legal  Proceedings and elsewhere in this Report, it
should be noted that we take and have taken the  position  that  neither  Phibro
Animal  Health   Corporation,   nor  any  of  our  subsidiaries  is  liable  for
environmental or other claims made against one or more of our other subsidiaries
or for which any of such other subsidiaries may ultimately be responsible.

Federal Regulation

    The following summarizes the principal federal  environmental laws affecting
our business:

    Resource  Conservation  and  Recovery  Act of  1976,  as  amended  ("RCRA").
Congress  enacted  RCRA  to  regulate,   among  other  things,  the  generation,
transportation,  treatment,  storage and disposal of solid and hazardous wastes.
RCRA required the EPA to  promulgate  regulations  governing  the  management of
hazardous wastes, and to allow individual states to administer and enforce their
own hazardous waste management programs as long as such programs were equivalent
to and no less  stringent  than the federal  program.  Such  facilities are also
subject to closure and post-closure requirements.

    The EPA's  regulations,  and most state  regulations  in authorized  states,
establish  categories of regulated  entities and set  standards  and  procedures
those  entities  must follow in their  handling of hazardous  wastes.  The three
general  categories of waste handlers  governed by the regulations are hazardous
waste  generators,  hazardous  waste  transporters,  and owners and operators of
hazardous waste treatment,  storage and/or disposal  facilities.  Generators are
required,  among other things, to obtain  identification  numbers and to


                                       7


arrange for the proper  treatment and/or disposal of their wastes by licensed or
permitted  operators and all three  categories of waste handlers are required to
utilize a document  tracking  system to  maintain  records of their  activities.
Transporters  must obtain  permits,  transport  hazardous waste only to properly
permitted  treatment,  storage or disposal  facilities,  and  maintain  required
records of their  activities.  Treatment,  storage and disposal  facilities  are
subject  to  extensive  regulations   concerning  their  location,   design  and
construction,  as well as the operating  methods,  techniques and practices they
may use.  Such  facilities  are also  required to  demonstrate  their  financial
responsibility  with  respect to  compliance  with RCRA,  including  closure and
post-closure requirements.

    The Federal Water Pollution Control Act, as amended (the "Clean Water Act").
The Clean Water Act  prohibits  the discharge of pollutants to the waters of the
United States without governmental authorization. Like RCRA, the Clean Water Act
provides  that  states with  programs  approved  by the EPA may  administer  and
enforce their own water pollution control  programs.  Pursuant to the mandate of
the Clean Water Act, the EPA has promulgated "pre-treatment" regulations,  which
establish  standards and  limitations  for the  introduction  of pollutants into
publicly-owned treatment works.

    Comprehensive  Environmental  Response,  Compensation,  and Liability Act of
1980, as amended ("CERCLA" or "Superfund"). Under CERCLA and similar state laws,
we and our subsidiaries may have strict and, under certain circumstances,  joint
and several  liability for the  investigation  and remediation of  environmental
pollution and natural resource damages  associated with real property  currently
and formerly-owned or operated by us or a subsidiary and at third-party sites at
which our subsidiaries  disposed of or treated,  or arranged for the disposal of
or treatment of, hazardous substances.

    Federal  Insecticide,  Fungicide and Rodenticide Act, as amended  ("FIFRA").
FIFRA  governs  the  manufacture,  sale  and use of  pesticides,  including  the
copper-based  fungicides  sold  by us.  FIFRA  requires  such  products  and the
facilities at which they are  formulated  to be  registered  with the EPA before
they may be sold.  If the  product  in  question  is  generic  in nature  (i.e.,
chemically  identical  or  substantially  similar  to  a  previously  registered
product), the new applicant for registration is entitled to cite and rely on the
test data  supporting  the original  registrant's  product in lieu of submitting
data of its own. Should the generic  applicant choose this citation  option,  it
must offer monetary  compensation  to the original  registrant and must agree to
binding  arbitration  if the parties are unable to agree on the terms and amount
of  compensation.  We have elected this citation  option in the past and may use
the citation  option in the future should we conclude it is, in some  instances,
economically  desirable to do so. While there are cost savings  associated  with
the opportunity to avoid one's own testing and  demonstration to the EPA of test
data,  there  is,  in each  instance,  a risk  that the  level  of  compensation
ultimately required to be paid to the original registrant will be substantial.

    Under FIFRA,  the EPA also has the right to "call in"  additional  data from
existing registrants of a pesticide, should the EPA determine, for example, that
the data  already in the file need to be  updated  or that a  specific  issue or
concern  needs to be  addressed.  The  existing  registrants  have the option of
submitting  data  separately  or  by  joint  agreement.  Alternatively,  if  one
registrant  agrees to generate and submit the data,  the other(s) may meet their
obligations  under the statute by making a statutory offer to jointly develop or
share in the costs of  developing  the data. In that event,  the offering  party
must, again, agree to binding arbitration to resolve any dispute as to the terms
of the data development arrangement.

    The Clean Air Act.  The Federal  Clean Air Act of 1970 ("Clean Air Act") and
amendments  to the Clean Air Act,  and  corresponding  state laws  regulate  the
emissions of materials  into the air.  Such laws affect the coal  industry  both
directly  and  indirectly  and,  therefore,  the  operations  of MRT,  which was
divested in August 2003.  Phibro-Tech  is also impacted by the Clean Air Act and
has various air quality permits, including a Title V operating air permit at its
Sumter, South Carolina facility.

State and Local Regulation

    In addition to those federal  programs  described  above, a number of states
and some local governments have also enacted laws and regulations similar to the
federal laws described above governing hazardous waste generation,  handling and
disposal,  emissions  to the  water  and  air  and  the  design,  operation  and
maintenance of recycling facilities.

Foreign Regulation

    Our foreign  subsidiaries are subject to a variety of foreign  environmental
laws relating to pollution  and  protection  of the  environment,  including the
generation,  handling,  storage,  management,   transportation,   treatment  and
disposal of solid and  hazardous  materials  and  wastes,  the  manufacture  and
processing  of  pesticides  and animal  feed  additives,  emissions  to the air,
discharges  to land,  surface  water and  subsurface  water,  human  exposure to
hazardous and toxic  materials and the  remediation of  environmental  pollution
relating to their past and present properties and operations.

Regulation of Recycling Activities

    We have  substantially  reduced  our  recycling  activities  at our  Joliet,
Illinois; Garland, Texas; Sumter, South Carolina; and Sewaren, New Jersey sites.
Our  recycling  activities  may be broken down into the  following  segments for
purposes of regulation under RCRA or


                                       8


equivalent  state  programs:  (i)  transport of wastes to our  facilities;  (ii)
storage of wastes  prior to  processing;  (iii)  treatment  and/or  recycling of
wastes;  (iv) corrective  action at our RCRA  facilities;  and (v) management of
wastes and  residues  from the  recycling  process.  Although all aspects of the
treatment and recycling of waste at our recycling  facilities  are not currently
the subject of federal RCRA regulation,  our subsidiaries  decided to permit our
recycling facilities as RCRA regulated  facilities.  Final RCRA "Part B" permits
to operate as hazardous waste treatment and storage  facilities have been issued
at our  facilities  in Santa Fe Springs,  California;  Garland,  Texas;  Joliet,
Illinois;  Sumter, South Carolina; and Sewaren, New Jersey (expired August 2003,
see "Particular  Facilities - Sewaren,  NJ" below). Part B renewal  applications
have been  submitted  for the Santa Fe Springs,  Garland and Joliet  sites.  The
applications are being reviewed.

    In  connection  with RCRA Part B permits for the waste storage and treatment
units of various  facilities,  our  subsidiaries  have been  required to perform
extensive  site   investigations   at  such  facilities  to  identify   possible
contamination and to provide regulatory authorities with plans and schedules for
remediation.  Soil and groundwater  contamination has been identified at several
plant sites and has required and will continue to require  corrective action and
monitoring over future years.  In order to maintain  compliance with RCRA Part B
permits,  which are subject to suspension,  revocation,  modification  or denial
under certain circumstances, we have been, and in the future may be, required to
undertake additional capital improvements or corrective action.

    Our subsidiaries  involved in recycling  activities are required by the RCRA
and their  Part B permits  to develop  and  incorporate  in their Part B permits
estimates of the cost of closure and post-closure monitoring for their operating
facilities.  In general, in order to close a facility which has been the subject
of a RCRA Part B permit, a RCRA Part B closure permit is required which approves
the  investigation,  remediation  and  monitoring  closure  plan,  and  requires
post-closure  monitoring and  maintenance  for up to 30 years.  Accordingly,  we
incur additional costs in connection with any such closure. These cost estimates
are updated  annually for inflation,  developments  in available  technology and
corrective  actions already  undertaken.  We have, in most instances,  chosen to
provide the regulatory  guarantees  required in connection with these matters by
means of our coverage  under an  environmental  impairment  liability  insurance
policy.  We can  provide no  assurance  that such  policy  will  continue  to be
available in the future at economically  acceptable  rates, in which event other
methods of financial assurance will be necessary.

    In addition to certain  operating  facilities,  we or our subsidiaries  have
been and will be required to  investigate  and remediate  certain  environmental
contamination  at shutdown plant sites. We or our subsidiaries are also required
to monitor  such sites and  continue to develop  controls to manage  these sites
within the requirements of RCRA corrective action programs.

Waste Byproducts

    In  connection  with  our  subsidiaries'  production  of  finished  chemical
products,  limited  quantities of waste by-products are generated.  Depending on
the composition of the by-product,  our subsidiaries  either sell it, send it to
smelters  for metal  recovery or send it for  treatment or disposal to regulated
facilities.

Particular Facilities

    The following is a description of certain  environmental matters relating to
certain  facilities of certain of our  subsidiaries.  References to "we" or "us"
throughout  this section is intended to refer only to the applicable  subsidiary
unless  the  context  otherwise  requires.  These  matters  should  be  read  in
conjunction with the description of Legal  Proceedings in Item 3 below,  certain
of which  involve such  facilities,  and Note 15 to our  Consolidated  Financial
Statements.

    In 1984,  Congress enacted certain amendments to RCRA under which facilities
with RCRA permits were required to have RCRA facility assessments ("RFA") by the
EPA  or  the  authorized  state  agency.  Following  an  RFA,  a  RCRA  facility
investigation,   a   corrective   measures   study,   and   corrective   measure
implementation  must, if warranted,  be developed and implemented.  As indicated
below,  certain  of our  subsidiaries  are  in  the  process  of  developing  or
completing various actions associated with these regulatory phases at certain of
their facilities.

    Sumter,   SC.  In  2003,  the  South  Carolina   Department  of  Health  and
Environmental   Control  ("DHEC")  ordered   Phibro-Tech,   Inc.,  a  subsidiary
("Phibro-Tech"), to prepare a RCRA Facility Investigation ("RFI") and to prepare
and propose Corrective Action Plans.  Phibro-Tech has done so, and such proposed
investigatory  activities and Corrective  Action Plans are being reviewed by the
State.  Additional  Corrective  Action is also being  undertaken by  Phibro-Tech
pursuant to prior  agreements  with DHEC to remedy certain  deficiencies  in the
plant's hazardous waste closure, storage and management system.

    Santa Fe Springs,  CA.  Phibro-Tech  submitted an application for renewal of
the  Part  B  Permit  for  the  Santa  Fe  Springs,  California  facility.  Such
application is presently under review by the State of California and may require
certain  corrective  actions  including,  but not  limited  to, a pump and treat
system utilizing existing water treatment facilities.  Phibro-Tech has submitted
a  report  to  the  State  recommending  that  soil  be  remediated  instead  of
groundwater. This recommendation is also under review by the State.


                                       9


    Joliet, IL. Phibro-Tech has submitted an application for renewal of the Part
B Permit for the Joliet, Illinois facility. In connection with this application,
Phibro-Tech completed an initial investigation and determined that certain minor
corrective action was required. The application for renewal is presently pending
and the corrective action is being done.

    Garland,  TX. The renewal  application for the Part B Permit at the Garland,
Texas  facility has been granted  effective  September  12, 2003.  As part of an
earlier site  investigation,  certain  corrective action was required  including
upgrading of pollution control  equipment and additional site  characterization.
Both of these are presently underway.

    Powder Springs,  Georgia.  Phibro-Tech's facility in Powder Springs, Georgia
has been  operationally  closed since 1985.  Phibro-Tech  retains  environmental
compliance  responsibility  for this facility and has effected a RCRA closure of
the  regulated  portion of the  facility,  a surface  impoundment.  Post-closure
monitoring and corrective action are required pursuant to a state-issued permit.
As required by the permit,  corrective  action for  groundwater  has begun,  and
Phibro-Tech  has submitted  and received  approval from the state for a remedial
investigation plan.

    Sewaren,  NJ.  Operations at the Sewaren facility were curtailed on or about
September 30, 1999. In June,  2000,  CP  Chemicals,  Inc., a subsidiary  ("CP"),
transferred  title to the Sewaren property to Woodbridge  Township while, at the
same time,  entering into a 10-year lease with the Township  providing for lease
payments  aggregating  $2 million,  and covering  certain areas of the property,
including those areas of the property  relating to the existing  hazardous waste
storage,  treatment and transfer permit, loading docks and pads, and a building,
as well as access, parking, scale use and office space.

    The property is the subject of an  Administrative  Consent Order executed in
March 1991 between the New Jersey Department of Environmental Protection and CP.
CP has  ongoing  obligations  under that  Administrative  Consent  Order.  CP is
required  to  complete  the  implementation  of the  Remedial  Action  Work Plan
approved by the  Department of  Environmental  Protection.  Although some of the
obligations have been assumed by the Township under the Lease, for example,  the
maintenance of the groundwater  recovery system,  CP remains  responsible to the
Department of Environmental  Protection under the Administrative  Consent Order.
CP  has  posted   financial   assurance,   based  on  the  estimated   costs  of
implementation, under the Administrative Consent Order.

    The  property  is  also  regulated  under  the  Corrective   Action  Program
administered by the United States  Environmental  Protection  Agency pursuant to
the Resource  Conservation and Recovery Act. The property has been designated as
a RCRA facility for which achieving the Environmental  Indicators is a priority.
Currently, CP is interfacing with the Department of Environmental Protection and
the Environmental Protection Agency to coordinate its efforts under this program
and the  Administrative  Consent  Order  discussed  above.  Much  of the  effort
required  by CP in  this  program  is  already  being  conducted  as part of the
requirements of the Administrative Consent Order discussed above.

    The hazardous waste facility  permit issued to CP for this facility  expired
in August 2003.  CP has  commenced the  implementation  of its approved  closure
plan.  Based  on a  formula  established  by  the  Department  of  Environmental
Protection,  those closure costs were estimated at $292,823 and submitted to the
Department in April 2003. CP has also advised the New Jersey  Division of Law of
its intent to withdraw from the licensing program governing facilities.

    Union City,  CA.  Closure of the Union City,  California  facility  has been
completed.

    Union,  IL. The facility in Union,  Illinois,  has been closed since 1986. A
revised  remedial  action  plan  ("RAP")  has  been  submitted  to the  Illinois
Environmental  Protection Agency (the "IEPA") and is presently under review. The
work contemplated in the RAP is the result of negotiations  between the IEPA and
Phibro-Tech  as part of a  resolution  of  Phibro-Tech's  appeal  of the  IEPA's
initial  closure  requirements.  That  appeal is  currently  pending  before the
Illinois Pollution Control Board.

    Ramat Hovav,  Israel.  Koffolk (1949) Ltd's  ("Koffolk  Israel") Ramat Hovav
plant  produces a wide range of organic  chemical  intermediates  for the animal
health, chemical,  pharmaceutical and veterinary industries. Israeli legislation
enacted in 1997 amended certain  environmental  laws by authorizing the relevant
administrative and regulatory  agencies to impose certain  sanctions,  including
issuing an order  against any person that violates  such  environmental  laws to
remove the environmental hazard. In addition,  this legislation imposes criminal
liability on the officers and  directors of a  corporation  that  violates  such
environmental  laws,  and increases the monetary  sanctions  that such officers,
directors and corporations may be ordered to pay as a result of such violations.
The  Ramat  Hovav  plant  operates  under  the  regulation  of the  Ministry  of
Environment of the State of Israel.  The sewage system of the plant is connected
to the Ramat  Hovav  Local  Industrial  Council's  central  installation,  where
Koffolk  Israel's sewage is treated  together with sewage of other local plants.
Owners of the plants in the area,  including Koffolk Israel,  have been required
by the Israeli Ministry of Environment to build facilities for  pre-treatment of
their sewage.

Government Regulation

    Most of our Animal Health and Nutrition Group products require  licensing by
a  governmental  agency before  marketing.  In the


                                       10


United States, governmental oversight of animal nutrition and health products is
shared primarily by the United States Department of Agriculture ("USDA") and the
Food and Drug  Administration.  A third  agency,  the  Environmental  Protection
Agency,  has jurisdiction  over certain products applied topically to animals or
to premises to control external parasites.

    The issue of the  potential for  increased  bacterial  resistance to certain
antibiotics used in certain food producing animals is the subject of discussions
on  a  worldwide  basis  and,  in  certain  instances,  has  led  to  government
restrictions on the use of antibiotics in these food producing animals. The sale
of feed additives containing  antibiotics is a material portion of our business.
Should  regulatory or other  developments  result in restrictions on the sale of
such  products,  it  could  have a  material  adverse  impact  on our  financial
position, results of operations and cash flows.

    The FDA is responsible  for the safety and  wholesomeness  of the human food
supply.  It regulates  foods  intended for human  consumption  and,  through The
Center for Veterinary  Medicine,  regulates the manufacture and  distribution of
animal drugs,  including  feed additives and drugs that will be given to animals
from which human foods are derived,  as well as feed additives and drugs for pet
(or companion) animals.

    To protect the food and drug supply for animals,  the FDA develops technical
standards  for animal drug safety and  effectiveness  and  evaluates  data bases
necessary to support  approvals of veterinary  drugs. The USDA monitors the food
supply for animal drug residues.

    FDA approval is based on satisfactory  demonstration of safety and efficacy.
Efficacy  requirements  are based on the desired  label claim and  encompass all
species  for which label  indication  is desired.  Safety  requirements  include
target  animal  safety and, in the case of food  animals,  drug residues and the
safety of those  residues  must be  considered.  In  addition  to the safety and
efficacy  requirements  for animal  drugs used in food  producing  animals,  the
environmental  impact  must  be  determined.  Depending  on  the  compound,  the
environmental  studies may be quite  extensive and expensive.  In many instances
the regulatory  hurdles for a drug which will be used in food producing  animals
are at least as stringent if not more so than those  required for a drug used in
humans.  For FDA approval of a new animal drug it is estimated  the cost is $100
million to $150 million and time for approval could be 8 to 10 years.

    The  Office of New  Animal  Drug  Evaluation  ("NADE")  is  responsible  for
reviewing  information submitted by drug sponsors who wish to obtain approval to
manufacture  and sell animal  drugs.  A new animal drug is deemed  unsafe unless
there is an approved new animal drug application ("NADA").  Virtually all animal
drugs are "new animal drugs" within the meaning of the term in the Federal Food,
Drug, and Cosmetic Act.  Although the  procedures for licensing  products by the
FDA are formalized,  the acceptance standards of performance for any product are
agreed upon between the  manufacturer  and the NADE. A NADA in animal  health is
analogous to a New Drug Application ("NDA") in human  pharmaceuticals.  Both are
administered by the FDA. The drug development process for human therapeutics can
be more  involved  than  that for  animal  drugs.  However,  for  food-producing
animals,  food safety residue levels are an issue,  making the approval  process
longer than for animal drugs for non-food producing animals, such as pets.

    The FDA may deny a NADA if applicable regulatory criteria are not satisfied,
require additional testing or information,  or require postmarketing testing and
surveillance  to monitor the safety or  efficacy  of a product.  There can be no
assurances that FDA approval of any NADA will be granted on a timely basis or at
all. Moreover, if regulatory approval of a product is granted, such approval may
entail limitations on the indicated uses for which it may be marketed.  Finally,
product  approvals may be withdrawn if compliance with  regulatory  standards is
not  maintained or if problems  occur  following  initial  marketing.  Among the
conditions  for  NADA  approval  is  the   requirement   that  the   prospective
manufacturer's  quality control and manufacturing  procedures conform to Current
Good Manufacturing  Practice ("cGMP"). The plant must be inspected biannually by
the FDA for  determination of compliance with cGMP after an initial  preapproval
inspection.  After FDA  approval,  any  manufacturing  changes  that may have an
impact  on the  safety  and/or  efficacy  must be  approved  by the FDA prior to
implementation.  In complying  with  standards  set forth in these  regulations,
manufacturers  must  continue to expend  time,  monies and effort in the area of
production and quality control to ensure compliance.

    For clinical  investigation  and marketing outside the United States, we are
also  subject  to  foreign  regulatory  requirements  governing   investigation,
clinical trials and marketing  approval for animal drugs. The foreign regulatory
approval  process  includes  all of the risks  associated  with FDA approval set
forth  above.  Currently,  in the EU,  feed  additives  which  are  successfully
sponsored  by a  manufacturer  are  assigned  to an Annex.  Initially,  they are
assigned to Annex II.  During this  period,  member  states may approve the feed
additive for local use. After five years or earlier, the product passes to Annex
I if no adverse reactions or trends develop over the probationary period.

    The EU is in the process of centralizing  the regulatory  process for animal
drugs for member states.  In 1997, the EU drafted new regulations  requiring the
re-registration  of feed  additives,  including  coccidiostats.  Part  of  these
regulations  include a provision for  manufacturers  to submit  quality data for
their own formulation, in effect adopting a Product License procedure similar to
that of the FDA. The provision is known as Brand Specific Approval ("BSA"),  and
provides manufacturers with the opportunity to register their own unique brands,
instead of simply the generic  compound.  The BSA  process is being  implemented
over  time.  The new  system  is more  like the U.S.  system,  where  regulatory
approval is for the  formulated  product or "brand." A number of  manufacturers,
including


                                       11


us, have completed dossiers in order to re-register  various  anticoccidials for
the purpose of obtaining regulatory approval from the European Commission.  As a
result  of its  review  of said  dossiers,  the  Commission  withdrew  marketing
authorization  of a  number  of  anticoccidials,  including  nicarbazin,  as the
Commission did not consider the  submissions to be in full  compliance  with its
new  regulations.   We  have  subsequently  completed  the  necessary  data  and
resubmitted   its  nicarbazin   dossier.   Feasibility  and  timetable  for  new
registration  will  depend  on the  nature  of  demands  and  remarks  from  the
Commission.  Notwithstanding  the  Commission's  actions  with  respect  to  our
nicarbazin  dossier,  we are able to sell, and do sell,  nicarbazin as an active
ingredient  for another MFA  marketer's  product which has obtained a BSA and is
sold in the EU.

Miscellaneous

    Market Share, Ranking And Other Industry Data

    The market share,  ranking and other industry data contained in this Report,
including our position and the position of our competitors within these markets,
are based  either on our  management's  knowledge  of,  and  experience  in, the
markets  in which we  operate,  or derived  from  industry  data or  third-party
sources and, in each case, we believe these  estimates are  reasonable as of the
date of this  Report or, if an earlier  date is  specified,  as of such  earlier
date. However, this information may prove to be inaccurate because of the method
by  which  we  obtained  some of the  data for our  estimates  or  because  this
information  is subject to change and cannot always be verified due to limits on
the availability and reliability of independent sources, the voluntary nature of
the data gathering process and other  limitations and uncertainties  inherent in
any statistical  survey of market shares. In addition,  purchasing  patterns and
consumer  preferences can and do change. As a result,  market share, ranking and
other  similar data set forth  herein,  and  estimates and beliefs based on such
data, may not be reliable.


                                       12


                              CONDITIONS IN ISRAEL

    The following  information discusses certain conditions in Israel that could
affect our Israeli  subsidiary,  Koffolk Israel. As of June 30, 2004 and for the
year then ended,  Israeli  operations  (excluding  Koffolk Israel's  non-Israeli
subsidiaries)  accounted for  approximately  14% of our consolidated  assets and
approximately  12% of our  consolidated net sales. We are,  therefore,  directly
affected by the political, military and economic conditions in Israel.

Political and Military Conditions

    Since the  establishment  of the State of Israel in 1948,  a number of armed
conflicts  have taken place between Israel and its Arab neighbors and a state of
hostility,  varying  from  time to  time in  intensity  and  degree,  has led to
security and  economic  problems  for Israel.  Although  Israel has entered into
various  agreements with certain Arab countries and the  Palestinian  Authority,
since  October  2000  there has been a  significant  increase  in  violence  and
terrorist  activity in Israel.  In April 2002, and from time to time thereafter,
Israel undertook military operations in several Palestinian cities and towns. We
cannot predict whether the current violence and unrest will continue and to what
extent it will have an adverse  impact on Israel's  economic  development  or on
Koffolk Israel's or our results of operations. We also cannot predict whether or
not any further hostilities will erupt in Israel and the Middle East and to what
extent  such  hostilities,  if they do  occur,  will have an  adverse  impact on
Israel's  economic  development  or  on  Koffolk  Israel's  or  our  results  of
operations.

    Certain countries,  companies and organizations continue to participate in a
boycott of Israeli firms and other  companies  doing  business in Israel or with
Israel companies.  We do not believe that the boycott has had a material adverse
effect on us, but we can not provide assurance that restrictive  laws,  policies
or  practices  directed  toward  Israel or Israeli  businesses  will not have an
adverse impact on our operations or expansion of the our business.

    Generally,  male adult citizens who are permanent  residents of Israel under
the age of 45 are,  unless exempt,  obligated to perform  certain  military duty
annually. Additionally, all such residents are subject to being called to active
duty at any time  under  emergency  circumstances  and  since  April  2002  some
reservists  have been called to active  duty.  Some of the  employees of Koffolk
Israel  currently are obligated to perform  annual  reserve duty.  While Koffolk
Israel has  operated  effectively  under these and similar  requirements  in the
past, we cannot assess the full impact of such  requirements  on Koffolk  Israel
and  us in  the  future,  particularly  if  emergency  circumstances  occur  and
employees of Koffolk Israel are called to active duty.

Economic Conditions

    Israel  is  currently   experiencing   the  longest   recession   since  the
establishment of Israel in 1948.  Factors affecting Israel's economy include the
Intifada,  which began in  September  2000,  the slowdown in world trade and the
global slump in the high-tech industry.  In addition,  Israel's economy has been
subject  to  numerous  destabilizing  factors,  including  a period  of  rampant
inflation  in  the  early  to  mid-1980's,   low  foreign   exchange   reserves,
fluctuations  in  world  commodity  prices,   military  conflicts  and  security
incidents.  Further  disruptions to the Israeli  economy as a result of these or
other factors could have a material  adverse affect on Koffolk  Israel's and our
results of operations.

    Koffolk Israel receives a portion of its revenues in U.S.  dollars while its
expenses are principally payable in New Israeli Shekels. Dramatic changes in the
currency  rates  could have an adverse  effect on  Koffolk  Israel's  results of
operations.

Investment Incentives

    Certain of our Israeli  production  facilities  have been  granted  Approved
Enterprise  status  pursuant  to  the  Law  for  the  Encouragement  of  Capital
Investments,   1959,  and  consequently  may  enjoy  certain  tax  benefits  and
investment  grants.   Taxable  income  of  Koffolk  Israel  derived  from  these
production  facilities is subject to a lower rate of company tax than the normal
rate  applicable in Israel.  Dividends  distributed by Koffolk Israel out of the
same income are subject to lower rates of withholding tax than the rate normally
applicable  to dividends  distributed  by an Israeli  company to a  non-resident
corporate  shareholder.  The grant  available to newly Approved  Enterprises was
decreased throughout recent years. Certain of our Israeli production  facilities
further enjoyed accelerated  depreciation under regulation extended from time to
time and other  deductions.  We cannot  provide  assurance  that we will, in the
future, be eligible for or receive such or similar grants.


                                       13


Item 2   Properties

    We maintain  our  principal  executive  offices and a sales office in 23,500
square feet of leased  space in Fort Lee, New Jersey.  We operate  company-owned
manufacturing  facilities and utilize third party toll manufacturers.  The chart
below sets forth the  locations  and sizes of the  principal  manufacturing  and
other facilities  operated by us and uses of such  facilities,  all of which are
owned, except as noted.




                                           Approximate
            Location                      Square Footage                   Uses
--------------------------------------    --------------    ----------------------------------
                                   Animal Health and Nutrition
                                                      
Bangkok, Thailand(a)..................            500       Sales
Braganca Paulista, Brazil.............         35,000       Sales, Manufacturing and
                                                            Administrative
Bremen, Indiana.......................         50,000       Sales, Premixing and Warehouse
Buenos Aires, Argentina(a)............            900       Sales and Administrative
Fairfield, New Jersey(a)..............          9,600       Administrative
Guarulhos, Brazil(b)..................      1,234,000       Sales, Premixing, Manufacturing and
                                                            Administrative
Hong Kong, China(a)...................            750       Sales and Administrative
Kuala Lumpur, Malaysia(a).............          7,300       Sales, Premixing and Warehouse
Ladora, Iowa..........................          9,500       Warehouse
Lee's Summit, Missouri(a).............          1,500       Sales
Marion, Iowa..........................         32,500       Premixing and Warehouse
Petach Tikva, Israel..................         60,000       Sales, Premixing, Warehouse and
                                                            Administrative
Pretoria, South Africa(a).............          3,200       Sales and Administrative
Quincy, Illinois(c)...................         50,000       Sales, Warehouse, Research and
                                                            Administrative
Rixensart, Belgium(d).................        865,000       Sales, Manufacturing, Research and
                                                            Administrative
Ramat Hovav, Israel...................        140,000       Manufacturing and Research
Regina, Canada(a).....................          1,000       Sales and Administrative
Queretaro, Mexico(a)..................          3,500       Sales and Administrative
Santiago, Chile(a)....................          6,500       Sales and Administrative
Sydney, Australia(a)..................          3,500       Sales and Administrative
Valencia, Venezuela(a)................          1,100       Sales and Administrative

                                          Specialty Chemicals

Garland, Texas........................         20,000       Manufacturing
Joliet, Illinois......................         34,500       Manufacturing
Reading, United Kingdom(a)............          3,100       Sales and Administrative
Santa Fe Springs, California(e).......         90,000       Manufacturing
Stradishall, United Kingdom...........         20,000       Sales, Manufacturing and Administrative
Sumter, South Carolina................        123,000       Manufacturing and Research

----------
(a) This facility is leased.  Our leases expire  through 2027.  For  information
    concerning our rental obligations, see Note 15 to our Consolidated Financial
    Statements included herein.

(b) Our Guarulhos,  Brazil plant utilizes fermentation  processes to produce the
    active  ingredients  semduramicin-mycelial  and salinomycin.  The plant also
    produces  Aviax(R),   Terramycin(R),   Stafac(R)  and  Coxistac(R)  Granular
    formulations. The plant is cGMP compliant and is FDA approved.

(c) Comprises  three  facilities,  including a warehouse,  laboratory and office
    facility.

(d) Our Rixensart,  Belgium plant utilizes fermentation processes to produce the
    active ingredients  semduramicin-crystalline  and  virginiamycin.  The plant
    also  produces  Stafac(R)  formulations  and is  responsible  for all of our
    fermentation development activities.  The plant has been approved by the FDA
    and is cGMP compliant.

(e) We lease the land  under  this  facility  from a  partnership  owned by Jack
    Bendheim,  Marvin Sussman and James Herlands. See "Certain Relationships and
    Related Transactions."

    Our subsidiary,  CP Chemicals,  Inc.,  leases portions of a previously owned
inactive,  former manufacturing  facility in Sewaren, New Jersey, and another of
our  subsidiaries  owns  inactive,  former  manufacturing  facilities  in Powder
Springs,  Georgia,  Union,  Illinois,  Union City,  California  and  Wilmington,
Illinois.


                                       14


    We believe that our existing and planned facilities are and will be adequate
for  the  conduct  of our  business  as  currently  conducted  and as  currently
contemplated to be conducted.

    We and our  subsidiaries  are subject to  extensive  regulation  by numerous
governmental authorities,  including the FDA and corresponding state and foreign
agencies,   and  to  various   domestic  and  foreign  safety   standards.   Our
manufacturing  facilities  in  Ramat  Hovav,  Israel,  Rixensart,   Belgium  and
Guarulhos,  Brazil   manufacture   products  that  conform  to  the  FDA's  cGMP
regulations.  Three domestic  facilities involved with recycling have final RCRA
Part B hazardous waste storage and treatment permits. Our regulatory  compliance
programs  include  plans  to  achieve  compliance  with  international   quality
standards known as ISO 9000 standards,  which became mandatory in Europe in 1999
and  environmental  standards  known as ISO 14000.  The FDA is in the process of
adopting the ISO 9000  standards as regulatory  standards for the United States,
and  it is  anticipated  that  these  standards  will  be  phased  in  for  U.S.
manufacturers  over a period  of time.  Our plant in Petach  Tikva,  Israel  has
achieved ISO 9000 certification. We do not believe that adoption of the ISO 9000
standards  by the FDA will have a material  effect on our  financial  condition,
results of operations or cash flows.

Item 3.  Legal Proceedings

    Reference  is made  to the  discussion  above  under  "Item  1.  Business  -
Environmental Matters" for information as to various environmental investigation
and remediation  obligations of our  subsidiaries  associated  principally  with
their  recycling and  production  facilities  and to certain  legal  proceedings
associated with such facilities.

    In addition to such matters,  we or certain of our  subsidiaries are subject
to certain litigation described below.

    On or about April 17, 1997, CP and we were served with a complaint  filed by
Chevron  U.S.A.  Inc.  ("Chevron")  in the United States  District Court for the
District of New Jersey,  alleging that the operations of CP at its Sewaren plant
affected adjoining property owned by Chevron and alleging that we, as the parent
of CP,  are also  responsible  to  Chevron.  In July 2002,  a phased  settlement
agreement was reached and a Consent Order entered by the Court.  That settlement
is in the process of being  implemented.  Our portion of the settlement for past
costs and  expenses  through the entry of the Consent  Order was $495,000 and is
included in selling,  general and  administrative  expenses in the June 30, 2002
statement of operations and comprehensive  income.  Such amount was paid in July
2002.   The  Consent   Order  then  provides  for  a  period  of  due  diligence
investigation  of the  property  owned by Chevron.  The  investigation  has been
conducted and the results are under review.  The  investigation  costs are being
split with one other defendant, Vulcan Materials Company. Upon completion of the
review of the results of the  investigation,  a decision will be made whether to
opt out of the  settlement or proceed.  If no party opts out of the  settlement,
Phibro Animal Health Corporation and CP will take title to the adjoining Chevron
property,  probably  through  the  use  of a  three-member  New  Jersey  limited
liability  company.  In preparation to move forward, a limited liability company
has been formed, with Vulcan Materials Company as the third member. We also have
commenced  negotiations  with Chevron regarding its allocation of responsibility
and  associated  costs  under the  Consent  Order.  While  the  costs  cannot be
estimated  with any degree of certainty at this time, we believe that  insurance
recoveries will be available to offset some of those costs.

    The  Company's  Phibro-Tech  subsidiary  was named in 1993 as a  potentially
responsible party ("PRP") in connection with an action commenced under CERCLA by
the  EPA,  involving  a  former  third-party  fertilizer  manufacturing  site in
Jericho,  South  Carolina.  An agreement  has been  reached  under which we have
agreed to contribute  up to $900,000 of which  $634,596 has been paid as of June
30, 2004.  Some recovery from  insurance and other sources is expected.  We have
also accrued our best estimate of any future costs.

    Phibro-Tech,  Inc. has resolved certain alleged  technical permit violations
with the  California  Department  of Toxic  Substance  Control  ("DTSC") and has
reached an agreement to pay $425,000 over six (6) years as a result.  The annual
payments  required  under this  agreement  are not expected to have any material
adverse impact on us.

    In February 2000, the EPA notified  numerous parties of potential  liability
for  waste  disposed  of  at a  licensed  Casmalia,  California  disposal  site,
including a business,  assets of which were originally  acquired by a subsidiary
of ours in 1984. A  settlement  has been reached in this matter and we have paid
$171,103 in full settlement.

    On or about  April  5,  2002,  the  Company  was  served,  as a  potentially
responsible  party,  with an  information  request  from the EPA  relating  to a
third-party  superfund site in Rhode Island.  The Company is  investigating  the
matter,  which relates to events in the 1950's and 1960's,  but management  does
not believe that the Company has any liability in this matter.

    On or about  August  13,  2004 the  Company  was served  with a Request  for
Information  pursuant to Section 104 of CERCLA and Section 3007 of RCRA relating
to possible discharges into Turkey Creek in Sumter, South Carolina.  The Company
is preparing  its  response to the Request for  Information  and believes  that,
because its Sumter,  South  Carolina  facility is distant  from Turkey Creek and
does not discharge  into Turkey Creek,  there is a low  probability of liability
associated with this matter.


                                       15


    We and our subsidiaries are party to a number of claims and lawsuits arising
out  of  the  normal  course  of  business  including  product  liabilities  and
governmental  regulation.  Certain  of these  actions  seek  damages  in various
amounts.  In most cases,  such claims are covered by insurance.  We believe that
none of the claims or pending lawsuits, either individually or in the aggregate,
will have a material  adverse  effect on our  financial  position  or results of
operations.

Item 4. Submission of Matters to a Vote of Security Holders

There were no matters  submitted  to a vote of  security  holders of the Company
during the fourth quarter of the fiscal year ended June 30, 2004.


                                       16


                                     PART II

Item 5. Market for Registrant's  Common Equity, Related  Stockholder Matters and
        Issuer Repurchases of Equity Securities

     (a) Market  Information.  There is no public  trading market for our common
equity securities.

     (b)  Holders.  As of June 30,  2004,  there  was one  holder of our Class A
Common Stock and two holders of our Class B Common Stock.

     (c)  Dividends.  We did not declare  dividends  on any of our common  stock
during the two years ended June 30, 2004.

Item 6. Selected Financial Data

    The  following  selected  consolidated  financial  data as of and for fiscal
years ended June 30, 2000,  2001, 2002, 2003 and 2004 have been derived from our
audited consolidated  financial statements.  The selected consolidated financial
data reflect our Odda,  Carbide,  MRT and La Cornubia businesses as discontinued
operations for all periods presented.  You should read the information set forth
below in conjunction with our "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and our consolidated  financial  statements
and related notes included elsewhere in this Report.




                                                                   Fiscal Years Ended June 30,
                                                -------------------------------------------------------------
                                                   2000         2001         2002         2003         2004
                                                ---------    ---------    ---------    ---------    ---------
                                                                   (Dollars in thousands, except ratios)
                                                                                     
Results of Operations:
Net sales                                       $ 261,769    $ 302,328    $ 328,676    $ 341,746    $ 358,274
Cost of goods sold                                201,320      234,784      247,411      251,200      267,871
                                                ---------    ---------    ---------    ---------    ---------
Gross profit                                       60,449       67,544       81,265       90,546       90,403
Selling, general and administrative
    expenses                                       47,528       61,624       70,636       65,050       66,128
Curtailment of operations at manufacturing
    facility                                       (1,481)          --           --           --           --
Costs of non-completed transaction                     --           --           --           --        5,261
                                                ---------    ---------    ---------    ---------    ---------
Operating income                                   14,402        5,920       10,629       25,496       19,014
Interest expense                                   14,520       17,919       18,070       16,281       18,618
Interest (income)                                    (600)        (566)        (346)         (85)        (130)
Other expense (income), net                        (1,452)      (1,463)       3,349        1,539         (781)
Net (gain) on extinguishment of debt                   --           --           --           --      (23,226)
                                                ---------    ---------    ---------    ---------    ---------
Income (loss) from continuing operations
    before income taxes                             1,934       (9,970)     (10,444)       7,761       24,533
Provision (benefit) for income taxes                1,143          (24)      14,767       10,060        7,969
                                                ---------    ---------    ---------    ---------    ---------
Income (loss) from continuing operations              791       (9,946)     (25,211)      (2,299)      16,564
Income (loss) from discontinued operations          9,262       (4,949)     (26,559)     (14,577)      (1,625)
(Loss) on disposal of discontinued
    operations                                         --           --           --         (683)      (2,089)
                                                ---------    ---------    ---------    ---------    ---------
Net income (loss)                                  10,053      (14,895)     (51,770)     (17,559)      12,850
Change in derivative instruments                       --           --        1,062         (981)         (72)
Change in foreign currency translation
    adjustment                                         55       (5,146)      (6,125)       7,377         (776)
                                                ---------    ---------    ---------    ---------    ---------
Comprehensive income (loss)                     $  10,108    $ (20,041)   $ (56,833)   $ (11,163)   $  12,002
                                                =========    =========    =========    =========    =========



                                       17





                                                                     Fiscal Years Ended June 30,
                                                   -------------------------------------------------------------
                                                      2000         2001         2002         2003         2004
                                                   ---------    ---------    ---------    ---------    ---------
                                                                                       
Net income (loss)                                  $  10,053   $ (14,895)   $ (51,770)   $ (17,559)   $  12,850

   Excess of the reduction of redeemable
     preferred stock over total assets
     divested and costs and liabilities
     incurred on the Prince Transactions                  --          --           --           --       20,138
   Dividends and equity value accreted on Series
     B and C redeemable preferred stock                   --      (8,172)      (7,623)     (12,278)     (11,463)
                                                   ---------   ---------    ---------    ---------    ---------
Net income (loss) available to common shareholders $  10,053   $ (23,067)   $ (59,393)   $ (29,837)   $  21,525
                                                   =========   =========    =========    =========    =========
Balance Sheet Data:
Cash and cash equivalents                          $   2,403   $  14,845    $   6,419    $  11,179    $   5,568

Total assets                                         258,450     330,019      296,444      274,347      241,369

Long-term debt                                       139,685     139,455      136,641      102,263      158,018

Series B and C redeemable preferred stock                 --      48,980       56,602       68,881       24,678

Total stockholders' equity (deficit)                  31,618       3,405      (61,189)     (84,510)     (63,833)


Item 7. Management's Discussion and Analysis of Financial Condition and  Results
        of Operations

    This  information  should  be  read in  conjunction  with  the  consolidated
financial  statements and related notes contained in this Report.  The Company's
Odda,   Carbide,   MRT  and  LaCornubia   businesses  have  been  classified  as
discontinued   operations.   This  discussion  presents   information  only  for
continuing  operations,  unless  otherwise  indicated.  The Company presents its
consolidated  financial  statements  on the basis of its fiscal year ending June
30. All references to years 2004, 2003, and 2002 in this discussion refer to the
fiscal year ended June 30 of that year.

General

    The Company is a leading  diversified global  manufacturer and marketer of a
broad range of animal health and nutrition products, specifically medicated feed
additives  (MFAs)  and  nutritional  feed  additives  (NFAs),   which  are  sold
throughout the world  predominantly  to the poultry,  swine and cattle  markets.
MFAs are used  preventatively  and  therapeutically  in animal  feeds to produce
healthy livestock. The Company believes it is the third largest manufacturer and
marketer of MFAs in the world, and that certain of its MFA products have leading
positions  in  the  marketplace.  The  Company  is  also a  specialty  chemicals
manufacturer and marketer,  serving primarily the United States pressure-treated
wood and chemical industries.  The Company has several proprietary products, and
many of the  Company's  products  provide  critical  performance  attributes  to
customers'  products,  while representing a relatively small percentage of total
end-product cost.

    In August 2003, the Company completed the sale of MRT for net proceeds after
transaction costs of approximately  $13.8 million. In December 2003, the Company
completed  the  divestiture  of  substantially  all of the  assets of The Prince
Manufacturing Company (see discussion below under "Prince Transactions").

    On June 30, 2004, one of the Company's French  subsidiaries,  La Cornubia SA
("La Cornubia"),  filed for bankruptcy under the insolvency laws of France.  The
Company believes that, as a result of the bankruptcy  filing by La Cornubia,  it
is possible that LC Holding S.A. ("LC Holding"), La Cornubia's parent, a holding
Company with no assets except for its  investment in La Cornubia,  may also file
for  bankruptcy  in France.  The  Company  does not believe  that La  Cornubia's
bankruptcy filing, nor the possible bankruptcy filing by LC Holding, will have a
material adverse effect on its financial condition or results of operations.

    During 2004, the Company incurred $5.3 million of costs in connection with a
potential  acquisition  transaction  that was not  completed.  The  Company  has
charged the costs to expense in its 2004 results.  The costs primarily consisted
of professional fees for services in connection with the transaction.

    The Company's  ability to fund its operating  plan relies upon the continued
availability of borrowing under the senior credit facility. The Company believes
that it will be able to comply with the terms of its covenants under the amended
senior credit  facility based on its forecasted  operating plan. In the event of
adverse  operating  results and/or  violation of covenants  under this facility,
there can be no assurance  that the Company  would be able to obtain  waivers or
amendments on favorable  terms,  if at all. The Company's  2005  operating  plan
projects  adequate  liquidity  throughout  the year,  with  periods  of  reduced
availability around the dates of the semi-annual  interest payments due November
1, 2004 and June 1, 2005.  The Company is  pursuing  additional  cost  reduction
activities, working capital improvement plans, and sales of non-strategic assets
to ensure additional liquidity.  The Company also has availability under foreign
credit lines that would be available as needed.  The Company also has undertaken
a  strategic  review  of  its  manufacturing  capabilities,   and  is  currently
increasing  inventory levels of certain  products to enhance future  flexibility
and reduce cost. There can be no assurance the Company will be successful in any
of the above-noted actions.


                                       18


Refinancing

    On October 21, 2003, the Company  issued  105,000 units  consisting of $85.0
million of its 13% Senior  Secured  Notes due 2007 (the "US Senior  Notes")  and
$20.0  million  13% of  Senior  Secured  Notes  due  2007  of  Philipp  Brothers
Netherlands III B.V. (the "Dutch Senior Notes" and,  together with the US Senior
Notes, the "Senior Secured Notes"), an indirect  wholly-owned  subsidiary of the
Company (the "Dutch  issuer").  The Company used the proceeds  from the issuance
to: (i)  repurchase  $52.0 million of its 9 7/8% Senior  Subordinated  Notes due
2008 at a price equal to 60% of the principal  amount thereof,  plus accrued and
unpaid  interest;  (ii)  repay  its  senior  credit  facility  of $34.9  million
outstanding at the repayment date; (iii) satisfy, for a payment of approximately
$29.3 million certain of its outstanding  obligations to Pfizer Inc., including:
(a) $20.1 million aggregate principal amount of its promissory note plus accrued
and unpaid interest,  (b) $9.7 million of accounts payable,  (c) $9.0 million of
accrued expenses, and (d) future contingent purchase price obligations under its
agreements  with Pfizer Inc. by which the Company  acquired  Pfizer's  medicated
feed  additive  business;  and (iv) pay fees and expenses  relating to the above
transactions.

    A net gain on extinguishment of debt is included in the Company's  condensed
consolidated  statement  of  operations,   calculated  as  follows  (amounts  in
thousands):

Net Gain on Repurchase of 9 7/8% Senior Subordinated Notes due 2008:
   Principal amount of repurchased notes                             $ 51,971
   Repurchased at 60% of principal amount                             (31,183)
   Transaction costs                                                   (4,107)
                                                                     --------
Net gain on repurchase of notes                                        16,681
                                                                     --------
Loss on repayment of senior credit facility                            (1,018)
                                                                     --------
Net Gain on Payment of Pfizer Obligations:
  Obligations paid:
  -promissory note                                                     20,075
  -accrued interest on promissory note                                  1,015
  -accounts payable and accrued expenses                               18,788
                                                                     --------
  Total obligations paid                                               39,878
  Cash payment to Pfizer                                              (29,315)
  Transaction costs                                                    (3,000)
                                                                     --------
Net gain on payment of Pfizer obligations                               7,563
                                                                     --------
Net gain on extinguishment of debt                                   $ 23,226
                                                                     ========

    The  US  Senior  Notes  and  the  Dutch  Senior  Notes  are  senior  secured
obligations  of each of the  Company  (the "US  Issuer")  and the Dutch  issuer,
respectively. The US Senior Notes and the Dutch Senior Notes are guaranteed on a
senior secured basis by all the US Issuer's  domestic  restricted  subsidiaries,
and the Dutch Senior Notes are  guaranteed  on a senior  secured basis by the US
Issuer  and by  the  restricted  subsidiaries  of the  Dutch  issuer,  presently
consisting  of  Phibro  Animal  Health  SA.  The US  Senior  Notes  and  related
guarantees are collateralized by substantially all of the US Issuer's assets and
the assets of its domestic restricted subsidiaries, other than real property and
interests therein,  including a pledge of all the capital stock of such domestic
restricted  subsidiaries.  The Dutch  Senior  Notes and related  guarantees  are
collateralized by a pledge of all the accounts  receivable,  a security interest
or floating  charge on the inventory to the extent  permitted by applicable law,
and a mortgage on substantially all of the real property of the Dutch issuer and
each of its  restricted  subsidiaries,  a pledge of 100% of the capital stock of
each subsidiary of the Dutch issuer, a pledge of the intercompany  loans made by
the Dutch issuer to its restricted  subsidiaries  and  substantially  all of the
assets of the U.S.  guarantors,  other than real property and interests therein.
The  indenture   governing  the  Senior  Secured  Notes  provides  for  optional
make-whole redemptions at any time prior to June 1, 2005, optional redemption on
or after June 1, 2005,  and  requires  the  Company  to make  certain  offers to
purchase Senior Secured Notes upon a change of control, upon certain asset sales
and from fifty  percent  (50%) of excess cash flow (as such terms are defined in
the indenture).

    The Company timely filed a  registration  statement with the SEC on Form S-4
with  respect to an  exchange  offer for the Senior  Secured  Notes,  but due to
pending confidential acquisition  negotiations,  such registration statement has
not become effective.


                                       19


    Also,  on October 21,  2003,  the  Company  entered  into a new  replacement
domestic  senior credit  facility  ("senior  credit  facility") with Wells Fargo
Foothill, Inc., providing for a working capital facility plus a letter of credit
facility.  The  aggregate  amount of borrowings  under such working  capital and
letter of credit  facilities  initially could not exceed $25.0 million including
aggregate  borrowings under the working capital facility up to $15.0 million. On
April 29, 2004, the Company  amended the senior credit  facility to increase the
aggregate  amount of borrowings  available under such working capital and letter
of credit  facilities  from $25.0  million to $27.5  million and to increase the
amount of aggregate borrowings available under the working capital facility from
$15.0 million to $17.5 million.  As of September 24, 2004,  the Company  amended
the senior credit  facility to: (i) increase the aggregate  amount of borrowings
available under such working capital and letter of credit  facilities from $27.5
million to $32.5 million; the amount of aggregate borrowings available under the
working capital  facility  remained  unchanged at $17.5 million;  (ii) amend the
EBITDA  definition  to exclude  charges  and  expenses  related to  unsuccessful
acquisitions  and related  financings in an aggregate  amount not to exceed $5.3
million for the period beginning January 1, 2004 and ending June 30, 2004; (iii)
amend the definition of Additional  Indebtedness  to exclude  advances under the
working capital facility;  (iv) amend the definition of Permitted Investments to
allow other investments made during the period from January 1, 2004 through June
30,  2004 in an  aggregate  amount  not to exceed  $336,000;  and (v)  establish
covenant EBITDA levels for the periods ending after June 30, 2004. The amendment
was effective June 30, 2004 for items (i), (ii) and (iii);  effective January 1,
2004 for item (iv); and effective September 24, 2004 for all other items.

    Borrowings  under the senior credit facility are subject to a borrowing base
formula  based on  percentages  of eligible  domestic  receivables  and domestic
inventory.  Under the senior credit facility, the Company may choose between two
interest rate options:  (i) the  applicable  base rate as defined plus 0.50% and
(ii) the LIBOR rate as defined plus 2.75%.  Indebtedness under the senior credit
facility  is  secured  by a  first  priority  lien on  substantially  all of the
Company's  assets  and assets of  substantially  all of the  Company's  domestic
subsidiaries. The Company is required to pay an unused line fee of 0.375% on the
unused  portion of the  senior  credit  facility,  a monthly  servicing  fee and
standard  letter of credit fees to issuing  banks.  Borrowings  under the senior
credit facility are available  until,  and are repayable no later than,  October
31, 2007, although borrowings must be repaid by June 30, 2007 if the maturity of
the Senior Secured Notes has not been extended, as required by the senior credit
facility, by that date.

    Pursuant to the terms of an intercreditor  agreement,  the security interest
securing  the Senior  Secured  Notes and the  guarantees  made by the  Company's
domestic  restricted  subsidiaries is subordinated to a lien securing the senior
credit facility.

Prince Transactions

    Effective  December 26, 2003 (the "Closing Date"), the Company completed the
divestiture  of  substantially  all of the  business  and  assets of The  Prince
Manufacturing  Company ("PMC") to a company ("Buyer") formed by Palladium Equity
Partners II, LP and certain of its affiliates (the "Palladium  Investors"),  and
the related  reduction of the  Company's  preferred  stock held by the Palladium
Investors (collectively the "Prince Transactions").

    Pursuant  to  definitive  purchase  and  other  agreements  executed  on and
effective as of the Closing Date, the Prince Transactions included the following
elements:  (i) the transfer of  substantially  all of the business and assets of
PMC to Buyer;  (ii) the reduction of the value of the Company's  Preferred Stock
owned by the Palladium  Investors from $72.2 million to $16.5 million  (accreted
through the  Closing  Date) by means of the  redemption  of all of its shares of
Series B Preferred  Stock and a portion of its Series C Preferred  Stock;  (iii)
the  termination of $2.2 million in annual  management  advisory fees payable by
the Company to Palladium;  (iv) a cash payment of $10.0 million to the Palladium
Investors  in  respect  of the  portion  of the  Company's  Preferred  Stock not
exchanged in  consideration of the business and assets of PMC; (v) the agreement
of the Buyer to pay the  Company for  advisory  fees for the next three years of
$1.0 million, $0.5 million, and $0.2 million,  respectively (which were pre-paid
at closing by the Buyer and satisfied for $1.3 million, the net present value of
such payments); and (vi) the Buyer agreed to supply manganous oxide and red iron
oxide products and to provide certain mineral blending services to the Company's
Prince Agriproducts  subsidiary ("Prince Agri").  Prince Agri agreed to continue
to provide the Buyer with certain laboratory, MIS and telephone services, all on
terms  substantially  consistent with the historic  relationship  between Prince
Agri  and  PMC,  and to  lease to  Buyer  office  space  used by PMC in  Quincy,
Illinois. The Company has an agreement to receive certain treasury services from
Palladium  for $0.1 million per year.  Pursuant to  definitive  agreements,  the
Company made customary  representations,  warranties and environmental and other
indemnities,  agreed to a post-closing  working  capital  adjustment,  paid $4.0
million  in full  satisfaction  of all  intercompany  debt  owed to PMC,  paid a
closing fee to  Palladium of $0.5  million,  made  certain  capital  expenditure
adjustments  included as part of the intercompany  settlement amount, and agreed
to pay for certain out-of-pocket transaction expenses. PMC retained $0.4 million
of its accounts  receivable.  The Company  established a $1.0 million  letter of
credit escrow for two years to secure its working capital adjustment and certain
indemnification  obligations.  The Company  agreed to  indemnify  the  Palladium
Investors for a portion,  at the rate of $0.65 for every  dollar,  of the amount
they receive in respect of the  disposition of Buyer for less than $21.0 million
up  to a  maximum  payment  by  the  Company  of  $4.0  million  (the  "Backstop
Indemnification  Amount"). The Backstop  Indemnification Amount would be payable
on the earlier to occur of July 1, 2008 or six months after the redemption  date
of all of the  Company's  Senior  Secured  Notes due 2007 if such a  disposition
closes  prior to such  redemption  and six months  after the closing of any such
disposition if the disposition  closes after any such redemption.  The Company's
obligations  with respect to the Backstop  Indemnification  Amount will cease if
the  Palladium  Investors  do not close the  disposition  of Buyer by January 1,
2009.  The  definition  of  "Equity  Value"  in  the  Company's  Certificate  of


                                       20


Incorporation  was amended to reduce the multiple of trailing  EBITDA payable in
connection with any future redemption of Series C Preferred to 6.0 from 7.5. The
amount  of  consideration  paid  and  payable  in  connection  with  the  Prince
Transactions and all matters in connection therewith were determined pursuant to
arm's length negotiations.

    The excess of the reduction in redeemable  preferred stock over total assets
divested  and costs and  liabilities  incurred  on the Prince  Transactions  was
recorded  as a  decrease  to  accumulated  deficit  on the  Company's  condensed
consolidated  balance sheet at December 31, 2003,  and was calculated as follows
(amounts in thousands):

          Series B & C Redeemable Preferred Stock:
          Accreted value pre-transaction                                $72,184
          Accreted value post-transaction                                16,517
                                                                        -------
          Reduction in redeemable preferred stock                        55,667
                                                                        -------
          Assets Divested and Costs Incurred:
          PMC net assets divested                                         7,430
          Cash paid to Palladium Investors for:
           -reduction of redeemable preferred stock                      10,000
           -settlement of PMC intercompany debt                           3,958
           -working capital adjustment                                    1,331
           -closing fee                                                     500
          Transaction costs                                               8,310
          Contingent Backstop Indemnification Amount accrued              4,000
                                                                        -------
          Total assets divested and costs and liabilities incurred       35,529
                                                                        -------
          Excess amount recorded as a decrease to accumulated deficit   $20,138
                                                                        =======

PMC is included in the Company's  Industrial  Chemicals segment. The divestiture
of PMC has not been reflected as a  discontinued  operation due to the existence
of the Backstop Indemnification and continuing supply and service agreements.

Other Risks and Uncertainties

     The  use of  antibiotics  in  medicated  feed  additives  is a  subject  of
legislative  and  regulatory  interest.  The issue of  potential  for  increased
bacterial  resistance  to certain  antibiotics  used in  certain  food-producing
animals is the  subject of  discussions  on a  worldwide  basis and,  in certain
instances,  has led to  government  restrictions  on the use of  antibiotics  in
food-producing  animals. The sale of feed additives containing  antibiotics is a
material  portion  of  the  Company's  business.   Should  regulatory  or  other
developments  result in further  restrictions  on the sale of such products,  it
could  have a  material  adverse  impact on the  Company's  financial  position,
results of operations and cash flows.

     The testing,  manufacturing,  and marketing of certain products are subject
to extensive regulation by numerous government  authorities in the United States
and other countries.

     The Company has  significant  assets located  outside of the United States,
and a significant  portion of the Company's sales and earnings are  attributable
to operations conducted abroad.

     The  Company  has  assets  located in Israel and a portion of its sales and
earnings are  attributable  to  operations  conducted in Israel.  The Company is
affected by social,  political and economic conditions affecting Israel, and any
major hostilities  involving Israel as well as the Middle East or curtailment of
trade between  Israel and its current  trading  partners,  either as a result of
hostilities or otherwise, could have a material adverse effect on the Company.

     The Company's operations, properties and subsidiaries are subject to a wide
variety of complex and stringent federal, state, local and foreign environmental
laws and  regulations,  including  those governing the use,  storage,  handling,
generation,  treatment,  emission,  release,  discharge  and disposal of certain
materials and wastes, the remediation of contaminated soil and groundwater,  the
manufacture,  sale and use of pesticides and the health and safety of employees.
As such, the nature of the Company's  current and former operations and those of
its subsidiaries  exposes the Company and its subsidiaries to the risk of claims
with respect to such matters.


                                       21


Summary Consolidated Results of Continuing Operations

                                                     Year Ended June 30,
                                                ------------------------------
                                                2004          2003       2002
                                                ----          ----       ----
                                                            (Thousands)

Net sales                                    $ 358,274    $ 341,746   $ 328,676

Gross margin                                    90,403       90,546      81,265
Selling, general and administrative expenses    66,128       65,050      70,636
Costs of non-completed transaction               5,261           --          --
Operating income                                19,014       25,496      10,629
Interest expense, net                           18,488       16,196      17,724
Other expense (income), net                       (781)       1,539       3,349
Net (gain) on extinguishment of debt           (23,226)          --          --
Income (loss) from continuing operations     $  24,533    $   7,761   $ (10,444)

2004 Compared with 2003

    Net Sales of $358.3 million  increased  $16.5 million,  or 5%. Animal Health
and Nutrition  sales of $265.4 million grew $14.7 million,  or 6%, due to volume
increases.   Specialty   Chemical  group  sales  (comprised  of  the  Industrial
Chemicals,  Distribution and All Other segments) of $92.9 million increased $1.8
million,  or 2%, primarily due to volume increases in all segments,  offset by a
decrease in PMC sales. The Specialty  Chemical group included PMC sales of $11.1
million and $22.3 million for 2004 and 2003, respectively.

    Gross Profit of $90.4 million  decreased $0.1 million to 25.2% of net sales,
compared with 26.5% in 2003.  Animal Health and Nutrition gross profit decreased
due to lower average  selling  prices and  unfavorable  currency  related to the
effect of the Euro on Belgium manufacturing costs. Improvements in the Specialty
Chemical group  partially  offset the Animal Health and Nutrition  decline.  The
Specialty  Chemical  group  included  PMC gross  profit of $3.6 million and $6.2
million, respectively, for the fiscal 2004 and 2003 periods.

    Gross profit  increased $2.0 million in the fourth quarter of 2004 due to an
agreement related to the production and sale of amprolium, an anticoccidial MFA.
The Company acquired the rights to sell amprolium in most international markets.
In payment for the acquired rights, the Company  relinquished its claims against
the seller for certain purchase order commitments, and will make $2.1


                                       22


million of cash  payments to the seller  over the next five  years.  The present
value of these  payments is $1.9 million and was  recorded as a  liability.  The
$2.4 million value of the purchase order commitments was recorded as a reduction
in cost of goods sold and inventory, and an intangible asset of $4.3 million was
recorded  representing  the fair value of the acquired rights and is included on
the  Company's  balance  sheet at June 30, 2004.  The Company will amortize this
intangible  over a 10  year  period.  No  amortization  was  recorded  in  2004.
Amortization  expense  for  each of the next  five  years  from  2005 to 2009 is
expected to be $0.4 million per year.

    Selling, General and Administrative Expenses of $66.1 million increased $1.1
million.  Expenses in the operating  segments,  excluding PMC,  approximated the
prior year primarily due to lower environmental and severance accruals offset in
part by unfavorable  foreign exchange rates.  Corporate  expenses in the current
fiscal year reflect the  elimination of the Palladium  annual  management fee of
$2.25  million as of December  31, 2003 and income of $0.5  million from the PMC
Advisory  fee.  Corporate  expenses  increased  in  fiscal  2004  due to  higher
depreciation  and  amortization  charges  and  insurance  costs  offset by lower
benefit charges.  Corporate  expenses in fiscal 2003 included vitamin settlement
income of $3.0 million. PMC expenses were $1.3 million and $2.6 million for 2004
and 2003, respectively.

    Costs of non-completed  transaction.  During 2004, the Company incurred $5.3
million of costs in connection with a potential acquisition transaction that was
not completed. The Company has charged the costs to expense in its 2004 results.
The costs primarily  consisted of  professional  fees for services in connection
with the transaction.

    Net gain on  extinguishment  of debt. The Company recorded a net gain on the
extinguishment  of  debt  of  $23.2  million  due to the  repurchase  of  senior
subordinated  notes ($16.7  million),  and the  repayment of Pfizer  obligations
($7.6  million)  offset  in part by a loss on  repayment  of the  senior  credit
facility ($1.0 million).

    Operating  Income of $19.0 million  decreased $6.5 million to 5.3% of sales.
The decrease was primarily due to the non-completed  transaction costs described
above.  In addition,  gross profit  declined in the Animal  Health and Nutrition
segment  but was  offset  in  part  by  improved  operating  performance  of the
Specialty Chemical group. PMC contributed $2.3 million and $3.6 million for 2004
and 2003, respectively.

    Interest Expense, Net of $18.5 million increased $2.3 million from the prior
year,  primarily due to higher borrowing levels and also higher average interest
rates associated with the issuance of the Company's Senior Secured Notes.

    Other (Income)  Expense,  Net of ($0.8) million  improved in comparison with
$1.5  million of expense  last year.  During  2004,  the  Company's  Phibro-Tech
subsidiary  received  $1.0  million in exchange  for the sale of certain  assets
related to the manufacture and sale of ferric chloride from its plant in Joliet,
Illinois  and  recognized  a net  gain of $0.7  million.  The  balance  of other
(income) expense principally  reflects foreign currency  transaction net (gains)
losses  related  to  short-term  inter-company  balances  and  foreign  currency
translation (gains) losses.

    Income  Taxes of $8.0  million were 32% of  consolidated  pre-tax  income of
$24.5 million. The tax rate reflects income tax provisions in profitable foreign
jurisdictions  and for state income taxes.  A provision for U.S.  federal income
taxes  has not  been  recorded  due to the  utilization  of net  operating  loss
carryforwards.   The  Company  has  recorded  valuation  allowances  related  to
substantially all deferred tax assets. The Company will continue to evaluate the
likelihood of  recoverability of these deferred tax assets based upon actual and
expected operating performance.

2003 Compared with 2002

    Net Sales of $341.7 million  increased  $13.1 million,  or 4%. Animal Health
and Nutrition  sales of $250.7 million grew $11.1 million,  or 5%, due to volume
increases.  Specialty Chemical sales of $91.0 million increased $2.0 million, or
2%,  primarily  due to  volume  increases  in the  Distribution  and  All  Other
businesses.

    Gross Profit of $90.5  million  improved $9.3 million to 26.5% of net sales,
compared  with  24.7%  in  2002.   Animal  Health  and  Nutrition  gross  profit
improvements  were  responsible for the overall  increase.  Purchase  accounting
adjustments  related to the MFA acquisition  resulted in a $3.3 million increase
to cost of goods sold in 2002. Excluding the purchase accounting adjustment, the
gross profit ratio would have been 25.7% in 2002.

    Selling, General and Administrative Expenses of $65.1 million decreased $5.6
million,  or 8%.  Expenses  declined  $6.5  million in the  Specialty  Chemicals
businesses  due to downsizing  and  restructuring  of the  Industrial  Chemicals
segment,  reflecting the decline in the printed circuit board market. Industrial
Chemicals included expense for additional  environmental reserves and write-offs
of unamortized permit fees at closed facilities of $1.0 million and $1.6 million
for 2003 and 2002, respectively.  Animal Health and Nutrition expenses decreased
by  approximately  $0.4  million.  Corporate  expenses  increased  $1.3 million,
primarily due to increased staff levels.  Corporate  expenses included a vitamin
settlement   income  of  $3.0  million  and  $0.7  million  in  2003  and  2002,
respectively,  from the settlement of class action  litigation  against European
vitamin  manufacturers.  Debt restructuring costs of $0.8 million,


                                       23


severance of $0.4 million,  and expense  related to a divested  business of $0.2
million were also recorded in 2003.  Included in 2002 was $0.4 million  non-cash
income to reflect the decrease in value of redeemable  common  stock;  no amount
was recorded in 2003.

    Operating Income of $25.5 million  increased $14.9 million to 7.5% of sales.
The  improvement  was due to sales growth,  gross margin  improvements in Animal
Health and Nutrition, and operating expense reductions.

    Interest Expense, Net of $16.2 million decreased $1.5 million, compared with
$17.7 million in 2002, primarily due to lower average interest rates and reduced
average borrowing levels.

    Other  Expense,  Net of $1.5 million in fiscal 2003  improved in  comparison
with $3.4 million in the prior year. The expense  principally  reflects  foreign
currency   transaction   and   translation  net  losses  related  to  short-term
inter-company balances.

    Income Taxes of $10.1 million were primarily due to a $5.6 million  increase
in valuation  allowances for deferred tax assets in foreign  jurisdictions where
future  profitability  is not  currently  considered  more likely than not,  and
income tax  provisions  in  profitable  foreign  jurisdictions.  The Company has
recorded valuation  allowances related to substantially all deferred tax assets.
The Company will continue to evaluate the likelihood of  recoverability of these
deferred tax assets based upon actual and expected operating performance.

Operating Segments

    The Animal Health and Nutrition  segment  manufactures  and markets MFAs and
NFAs to the poultry,  swine and cattle  markets,  and includes the operations of
the Phibro Animal Health business unit, Prince AgriProducts, Koffolk Israel, and
Planalquimica, Brazil. The Industrial Chemicals segment manufacturers and market
specialty  chemicals for use in the pressure  treated wood,  brick,  glass,  and
chemical industries,  and includes Phibro-Tech and PMC. The Distribution segment
markets a variety of  specialty  chemicals,  and includes  PhibroChem  and Ferro
operations.  The All  Other  segment  includes  contract  manufacturing  of crop
protection chemicals, Wychem and all other operations. Due to the divestiture of
PMC in December 2003, PMC's results are shown separately for comparability.

                                                     Year Ended June 30,
                                            ------------------------------------
                                               2004         2003         2002
                                            ---------    ---------    ---------
                                                        (Thousands)
Net Sales
     Animal Health & Nutrition              $ 265,421    $ 250,706    $ 239,602
     Industrial Chemicals - ex PMC             31,135       26,465       29,403
     Industrial Chemicals - PMC                11,118       22,332       21,451
     Distribution                              30,861       30,072       27,852
     All other                                 19,739       12,171       10,368
                                            ---------    ---------    ---------
                                            $ 358,274    $ 341,746    $ 328,676
                                            =========    =========    =========

                                                     Year Ended June 30,
                                            ------------------------------------
                                               2004         2003         2002
                                            ---------    ---------    ---------
                                                        (Thousands)
Operating Income

     Animal Health & Nutrition              $  33,307    $  38,472    $  28,298
     Industrial Chemicals - ex PMC                621       (5,434)     (10,964)
     Industrial Chemicals - PMC                 2,278        3,579        3,640
     Distribution                               2,900        3,207        2,345
     All other                                  2,301          620        1,164
     Corporate expenses and adjustments       (22,393)     (14,948)     (13,854)
                                            ---------    ---------    ---------
                                            $  19,014    $  25,496    $  10,629
                                            =========    =========    =========


                                       24


Operating Segments 2004 Compared to 2003

    Animal Health and Nutrition

    Net Sales of $265.4 million  increased $14.7 million,  or 6%. Medicated Feed
Additives net sales decreased by $7.8 million. Revenues were lower primarily for
anticoccidials  but were offset in part by higher sales of other  medicated feed
additives.  Sales of  anticcoccidial  products  were $7.1  million  lower due to
contract  negotiations  with a major  customer that were completed in the fourth
quarter of 2004.  The  decrease in MFA  revenues  also was due to lower  average
selling  prices  offset in part by favorable  currency  effect on  international
sales.  Nutritional  Feed  Additives  net  sales  increased  by  $22.5  million,
principally due to volume  increases in core inorganic  minerals,  trace mineral
premixes and other ingredients.

    Operating Income of $33.3 million decreased $5.2 million,  or 13%. Operating
income declined due to product mix, higher cost of goods reflecting the stronger
Euro's effect on Belgian  manufacturing cost and unfavorable currency effects on
international selling, general and administrative expense. Lower average selling
prices also contributed to the decrease. Operating income increased $2.0 million
in the fourth quarter of 2004 due to an agreement  related to the production and
sale of amprolium, an anticoccidial MFA.

    Specialty Chemicals

    Industrial  Chemicals net sales of $31.1 million,  excluding PMC,  increased
$4.7 million,  or 18%.  Sales of copper  related  products to the wood treatment
markets  increased due to the  introduction  of new copper based wood  treatment
chemicals  which offset the  divestiture of the Company's  Eastern United States
etchant  business  in mid 2003.  The  Company  continues  its  existing  etchant
business at one remaining  facility.  PMC, divested in December 2003,  generated
revenues  of $11.1  million and $22.3  million for 2004 and 2003,  respectively.
Operating  income of $0.6 million  improved by $6.1 million from the prior year.
This improvement was due to new product introductions and savings from headcount
reductions and facility restructurings in Phibro-Tech  operations.  PMC provided
operating   income  of  $2.3  million  and  $3.6  million  for  2004  and  2003,
respectively.

    Distribution  net sales of $30.9  million  increased  $0.8  million,  or 3%.
Higher  sales  volumes  in Europe  were  offset in part by lower  domestic  unit
volumes and lower average selling prices.  Distribution operating income of $2.9
million  decreased  $0.3 million from the prior year.  As a percentage of sales,
operating income was 9% and 11% in 2004 and 2003, respectively.

    All  Other  net  sales of $19.7  million  increased  $7.6  million,  or 62%.
Revenues  for  contract  manufacturing  increased  $7.6 million due to increased
volumes and average  selling prices.  Specialized lab projects and  formulations
approximated  the prior year.  Operating income of $2.3 million improved by $1.7
million  from the prior year due to higher  revenues  and  increased  margins on
contract manufacturing.

Operating Segments 2003 Compared to 2002

    Animal Health and Nutrition

    Net Sales of $250.7 million  increased $11.1 million,  or 5%. Medicated Feed
Additives  net  sales  increased  by $6.7  million.  Revenues  were  higher  for
antibacterials,  antibiotics and anticoccidials but were offset in part by lower
sales of  anthelmintics  and  other  medicated  feed  additives.  The  increased
revenues were due to volume  increases  offset in part by lower average  selling
prices,  including  the  effect  of  currency  devaluations  in  Latin  America.
Nutritional Feed Additives net sales increased by $4.4 million,  principally due
to volume increases in core inorganic minerals, trace mineral premixes and other
ingredients.

    Operating Income of $38.5 million increased $10.2 million,  or 36%. Purchase
accounting  adjustments relating to inventory in the MFA acquisition resulted in
a $3.3 million  increase to 2002 cost of goods sold. The operating  income ratio
increased to 15% in 2003 from 13% in 2002  (excluding  the  purchase  accounting
adjustments).  The improvement in operating income resulted from increased sales
of higher margin products and close control of operating expenses.

    Specialty Chemicals

    Industrial  Chemicals net sales of $26.5 million,  excluding PMC,  decreased
$2.9  million,  or 10%.  Industrial  Chemicals  net sales  decreased  due to the
divestiture  of  the  Company's   Eastern  United  States  etchant  business  in
mid-fiscal  2003 and reduced  sales of etchants  to the  printed  circuit  board
market. PMC, divested in December 2003,  generated revenues of $22.3 million and
$21.5  million  for  fiscal  periods  2003 and  2002,  respectively.  Industrial
Chemicals  operating loss of $5.4 million improved by $5.5 million from the year
earlier loss. The improvement principally was due to the partial disposal during
2003 of the ammoniacal  etchant  business and savings from headcount  reductions
and facility  restructurings.  The gain on the transaction was not material. PMC
provided  operating  income of $3.6  million in each of the 2003 and 2002 fiscal
periods.


                                       25


    Distribution  net sales of $30.1  million  increased  $2.2  million,  or 8%.
Higher sales volumes in Europe and improved  product mix in domestic  operations
accounted  for the  increase.  Distribution  operating  income  of $3.2  million
increased  $0.9  million,  or 37%. As a percentage  of sales,  operating  income
increased to 11% in 2003 from 8% in 2002. The  improvement  in operating  income
margins resulted principally from increased sales of higher margin products.

    All  Other  net  sales of $12.2  million  increased  $1.8  million,  or 17%.
Revenues  for  contract  manufacturing  increased  $2.4 million due to increased
volumes.  Revenues from specialized lab projects and formulations  declined $0.6
million. Operating income of $0.6 million decreased primarily due to specialized
lab projects and formulations.

Discontinued Operations

    During 2004,  the Company  shutdown its  operations  at La Cornubia.  During
2003,  the Company  shutdown  or  divested  Odda  Smelteverk  (Norway),  Carbide
Industries (U.K.), and Mineral Resource Technologies, Inc. These businesses have
been classified as discontinued operations. The Company's consolidated financial
statements have been  reclassified to report  separately the operating  results,
financial position,  and cash flows of the discontinued  operations.  Prior year
financial statements have been reclassified to conform to the 2004 presentation.




                                                            Year Ended June 30, 2004
                                                  ---------------------------------------------
                                                  La Cornubia Odda/Carbide    MRT       Total
                                                  ----------- ------------    ---       -----
                                                                           
Net Sales                                          $ 13,918    $     --    $  3,327    $ 17,245
                                                   ========    ========    ========    ========
Operating Loss                                     $ (1,491)   $     --    $   (124)   $ (1,615)
Interest Expense, net                                    94                                  94
Other Expense (Income), net                            (102)         --          --        (102)
Provision (benefit) for income tax                       18          --          --          18
                                                   --------    --------    --------    --------
Net Income  (loss) from discontinued operations    $ (1,501)   $     --    $   (124)   $ (1,625)
                                                   ========    ========    ========    ========
Depreciation and Amortization                      $    400    $     --    $     --    $    400
                                                   ========    ========    ========    ========




                                                            Year Ended June 30, 2003
                                                  ---------------------------------------------
                                                  La Cornubia Odda/Carbide    MRT       Total
                                                  ----------- ------------    ---       -----
                                                                           
Net Sales                                          $ 13,479    $ 11,217    $ 18,671    $ 43,367
                                                   ========    ========    ========    ========
Operating Loss                                     $   (359)   $(13,462)   $ (3,454)   $(17,275)
Interest Expense, net                                    60                                  60
Other Expense (Income), net                            (389)     (2,327)         --      (2,716)
Provision (benefit) for income tax                       16         (58)         --         (42)
                                                   --------    --------    --------    --------
Net Income  (loss) from discontinued operations    $    (46)   $(11,077)   $ (3,454)   $(14,577)
                                                   ========    ========    ========    ========
Depreciation and Amortization                      $    359    $    894    $  1,309    $  2,562
                                                   ========    ========    ========    ========




                                                            Year Ended June 30, 2002
                                                  ---------------------------------------------
                                                  La Cornubia Odda/Carbide    MRT       Total
                                                  ----------- ------------    ---       -----
                                                                           
Net Sales                                          $ 11,873    $ 31,219    $ 17,045    $ 60,137
                                                   ========    ========    ========    ========
Interest Expense, net
Operating Loss                                         (912)   $(27,709)   $ (2,930)   $(31,551)
Interest Expense, net                                    78                                  78
Other Expense (Income), net                            (263)     (3,699)                 (3,962)
Provision (benefit) for income tax                       62      (1,170)         --      (1,108)
                                                   --------    --------    --------    --------
Net Income  (loss) from discontinued operations    $   (789)   $(22,840)   $ (2,930)   $(26,559)
                                                   ========    ========    ========    ========
Depreciation and Amortization                      $    325    $ 17,676    $  1,192    $ 19,193
                                                   ========    ========    ========    ========



                                       26


    Odda  and  Carbide.  During  2003,  the  Company  determined  that it  would
permanently  shutdown and no longer fund the operations of Odda. On February 28,
2003,  Odda filed for  bankruptcy  in Norway.  The  bankruptcy  is proceeding in
accordance  with  Norwegian  law.  The Company  removed all assets,  liabilities
(except as noted below), and cumulative translation  adjustments related to Odda
from the Company's  consolidated balance sheet as of June 30, 2003, and recorded
the net result as a loss on disposal of discontinued operations. The Company has
been advised  that,  as a result of the  bankruptcy,  the creditors of Odda have
recourse  only to the  assets  of  Odda,  except  in the  case of  certain  debt
guaranteed  by  the  Company.  During  2004,  the  Company  paid  the  remaining
guaranteed  debt of $5.7  million.  The  Company has been  advised by  Norwegian
counsel  that it has  obtained  the benefit of the banks'  position as a secured
creditor upon payment pursuant to the guarantees.  During 2003, the Company sold
Carbide, previously a distributor for one of Odda's product lines. Proceeds from
the divestiture were not material. Odda was included in the Company's Industrial
Chemicals  segment  and  Carbide  was  included  in the  Company's  Distribution
segment.

    The Company  recorded a $0.7  million  loss on disposal of Odda and Carbide.
The loss  primarily  related to the  write-off of Odda's  remaining  net assets,
including the related cumulative currency translation adjustment.

    Mineral  Resource  Technologies,  Inc.  ("MRT").  During  2003,  the Company
decided to pursue a sale of MRT. MRT provides  management  and recycling of coal
combustion residues,  principally fly ash. The sale was completed in August 2003
for net proceeds,  after transaction costs, of approximately $13.8 million.  MRT
was included in the Company's All Other segment.

    La Cornubia. On June 30, 2004, one of the Company's French subsidiaries,  La
Cornubia SA ("La  Cornubia"),  filed for bankruptcy under the insolvency laws of
France.  The Company  believes that, as a result of the bankruptcy  filing by La
Cornubia,  it is possible  that LC Holding S.A.  ("LC  Holding"),  La Cornubia's
parent,  a  holding  Company  with no assets  except  for its  investment  in La
Cornubia,  may also file for bankruptcy in France.  The Company does not believe
that La Cornubia's  bankruptcy filing, nor the possible  bankruptcy filing by LC
Holding,  will have a material  adverse  effect on its  financial  condition  or
results of operations.

Liquidity and Capital Resources

    Net Cash Provided by Operating  Activities.  Cash provided by operations for
2004 and 2003 was $2.9 million and $34.7 million, respectively. Cash provided in
2004 was due to income  from  continuing  operations  offset in part by  working
capital requirements.  In addition,  payment of the Pfizer obligations (shown in
financing  activities)  eliminated  additional working capital requirements that
otherwise would have been  necessary.  Cash provided in 2003 was due to improved
income from continuing operations and aggressive working capital management. The
Company  incurred  $5.3  million  of  costs  for  a  non-completed   acquisition
transaction and paid approximately $1.4 million of these charges in 2004.

    Net Cash Provided (Used) by Investing  Activities.  Net cash provided (used)
by investing  activities for 2004 and 2003 was $9.1 million and ($4.0)  million,
respectively.  Discontinued operations, primarily from the sale of MRT, provided
funds of $14.9 million in 2004. Discontinued operations provided $1.4 million in
2003.  Capital  expenditures of $6.2 million and $8.6 million for 2004 and 2003,
respectively,  were for new product  capacity,  for  maintaining  the  Company's
existing asset base and for environmental,  health and safety projects. Proceeds
from sales of fixed  assets and other  investing  activities  accounted  for the
remainder of cash provided by investing activities in 2004.

    Net Cash  Provided  (Used)  by  Financing  Activities.  Net cash  (used)  by
financing  activities for 2004 and 2003 was ($17.8) million and ($26.4) million,
respectively.  Short-term  debt  decreased  due to the  reduction  of the senior
credit facility of $21.2 million,  debt payments related to Odda of $5.7 million
and by other increases of $0.1 million. Proceeds from long-term debt reflect the
issuance of $105.0  million Senior Secured Notes and an increase of $4.6 million
in foreign  bank  loans.  Payments  of  long-term  debt  primarily  reflect  the
retirement of Senior Subordinated Notes. Payments of the Pfizer obligations, the
Prince  transactions  and  costs  related  to the  refinancing  account  for the
remainder of funds used by financing activities.

    Working  Capital and Capital  Expenditures.  Working  capital as of June 30,
2004 was $54.4  million  compared  to $9.1  million at fiscal  year end June 30,
2003, an increase of $45.3 million.  The increase in working  capital was due to
reduced current debt,  accounts payable and accrued expense levels,  principally
as a result of the Company's refinancing and satisfaction of its obligations due
Pfizer.
    The Company  anticipates  spending  approximately  $8.0  million for capital
expenditures in 2005,  primarily to cover the Company's asset replacement needs,
to improve processes,  and for environmental and regulatory compliance,  subject
to the availability of funds.


                                       27


    Liquidity.  At June 30,  2004,  the  amount  of  credit  extended  under the
Company's  senior  credit  facility  totaled  $11.0  million under the revolving
credit  facility and $9.3 million under the letter of credit  facility,  and the
Company had $6.5 million  available  under the borrowing base formula in effect.
In addition, certain of the Company's foreign subsidiaries also had availability
totaling $4.8 million under their respective loan agreements. On April 29, 2004,
the Company amended the senior credit facility to increase the aggregate  amount
of  borrowings  available  under  such  working  capital  and  letter  of credit
facilities  from $25.0  million to $27.5  million and to increase  the amount of
aggregate  borrowings  available under the working  capital  facility from $15.0
million to $17.5  million.  As of September  24, 2004,  the Company  amended the
senior  credit  facility  to: (i) increase the  aggregate  amount of  borrowings
available under such working capital and letter of credit  facilities from $27.5
million to $32.5 million; the amount of aggregate borrowings available under the
working capital  facility  remained  unchanged at $17.5 million;  (ii) amend the
EBITDA  definition  to exclude  charges  and  expenses  related to  unsuccessful
acquisitions  and related  financings in an aggregate  amount not to exceed $5.3
million for the period beginning January 1, 2004 and ending June 30, 2004; (iii)
amend the definition of Additional  Indebtedness  to exclude  advances under the
working capital facility;  (iv) amend the definition of Permitted Investments to
allow other investments made during the period from January 1, 2004 through June
30,  2004 in an  aggregate  amount  not to exceed  $336,000;  and (v)  establish
covenant EBITDA levels for the periods ending after June 30, 2004. The amendment
was effective June 30, 2004 for items (i), (ii) and (iii);  effective January 1,
2004 for item (iv); and effective September 24, 2004 for all other items.

     The senior credit facility  contains a lock-box  requirement and a material
adverse  change clause should an event of default (as defined in the  agreement)
occur.  Accordingly,  the amounts outstanding have been classified as short-term
and are included in loans payable to banks in the condensed consolidated balance
sheet.

    The Company's  ability to fund its operating  plan relies upon the continued
availability of borrowing under the senior credit facility. The Company believes
that it will be able to comply with the terms of its covenants under the amended
senior credit  facility based on its forecasted  operating plan. In the event of
adverse  operating  results and/or  violation of covenants  under this facility,
there can be no assurance  that the Company  would be able to obtain  waivers or
amendments on favorable  terms,  if at all. The Company's  2005  operating  plan
projects  adequate  liquidity  throughout  the year,  with  periods  of  reduced
availability around the dates of the semi-annual  interest payments due November
1, 2004 and June 1, 2005.  The Company is  pursuing  additional  cost  reduction
activities, working capital improvement plans, and sales of non-strategic assets
to ensure additional liquidity.  The Company also has availability under foreign
credit lines that would be available as needed.  The Company also has undertaken
a  strategic  review  of  its  manufacturing  capabilities,   and  is  currently
increasing  inventory levels of certain  products to enhance future  flexibility
and reduce cost. There can be no assurance the Company will be successful in any
of the above-noted actions.

    The Company  anticipates  taxable gains on  extinguishment of debt and other
aspects of the refinancing  structure will be  substantially  offset by existing
net  operating  loss  carry  forwards,  and that  the  Company  will  not  incur
significant cash income tax payments related to these gains.

    The Company's contractual  obligations (in millions) at June 30, 2004 mature
as follows:




                                                                    Years
                                               ------------------------------------------------
                                               Within 1   Over 1 to 3    Over 3 to 5      Total
                                               --------   -----------    -----------      -----
                                                             (Dollars in thousands)
                                                                             
Loans payable to banks                          $ 11.0      $    --       $   --         $ 11.0
Lease commitments                                  1.6          1.4          0.6            3.6
Long-term debt (including current portion)         1.4          4.1        153.9          159.4
Interest payments                                 19.2         38.4         11.8           69.4
Acquisition of rights                              0.7          1.2          0.2            2.1
                                                ------      -------       ------         ------
   Total contractual obligations                $ 33.9      $  45.1       $166.5         $245.5
                                                ======      =======       ======         ======


Supplemental Information (Unaudited)

    The Company  shutdown  Odda and divested  Carbide  during 2003,  sold MRT in
August 2003, and shutdown La Cornubia in June 2004.  These  businesses have been
classified as  discontinued  operations.  The Company's  consolidated  financial
statements have been  reclassified to report  separately the operating  results,
financial position, and cash flows of the discontinued operations.  In addition,
the Company  completed the Prince  Transactions in December 2003,  including the
divestiture  of PMC and the  termination  of  management  fees to the  Palladium
Investors.


                                       28


    To facilitate  quarterly  comparisons,  the following  unaudited  statements
present the quarterly operating results of continuing operations,  for the years
ended June 30, 2004, 2003 and 2002. Amounts are in thousands.

                                       29





                                                                    Quarters ended
                                                -----------------------------------------------    Year ended
                                                Sept 30,      Dec 31,     March 31,    June 30,     June 30,
                                                  2003         2003         2004         2004         2004
                                               ---------    ---------    ---------    ---------    ----------
                                                                                    
Net sales:
  Animal Health & Nutrition                    $  59,841    $  68,687    $  64,819    $  72,074    $ 265,421
  Industrial Chemicals - ex PMC                    6,299        6,244       10,000        8,592       31,135
  Industrial Chemicals - PMC                       5,683        5,435           --           --       11,118
  Distribution                                     7,939        7,656        7,916        7,350       30,861
  All Other                                        5,188        4,518        4,302        5,731       19,739
                                               ---------    ---------    ---------    ---------    ---------
    Total net sales                               84,950       92,540       87,037       93,747      358,274
Cost of goods sold                                63,790       69,991       63,843       70,247      267,871
                                               ---------    ---------    ---------    ---------    ---------
    Gross profit                                  21,160       22,549       23,194       23,500       90,403
Selling, general and administrative expenses      15,785       16,824       16,165       17,354       66,128
Costs of non-completed transaction                    --           --           --        5,261        5,261
                                               ---------    ---------    ---------    ---------    ---------
Operating income (loss):
  Animal Health & Nutrition                        6,900        7,655        8,370       10,382       33,307
  Industrial Chemicals - ex PMC                     (391)        (287)       1,136          163          621
  Industrial Chemicals - PMC                       1,213        1,065           --           --        2,278
  Distribution                                       841          692          789          578        2,900
  All Other                                          669          657          557          418        2,301
  Corporate Expenses                              (3,377)      (4,132)      (4,116)      (9,729)     (21,354)
  Eliminations                                        82          638          293         (927)          86
  Palladium management fee                          (562)        (563)          --           --       (1,125)
                                               ---------    ---------    ---------    ---------    ---------
    Total operating income (loss)                  5,375        5,725        7,029          885       19,014

Other:
  Interest expense                                 3,933        4,549        4,918        5,218       18,618
  Interest (income)                                 (242)         168          (43)         (13)        (130)
  Other expense, net                                (585)         127         (131)        (192)        (781)
  Net (gain) on extinguishment of debt                --      (23,226)          --           --      (23,226)
    Income (loss) from continuing operations
      before income taxes                          2,269       24,107        2,285       (4,128)      24,533
Provision for income taxes                           783        2,880        2,209        2,097        7,969
                                               ---------    ---------    ---------    ---------    ---------
    Income/(loss) from continuing operations       1,486       21,227           76       (6,225)      16,564

Discontinued operations:
  Income (loss) from operations                     (462)          59         (471)        (751)      (1,625)
  Gain (loss) on disposal                            231           --           --       (2,320)      (2,089)
                                               ---------    ---------    ---------    ---------    ---------
    Net income/(loss)                          $   1,255    $  21,286    $    (395)   $  (9,296)   $  12,850
                                               =========    =========    =========    =========    =========
Depreciation and amortization from
  continuing operations:
  Animal Health & Nutrition                    $   2,029    $   2,059    $   2,086    $   2,089    $   8,263
  Industrial Chemicals - ex PMC                      406          395          403          432        1,636
  Industrial Chemicals - PMC                         243          244           --           --          487
  Distribution                                         3            4            3            1           11
  All Other                                          115           98          105          101          419
  Corporate Expenses                                 372          576          660          759        2,367
                                               ---------    ---------    ---------    ---------    ---------
    Total depreciation and amortization        $   3,168    $   3,376    $   3,257    $   3,382    $  13,183
                                               =========    =========    =========    =========    =========


                                       30





                                                                    Quarters ended
                                                -----------------------------------------------     Year ended
                                                 Sept 30,      Dec 31,    March 31,    June 30,      June 30,
                                                   2002         2002        2003         2003          2003
                                                ---------    ---------    ---------    ---------    ---------
                                                                                     
Net sales:
  Animal Health & Nutrition                     $  59,976    $  66,650    $  62,675    $  61,405    $ 250,706
  Industrial Chemicals - ex PMC                     8,138        5,946        6,449        5,932       26,465
  Industrial Chemicals - PMC                        5,756        5,285        5,743        5,548       22,332
  Distribution                                      8,096        7,197        7,612        7,167       30,072
  All Other                                         1,711        2,190        3,793        4,477       12,171
                                                ---------    ---------    ---------    ---------    ---------
    Total net sales                                83,677       87,268       86,272       84,529      341,746
 Cost of goods sold                                61,638       63,366       63,306       62,890      251,200
                                                ---------    ---------    ---------    ---------    ---------
    Gross profit                                   22,039       23,902       22,966       21,639       90,546
 Selling, general and administrative expenses      15,544       15,874       17,496       16,136       65,050

 Operating income (loss):
  Animal Health & Nutrition                         9,420       11,593        8,902        8,557       38,472
  Industrial Chemicals - ex PMC                    (1,035)      (1,815)      (1,555)      (1,029)      (5,434)
  Industrial Chemicals - PMC                        1,127          901          839          712        3,579
  Distribution                                        750          802          900          755        3,207
  All Other                                            13          245          356            6          620
  Corporate Expenses                               (3,051)      (3,440)      (3,324)      (2,905)     (12,720)
  Eliminations                                       (167)         305          (86)         (30)          22
  Palladium management fee                           (562)        (563)        (562)        (563)      (2,250)
                                                ---------    ---------    ---------    ---------    ---------
    Total operating income (loss)                   6,495        8,028        5,470        5,503       25,496

 Other:
  Interest expense                                  4,489        3,641        3,958        4,193       16,281
  Interest (income)                                  (126)          31          (39)          49          (85)
  Other expense, net                                1,155          235          201          (52)       1,539
                                                ---------    ---------    ---------    ---------    ---------
    Income (loss) from continuing operations
     before income taxes                              977        4,121        1,350        1,313        7,761
 Provision for income taxes                           432        1,409          599        7,620       10,060
                                                ---------    ---------    ---------    ---------    ---------
    Income/(loss) from continuing operations          545        2,712          751       (6,307)      (2,299)

 Discontinued operations:
  Income (loss) from operations                      (702)     (10,547)      (1,681)      (1,647)     (14,577)
  Gain (loss) on disposal                              --           --       (1,342)         659         (683)
                                                ---------    ---------    ---------    ---------    ---------
    Net income/(loss)                           $    (157)   $  (7,835)   $  (2,272)   $  (7,295)   $ (17,559)
                                                =========    =========    =========    =========    =========
 Depreciation and amortization from
  continuing operations:
  Animal Health & Nutrition                     $   1,892    $   1,920    $   1,890    $   1,988    $   7,690
  Industrial Chemicals - ex PMC                       587          699          498          164        1,948
  Industrial Chemicals - PMC                          232          239          240          245          956
  Distribution                                          3            3            2            4           12
  All Other                                            87           90           94           93          364
  Corporate Expenses                                  355          395          405          399        1,554
                                                ---------    ---------    ---------    ---------    ---------
    Total depreciation and amortization         $   3,156    $   3,346    $   3,129    $   2,893    $  12,524
                                                =========    =========    =========    =========    =========


                                       31





                                                                    Quarters ended
                                               ------------------------------------------------   Year ended
                                                Sept 30,      Dec 31,     March 31,    June 30,    June 30,
                                                  2001         2001         2002         2002        2002
                                               ---------    ---------    ---------    ---------    ---------
                                                                                    
Net sales:
  Animal Health & Nutrition                    $  57,943    $  63,156    $  59,378    $  59,125    $ 239,602
  Industrial Chemicals - ex PMC                    6,591        6,253        7,258        9,301       29,403
  Industrial Chemicals - PMC                       5,062        5,218        5,418        5,753       21,451
  Distribution                                     7,590        6,640        6,753        6,869       27,852
  All Other                                        2,377        2,448        2,595        2,948       10,368
                                               ---------    ---------    ---------    ---------    ---------
   Total net sales                                79,563       83,715       81,402       83,996      328,676
Cost of goods sold                                59,592       60,128       60,885       66,806      247,411
                                               ---------    ---------    ---------    ---------    ---------
   Gross profit                                   19,971       23,587       20,517       17,190       81,265
Selling, general and administrative expenses      16,431       17,614       17,577       19,014       70,636
                                               ---------    ---------    ---------    ---------    ---------

Operating income (loss):
  Animal Health & Nutrition                        7,365       10,259        6,246        4,428       28,298
  Industrial Chemicals - ex PMC                   (2,759)      (2,160)      (1,175)      (4,870)     (10,964)
  Industrial Chemicals - PMC                         821          588        1,058        1,173        3,640
  Distribution                                       612          544          496          693        2,345
  All Other                                          214          367          108          475        1,164
  Corporate Expenses                              (2,204)      (2,708)      (2,733)      (3,746)     (11,391)
  Eliminations                                        53         (354)        (498)         586         (213)
  Palladium management fee                          (562)        (563)        (562)        (563)      (2,250)
                                               ---------    ---------    ---------    ---------    ---------
   Total operating income (loss)                   3,540        5,973        2,940       (1,824)      10,629

Other:
  Interest expense                                 4,596        4,660        4,590        4,224       18,070
  Interest (income)                                  (65)        (231)          (6)         (44)        (346)
  Other expense, net                               1,263          753          368          965        3,349
                                               ---------    ---------    ---------    ---------    ---------
   Income (loss) from continuing operations
    before income taxes                           (2,254)         791       (2,012)      (6,969)     (10,444)
  Provision for income taxes                        (197)       1,203        1,264       12,497       14,767
                                               ---------    ---------    ---------    ---------    ---------
   Income/(loss) from continuing operations       (2,057)        (412)      (3,276)     (19,466)     (25,211)

Discontinued operations:
  Income (loss) from operations                     (308)      (1,287)      (5,796)     (19,168)     (26,559)
  Gain (loss) on disposal                             --           --           --
                                               ---------    ---------    ---------    ---------    ---------
   Net income/(loss)                           $  (2,365)   $  (1,699)   $  (9,072)   $ (38,634)   $ (51,770)
                                               =========    =========    =========    =========    =========
Depreciation and amortization from
  continuing operations:
  Animal Health & Nutrition                    $   1,810    $   1,589    $   1,996    $   2,043    $   7,438
  Industrial Chemicals - ex PMC                      633          579          609          748        2,569
  Industrial Chemicals - PMC                         242          240          242          242          966
  Distribution                                         7           (1)           3            3           12
  All Other                                           81           78           80           82          321
  Corporate Expenses                                 264          268          263          254        1,049
                                               ---------    ---------    ---------    ---------    ---------
   Total depreciation and amortization         $   3,037    $   2,753    $   3,193    $   3,372    $  12,355
                                               =========    =========    =========    =========    =========



                                       32


Critical Accounting Policies

    Critical   accounting   policies  are  those  that  require  application  of
management's most difficult,  subjective or complex judgments, often as a result
of the need to make  estimates  about the effect of matters that are  inherently
uncertain and may change in subsequent periods.

    The Company's significant accounting policies are described in Note 2 to the
Consolidated  Financial  Statements.  Not all of  these  significant  accounting
policies require  management to make difficult,  subjective or complex judgments
or  estimates.  However,  management  of the Company is required to make certain
estimates and  assumptions  during the  preparation  of  consolidated  financial
statements in accordance with accounting  principles  generally  accepted in the
United States of America.  These estimates and  assumptions  impact the reported
amount of assets  and  liabilities  and  disclosures  of  contingent  assets and
liabilities as of the date of the consolidated  financial statements.  Estimates
and  assumptions  are reviewed  periodically  and the effects of  revisions  are
reflected in the period they are  determined  to be  necessary.  Actual  results
could differ from those estimates.  Following are some of the Company's critical
accounting policies impacted by judgments, assumptions and estimates.

    Revenue Recognition

    Revenues  are  recognized  when  title  to  products  and  risk of loss  are
transferred to customers.  Additional  conditions for recognition of revenue are
that  collection of sales proceeds is reasonably  assured and the Company has no
further performance obligations.  Net sales are comprised of total sales billed,
less reductions for returned goods, trade discounts and customer allowances.

    Litigation

    The Company is subject to legal  proceedings  and claims  arising out of the
normal course of business.  The Company routinely assesses the likelihood of any
adverse  judgments  or outcomes  to these  matters as well as ranges of probable
losses.  A  determination  of the  amount  of the  reserves  required  for these
contingencies  is  based  on an  analysis  of  the  various  issues,  historical
experience, other third party judgments and outside specialists, where required.
The required  reserves may change in the future due to new  developments in each
matter.  For  further  discussion,  see  Note 15 to the  Consolidated  Financial
Statements.

    Environmental Matters

    The  Company  determines  the  costs  of  environmental  remediation  of its
facilities  and  formerly  owned  properties  on the  basis of  current  law and
existing technologies. Uncertainties exist in these evaluations primarily due to
unknown  conditions,  changing  governmental  regulations  and  legal  standards
regarding  liability,  and evolving  technologies.  The liabilities are adjusted
periodically  as  remediation  efforts  progress  or as  additional  information
becomes available.  The Company has recorded liabilities of $2.9 million at June
30, 2004 for such activities.

    Long Lived Assets

    Long-lived  assets,  including  plant and  equipment,  and other  intangible
assets are reviewed for impairment when events or circumstances  indicate that a
diminution in value may have  occurred,  based on a comparison  of  undiscounted
future  cash  flows to the  carrying  amount  of the  long-lived  asset.  If the
carrying amount exceeds  undiscounted future cash flows, an impairment charge is
recorded  based on the difference  between the carrying  amount of the asset and
its fair value.

    The  assessment  of potential  impairment  for a particular  asset or set of
assets requires  certain  judgments and estimates by the Company,  including the
determination  of an event  indicating  impairment;  the future cash flows to be
generated by the asset, including the estimated life of the asset and likelihood
of alternative courses of action; the risk associated with those cash flows; and
the Company's cost of capital or discount rate to be utilized.

    Useful Lives of Long-Lived Assets

    Useful lives of long-lived  assets,  including plant and equipment and other
intangible  assets are based on  management's  estimates of the periods that the
assets will be productively utilized in the revenue-generation  process. Factors
that affect the  determination  of lives include prior  experience  with similar
assets and product life  expectations  and  management's  estimate of the period
that the assets will generate revenue.

    Inventories

    Inventories are valued at the lower of cost or market. Cost is determined on
a first-in,  first-out  (FIFO) and average  methods  for most  inventories.  The
determination of market value to compare to cost involves assessment of numerous
factors,  including costs to


                                       33


dispose of inventory and  estimated  selling  prices.  Reserves are recorded for
inventory determined to be damaged, obsolete, or otherwise unsaleable.

    Income Taxes

    Deferred tax assets and liabilities  are determined  using enacted tax rates
for the effects of net operating  losses and temporary  differences  between the
book and tax bases of assets and  liabilities.  The Company  records a valuation
allowance on deferred tax assets when appropriate to reflect the expected future
tax benefits to be realized. In determining the appropriate valuation allowance,
certain  judgments are made relating to  recoverability  of deferred tax assets,
use of tax loss  carryforwards,  level of  expected  future  taxable  income and
available tax planning  strategies.  These  judgments are routinely  reviewed by
management.  For further discussion,  see Note 14 to the Consolidated  Financial
Statements.

New Accounting Pronouncements

    The Company adopted the following new and revised accounting  pronouncements
in fiscal 2004:

    Statement of Financial  Accounting Standards No. 149, "Amendment of SFAS No.
133 on Derivative Instruments and Hedging Activities" ("SFAS No. 149"). SFAS No.
149 amends and clarifies  accounting and reporting for  derivative  instruments,
including certain derivative  instruments  embedded in other contracts,  and for
hedging  activities  under SFAS No.  133.  The  adoption of SFAS No. 149 did not
result in a material impact on the Company's financial statements.

    Statement of Financial Accounting Standards No. 150, "Accounting for Certain
Financial  Instruments  with  Characteristics  of both  Liabilities  and Equity"
("SFAS No.  150").  SFAS No. 150  requires  that an issuer  classify a financial
instrument,  that is  within  its  scope,  as a  liability  (or an asset in some
circumstances).  SFAS No. 150 also  revises the  definition  of  liabilities  to
encompass  certain  obligations  that can, or must, be settled by issuing equity
shares,  depending  on the nature of the  relationship  established  between the
holder and the issuer. The adoption of SFAS No. 150 did not result in a material
impact on the Company's financial statements.

    Statement of Financial Accounting Standards No. 132, "Employers' Disclosures
about  Pensions  and  Other  Postretirement   Benefits,  an  amendment  to  FASB
Statements No. 87, 88, and 106 (revised  2003)" ("SFAS No. 132").  This revision
to SFAS No. 132 relates to employers'  disclosures about pension plans and other
postretirement  benefit plans. SFAS No. 132 now requires additional  disclosures
to describe the types of plan assets, investment strategy,  measurement date(s),
plan  obligations,  cash flows,  and  components  of net  periodic  benefit cost
recognized  during  interim  periods of defined  pension plans and other defined
postretirement  plans. The additional  disclosures  required by this revision to
SFAS No. 132 have been provided.

    FASB  Interpretation  No. 46,  "Consolidation  of Variable Interest Entities
(revised  December  2003)" ("FIN No. 46"). This revision to FIN No. 46 clarifies
the application of Accounting Research Bulletin No. 51, "Consolidated  Financial
Statements",  to certain  entities  in which  equity  investors  do not have the
characteristics  of a controlling  financial  interest or do not have sufficient
equity at risk for the  entity to  finance  its  activities  without  additional
subordinated  financial support.  The adoption of FIN No. 46 did not result in a
material impact on the Company's financial statements.

Effect of Inflation; Foreign Currency Exchange Rates

    Inflation  generally  affects the Company by  increasing  the cost of labor,
equipment and raw materials. The Company does not believe that inflation has had
any material effect on the Company's business over the last two years.

    The Company's  substantial  foreign operations expose it to risk of exchange
rate fluctuations. Financial position and results of operations of the Company's
international  subsidiaries generally are measured using local currencies as the
functional  currency.  Assets and liabilities of these operations are translated
at the  exchange  rates in  effect at each  fiscal  year  end.  The  translation
adjustments  related  to  assets  and  liabilities  that  arise  from the use of
differing exchange rates from period to period are included in accumulated other
comprehensive  loss in  shareholders'  equity.  Income  statement  accounts  are
translated at the average rates of exchange prevailing during the year.

    A business  unit of Koffolk and all of  Planalquimica  operate  primarily in
U.S. dollars. The U.S. dollar is designated as the functional currency for these
businesses  and  translation  gains and losses are included in  determining  net
income or loss.

    Foreign  currency   transaction   gains  and  losses  primarily  arise  from
short-term   intercompany   balances.   Net  foreign  currency  transaction  and
translation (gains) losses were ($116), $789 and $3,385 for 2004, 2003 and 2002,
respectively,  and were  included  in  other  expense,  net in the  consolidated
statements of operations.


                                       34


Quantitative and Qualitative Disclosure About Market Risk

    In the normal course of  operations,  the Company is exposed to market risks
arising from adverse changes in interest rates, foreign currency exchange rates,
and commodity prices. As a result,  future earnings,  cash flows and fair values
of assets and  liabilities  are subject to  uncertainty.  The Company uses, from
time to time,  foreign currency forward contracts as a means of hedging exposure
to foreign  currency  risks.  The Company  also  utilizes,  on a limited  basis,
certain  commodity  derivatives,  primarily on copper used in its  manufacturing
processes,  to hedge  the cost of its  anticipated  purchase  requirements.  The
Company  does not  utilize  derivative  instruments  for trading  purposes.  The
Company does not hedge its exposure to market risks in a manner that  completely
eliminates the effects of changing market conditions on earnings, cash flows and
fair values. The Company monitors the financial stability and credit standing of
its major counterparties.

    Interest Rate Risk

    The  Company  uses  sensitivity  analysis  to assess the market  risk of its
debt-related  financial instruments and derivatives.  Market risk is defined for
these  purposes  as the  potential  change in the fair value  resulting  from an
adverse movement in interest rates.

    The  Company's  debt  portfolio is comprised of fixed rate and variable rate
debt of approximately  $170.4 million as of June 30, 2004.  Approximately 10% of
the debt is variable and would be interest rate sensitive.  For further details,
see Note 9, to the Consolidated  Financial  Statements of the Company  appearing
elsewhere herein.

    For the purposes of the  sensitivity  analysis,  an immediate  10% change in
interest rates would not have a material  impact on the Company's cash flows and
earnings over a one year period.

    As of June 30,  2004,  the fair value of the  Company's  senior  secured and
subordinated  notes are  estimated  based on quoted market rates at $158 million
and the related carrying amount is $153 million.

    Foreign Currency Exchange Rate Risk

    A  significant  portion of the  financial  results of the Company is derived
from activities  conducted  outside the U.S. and denominated in currencies other
than the U.S. dollar.  Because the financial results of the Company are reported
in U.S.  dollars,  they are  affected  by  changes  in the value of the  various
foreign  currencies  in relation  to the U.S.  dollar.  Exchange  rate risks are
reduced,  however,  by the diversity of the Company's foreign operations and the
fact that  international  activities are not concentrated in any single non-U.S.
currency.  Short-term  exposures to changing foreign currency exchange rates are
primarily due to operating cash flows  denominated in foreign  currencies.  From
time to time, the Company may cover known and anticipated operating exposures by
using purchased  foreign  currency  exchange option and forward  contracts.  The
primary  currencies  for which the Company has foreign  currency  exchange  rate
exposure are the Euro, the Brazilian Real, and Japanese yen.

    The Company uses  sensitivity  analysis to assess the market risk associated
with its  foreign  currency  transactions.  Market  risk is  defined  for  these
purposes  as the  potential  change  in fair  value  resulting  from an  adverse
movement in foreign currency  exchange rates. The fair value associated with the
foreign currency contracts has been estimated by valuing the net position of the
contracts  using the applicable spot rates and forward rates as of the reporting
date.  Based on the limited  amount of foreign  currency  contracts  at June 30,
2004, the Company does not believe that an instantaneous 10% adverse movement in
foreign  currency  rates  from  their  levels at June 30,  2004,  with all other
variables held constant,  would have a material effect on the Company's  results
of operations, financial position or cash flows.

    Commodity Price Risk

    The  Company  purchases  certain  raw  materials,   such  as  copper,  under
short-term  supply  contracts.  The purchase  prices  thereunder  are  generally
determined  based on prevailing  market  conditions.  The Company uses commodity
derivative  instruments to modify some of the commodity price risks.  Assuming a
10% change in the underlying  commodity  price, the potential change in the fair
value of  commodity  derivative  contracts  held at June 30,  2004  would not be
material  when  compared  to  the  Company's  operating  results  and  financial
position.

    The foregoing market risk discussion and the estimated amounts presented are
Forward-Looking Statements that assume certain market conditions. Actual results
in the  future  may  differ  materially  from  these  projected  results  due to
developments in relevant  financial markets and commodity  markets.  The methods
used above to assess  risk  should not be  considered  projections  of  expected
future events or results.


                                       35


Certain Factors Affecting Future Operating Results

Forward-Looking Statements

    This Report on Form 10-K contains  "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.  Statements that are not
historical facts,  including statements about our beliefs and expectations,  are
forward-looking   statements.   Forward-looking  statements  include  statements
preceded  by,  followed by or that include the words  "may,"  "could,"  "would,"
"should,"  "believe,"  "expect,"  "anticipate,"  "plan,"  "estimate,"  "target,"
"project,"  "intend," or similar  expressions.  These statements include,  among
others,   statements  regarding  our  expected  business  outlook,   anticipated
financial and operating  results,  our business  strategy and means to implement
the strategy, our objectives, the amount and timing of capital expenditures, the
likelihood of our success in expanding our business,  financing plans,  budgets,
working capital needs and sources of liquidity.

    Forward-looking  statements are only  predictions  and are not guarantees of
performance.  These  statements  are  based  on  our  management's  beliefs  and
assumptions,  which  in turn  are  based  on  currently  available  information.
Important assumptions relating to the forward-looking  statements include, among
others,  assumptions regarding demand for our products, the expansion of product
offerings  geographically  or through new  applications,  the timing and cost of
planned  capital  expenditures,  competitive  conditions  and  general  economic
conditions. These assumptions could prove inaccurate. Forward-looking statements
also involve  risks and  uncertainties,  which could cause  actual  results that
differ materially from those contained in any forward-looking statement. Many of
these  factors  are beyond our  ability to  control  or  predict.  Such  factors
include, but are not limited to, the following:

    o   our substantial leverage and potential inability to service our debt

    o   our dependence on distributions from our subsidiaries

    o   risks  associated  with our  international  operations  and  significant
        foreign assets

    o   our dependence on our Israeli operations

    o   competition in each of our markets

    o   potential environmental liability

    o   potential legislation affecting the use of medicated feed additives

    o   extensive  regulation by numerous  government  authorities in the United
        States and other countries

    o   our  reliance  on  the  continued   operation  and  sufficiency  of  our
        manufacturing facilities

    o   our reliance upon unpatented trade secrets

    o   the risks of legal proceedings and general litigation expenses

    o   potential operating hazards and uninsured risks

    o   the risk of work stoppages

    o   our dependence on key personnel

     See also the discussion under "Other Risks and  Uncertainties" in Note 2 of
our Consolidated Financial Statements included in this Report.

    In addition,  the issue of the potential for increased bacterial  resistance
to certain  antibiotics used in certain food producing animals is the subject of
discussions  on a  worldwide  basis  and,  in  certain  instances,  has  led  to
government  restrictions  on the use of  antibiotics  in  these  food  producing
animals. The sale of feed additives containing antibiotics is a material portion
of our  business.  Should  regulatory  or other  developments  result in further
restrictions  on the sale of such  products,  it could have a  material  adverse
impact on our financial position, results of operations and cash flows.

    We believe the  forward-looking  statements  in this Report are  reasonable;
however, no undue reliance should be placed on any  forward-looking  statements,
as they are based on current expectations.  Further,  forward-looking statements
speak  only as of the date they are made,  and we  undertake  no  obligation  to
update publicly any of them in light of new information or future events.


                                       36


Item 7A. Quantitative and Qualitative Disclosures about Market Risk

     Information regarding quantitative and qualitative disclosures about market
risk is set forth in Item 7 of this Form 10-K.

Item 8. Financial Statements and Supplementary Data

     The financial statements are set forth commencing on page F-1 hereto.

Item 9. Changes  in  and  Disagreements  with  Accountants   on  Accounting  and
        Financial Disclosure

     No response required.

Item 9A. Controls and Procedures

    (a)  Based  upon  an  evaluation,   under  the   supervision  and  with  the
participation of our Principal  Executive  Officers and our Principal  Financial
Officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and  procedures,  they have concluded that, as of the end of the period
covered by this Report,  our disclosure  controls and procedures,  as defined in
Rule  15d-15(e)  of the  Securities  Exchange Act of 1934,  as amended,  are not
effective for gathering, analyzing and disclosing information we are required to
disclose in periodic  reports  that we furnish to the  Securities  and  Exchange
Commission,  for  the  specific  reasons  noted  in  paragraph  (b)  below.  The
corrective actions we are taking are also noted in paragraph (b).

    (b) As of the end of the period  covered by this report,  there have been no
significant  changes in our internal control over financial  reporting that have
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting. During September 2004, as part of the audit of
the  financial  statements  for the year  ended  June 30,  2004,  the  Company's
auditors  determined and  communicated to the Company's  management  significant
deficiencies in internal control that, when viewed  collectively,  constituted a
material  weakness in the Company's  internal  control.  A material  weakness is
defined as a significant deficiency, or combination of significant deficiencies,
that results in more than a remote  likelihood  that a material  misstatement of
the annual or interim  financial  statements  will not be prevented or detected.
The  significant  deficiencies  noted  related to the failure to perform  timely
review,   substantiation  and  evaluation  of  certain  general  ledger  account
balances,  principally  related  to bank  account  reconciliations  and  accrued
pension  liabilities.  The  Company  is  addressing  the  material  weakness  by
completing a review of  significant  balance  sheet  accounts and  enhancing the
review  process by  requiring  supervisory  review and  sign-off on bank account
reconciliations  and other  balance sheet account  analyses.  Additionally,  the
Company  plans  to  remediate  the  matters   discussed  above  through  further
improvements in processes and procedures  related to the review,  substantiation
and evaluation of general ledger account balances.

    It should  be noted  that any  system of  internal  controls,  however  well
designed and operated, can provide only reasonable, but not absolute,  assurance
that the  objectives  of the  system  are met.  In  addition,  the design of any
control system is based in part upon certain assumptions about the likelihood of
future  events.  Because  of these and other  inherent  limitations  of  control
systems, there can be no assurance that any design will succeed in achieving its
stated goals under all potential conditions, regardless of how remote.

Item 9B. Other Information

    No response required.


                                       37


PART III

Item 10. Directors and Executive Officers of the Registrant

    The following table sets forth information  regarding our executive officers
and directors:

          Name                 Age                  Position
----------------------------   ---    ------------------------------------------
Jack C. Bendheim............   57     Chairman of the Board of Directors;
                                        President
Gerald K. Carlson...........   61     Chief Executive Officer
Marvin S. Sussman...........   57     Vice Chairman of the Board of Directors
                                        and President, Prince Agri
James O. Herlands...........   62     Director and Executive Vice President
Richard G. Johnson..........   55     Chief Financial Officer
Daniel M. Bendheim..........   32     President, Specialty Chemicals Group*
Steven L. Cohen.............   60     Vice President, General Counsel and
                                        Assistant Secretary
David G. McBeath............   57     President, Animal Health Group
Daniel A. Welch.............   54     Senior Vice President, Human Resources
Sam Gejdenson ..............   56     Director, Noteholder Representative
Peter A. Joseph.............   52     Director
Mary Lou Malanoski..........   47     Director
Marcos Rodriguez............   43     Director

*   William  A.  Mathison,  the former  President,  Specialty  Chemicals  Group,
    retired in August 2004.

    Jack C.  Bendheim  Chairman of the Board of  Directors  and  President.  Mr.
Bendheim has been President since 1988. He was Chief Operating Officer from 1988
to 1998,  and was Chief  Executive  Officer from 1998 to May 2002. He has been a
director since 1984. Mr. Bendheim joined us in 1969 and served as Executive Vice
President  and Treasurer  from 1983 to 1988 and as Vice  President and Treasurer
from 1975 to 1983. Mr.  Bendheim is also a director of The Berkshire Bank in New
York, New York,  and Empire  Resources,  Inc., a metals trading  company in Fort
Lee, New Jersey.

    Gerald K. Carlson Chief Executive Officer. Mr. Carlson joined us in May 2002
and has served as our Chief Executive  Officer since then.  Prior to joining us,
Mr. Carlson served as the Commissioner of Trade and Development for the State of
Minnesota  from January 1999 to March 2001.  Mr.  Carlson  served as Senior Vice
President--  Corporate Planning and Development from June 1996 to his retirement
in October 1998 from Ecolab,  Inc.  During his thirty-two year career at Ecolab,
Mr.  Carlson also served as Senior Vice  President of  International  as well as
Senior Vice President and General Manager-- Institutional North America.

    Marvin S. Sussman Vice  Chairman of the Board of Directors  and President of
our Prince  Agri  subsidiary.  He has been a  director  since 1988 and was Chief
Operating  Officer from 1998 to 2002. Mr. Sussman joined us in 1971. Since then,
he has served in various executive  positions with us. Mr. Sussman was President
of our Prince Group from 1988 to 2002. Mr. Sussman is the brother-in-law of Jack
Bendheim.

    James O. Herlands Director; Executive Vice President. Mr. Herlands joined us
in 1964. Since then, he has served in various capacities in sales/marketing  and
purchasing.  He has been a director  since 1988 and served as  President  of our
CP/PhibroChem  division since 1992. In addition,  Mr. Herlands has served as our
Executive  Vice President  since 1988. Mr.  Herlands is the first cousin of Jack
Bendheim.

    Richard  G.  Johnson  Chief  Financial  Officer.  Mr.  Johnson  joined us in
September 2002 and has served as our Chief Financial  Officer since then.  Prior
to joining  us, Mr.  Johnson  served as  Director of  Financial  Management  for
Laserdyne  Prima,  Inc. from 2001 to 2002 and as Vice  President--  Planning and
Control,  Latin America for Ecolab,  Inc.  from 1992 to 1999.  In addition,  Mr.
Johnson  served in various senior  financial  positions at Ecolab over a fifteen
year period.

    Daniel M. Bendheim President, Specialty Chemicals Group. Mr. Bendheim joined
the  Company  in 1998.  In 2001 he was  appointed  Vice  President  of  Business
Development,  and was appointed to his current position of President,  Specialty
Chemicals  Group in September,  2004.  Prior to joining the Company Mr. Bendheim
worked as an analyst at  SouthCoast  Capital.  Mr.  Bendheim  received a JD from
Harvard  Law  School  in 1996 and a BA from  Yeshiva  University  in  1993.  Mr.
Bendheim is a son of Jack Bendheim.

    Steven L. Cohen Vice President and General  Counsel.  Mr. Cohen joined us in
October  2000 and has  served as our Vice  President--  Regulatory  and  General
Counsel  since  then.  Prior to joining  us, Mr.  Cohen was,  from 1997 to 2000,
General Counsel of Troy Corporation,  a multi-national  chemical  company.  From
1994 to 1997, Mr. Cohen was in the private practice of law.


                                       38


    David G. McBeath  President  Animal Health Group.  Dr.  McBeath joined us on
August 1, 2003.  Prior to joining us, he was CEO of Scottish Health  Innovations
Ltd., a company created to identify and exploit  intellectual  property  arising
from research  carried out within the National Health Service in Scotland.  From
March 2001 to December 2002, he served on the Management  Committee of Merial as
Head of the Production  Animal  business;  and prior to this was on the Board of
Hoechst  Roussel Vet GmbH,  with direct  responsibility  for R&D and  Regulatory
Affairs.

    Daniel A. Welch Senior Vice President Human  Resources.  Mr. Welch joined us
on August 9, 2004.  Prior to joining us, he was  Director of Human  Resources of
Pfizer Inc. since 2001.  From 1998 to 2001, Mr. Welch was the President of Value
Growth Dynamics, LLC, a consulting firm focused on strategic change.

    Sam Gejdenson Director,  From 1981 to 2000, Congressman Sam Gejdenson served
eastern Connecticut in the U.S. House of Representatives.  Mr. Gejdenson was the
senior Democrat on the House International  Relations Committee.  He received an
A.S. degree from Mitchell College in New London,  Connecticut in 1968 and a B.A.
from the University of  Connecticut in Storrs,  Connecticut in 1970. In 1974, he
was  elected to the  Connecticut  House of  Representatives,  serving  two terms
before accepting a post in the  administration  of Connecticut  Governor Ella T.
Grasso. Mr. Gejdenson is now involved in international  trade in his own company
Sam Gejdenson International.

    Peter A.  Joseph  Director.  Mr.  Joseph has served as one of our  Directors
since  February  2001.  From 1998 to present,  he has been a member of Palladium
Equity  Partners,  LLC. From 1986 to 1997,  Mr. Joseph was a general  partner of
Joseph Littlejohn & Levy, a buyout firm.

    Mary Lou Malanoski  Director.  Ms. Malanoski  currently serves as a managing
director at Morgan Joseph,  Inc. From 1994 until June 2001, Ms. Malanoski served
as Managing  Director and Chief  Financial  Officer of New Street Advisors LP, a
private equity firm that she co-founded. Ms.Malanoski began her career at Drexel
Burnham Lambert in 1980 in the Corporate  Finance  Department.  She subsequently
served in various positions, finally serving as Managing Director in the Mergers
and  Acquisitions  Department  and Chair of the Corporate  Finance  Underwriting
Commitment  Committee.   Following  Drexel's  bankruptcy  filing  in  1990,  Ms.
Malanoski was responsible  for  formulating  the firm's plan of  reorganization,
which was  successfully  consummated  in 1992.  She remained at the  reorganized
firm,  which was  renamed  New Street  Capital  Corp.,  as a  Managing  Director
responsible for many of the firm's merchant banking  investments.  Following New
Street Capital's sale in 1994, Ms. Malanoski co-founded New Street Advisors. She
is a Trustee  of  Rosemont  College,  from which she  received a B.A.  degree in
Mathematics,  and she also  received an MBA from the  Johnson  School of Cornell
University.

    Marcos  A.  Rodriguez  Director.  Mr.  Rodriguez  founded  Palladium  Equity
Partners in 1997 and serves as Managing Member. Prior to forming Palladium,  Mr.
Rodriguez was a partner of Joseph  Littlejohn & Levy (JLL),  a buyout firm which
he joined in 1989. He was responsible  for  spearheading a number of JLL's major
investments.  Before  launching  his  private  equity  career 14 years ago,  Mr.
Rodriguez worked in operations for General Electric Company in the U.S.,  Mexico
and  France  and  graduated  from GE's  Manufacturing  Management  Program.  Mr.
Rodriguez  serves  on the  Board  of  Directors  of  portfolio  companies  Haden
International,  The Hilsinger Company and Wise Foods. In addition, Mr. Rodriguez
serves as Chairman of the  Development  Committee  and Treasurer of the Board of
Directors of The Robert Toigo  Foundation,  a not-for-profit  organization  that
supports the  advancement of exceptional  minority  business degree students and
alumni within the finance industry through scholarships,  mentoring, internships
and  job  placement.  He is  also a  member  of the New  America  Alliance.  Mr.
Rodriguez earned a B.S. in Mechanical  Engineering from Columbia University,  an
M.B.A from the Wharton  School and an M.A.  in  International  Studies  from the
Lauder Institute of the University of Pennsylvania.

Board Composition

    Our  entire  Board  of  Directors  consists  of 7  members,  all of whom are
currently designated and serving as directors. Our board of directors is elected
annually,  and our  directors  hold  office  until the next  annual  meeting  of
shareholders or until their  successors are elected and qualified.  Each officer
serves at the discretion of the Board of Directors.

Compensation of Directors

    Except for the  payment  of  $50,000  annually  to Mr.  Sam  Gejdenson,  the
director designated by the holders of the Senior Secured Notes, our directors do
not  receive  any cash  compensation  for  service  on our  Board of  Directors.
Directors may be reimbursed for certain  expenses in connection  with attendance
at board  meetings,  however.  We have entered into  certain  transactions  with
certain of the directors. See "Certain Relationships and Related Transactions."


                                       39


Code of Ethics

    Our Board of Directors  has not adopted a code of ethics  applicable  to our
principal executive,  financial or accounting  officers.  The Board of Directors
believes that our current internal control procedures and business practices are
adequate to promote honest and ethical conduct and to deter  wrongdoing by these
executives.

Committees of the Board of Directors

    Audit Committee

    We are not a "listed  issuer" as defined under Section 10A-3 of the Exchange
Act and are  therefore  not  required to have an audit  committee  comprised  of
independent directors. We currently do not have an audit committee and our Board
of Directors has  determined  that we do not have an audit  committee  financial
expert.  The  Board of  Directors  believes  that  each of its  members  has the
requisite financial background,  experience, and knowledge to fulfill the duties
and  obligations  that an audit  committee  would have,  and therefore  does not
believe  that it is  necessary  at this  time to search  for a person  who would
qualify as an audit committee financial expert.

    Our  Board of  Directors  has not  created  any  committees  other  than the
compensation committee.

    The duties of the  Compensation  Committee  are to recommend to the Board of
Directors a compensation program,  including incentives, for the Chief Executive
Officer and other senior officers of the Company, for approval by the full Board
of Directors.

    The current members of the Compensation  Committee are Mr. Jack C. Bendheim,
Mr. Joseph and Mr. Gejdenson.

Item 11. Executive Compensation

    The  following  table  sets forth the cash  compensation  paid by us and our
subsidiaries  for  services  during  fiscal  2004,  2003,  and 2002 to our Chief
Executive  Officer  and to the  next  four  most  highly  compensated  executive
officers:




                                                             Annual Compensation
                                       ---------------------------------------------------------------------
            Name and                                                          Other Annual      All Other
       Principal Position               Year      Salary          Bonus       Compensation   Compensation(1)
-------------------------------        -----      ------          -----       ------------   ---------------
                                                                                
Jack C. Bendheim                        2004   $ 1,650,000     $   --           $     --       $  2,050
  Chairman of the Board; President      2003     1,650,000         --            150,000(2)       6,500
                                        2002     1,500,000       265,000              --          6,000

Gerald K. Carlson(3)                    2004       500,000       575,000          24,000          1,458
  Chief Executive Officer               2003       500,000         --             24,000             --
                                        2002        49,350         --                 --             --

Marvin S. Sussman(4)                    2004     1,000,000       101,372              --         24,581(6)
  Vice Chairman of the Board;           2003     1,000,000         --                 --         24,500(6)
  President of Prince Agri              2002     1,000,000         --                 --          6,000

James O. Herlands                       2004       400,000        95,519              --          6,581
  Executive Vice President              2003       400,000       150,000              --          6,500
                                        2002       400,000       150,000              --          6,000

Richard G. Johnson(5)                   2004       268,750       200,000          13,500          6,703
  Chief Financial Officer               2003       192,308         --             39,000             --


----------

(1) Represents contributions by us under our 401(k) Retirement and Savings Plan.
    See "Compensation Pursuant to Plans."

(2) In fiscal 2003,  Mr.  Bendheim was paid $150,000 for  temporary  deferral of
    fiscal 2002 compensation.

(3) 2002 salary is for a partial year  commencing  May 2002.  In fiscal 2004 and
    2003, Mr. Carlson received $24,000 for relocation and housing assistance.

(4) Pursuant to a  Stockholders  Agreement  between us and Mr.  Sussman,  we are
    required to purchase,  at book value, all shares of our Class B Common Stock
    owned by Mr. Sussman in the event of his  retirement,  death,  disability or
    the  termination  of his  employment by us. Should Mr. Sussman elect to sell
    his shares,  we have a right of first  offer and an option to  purchase  the
    shares.


                                       40


    See "Certain  Relationships  and Related  Transactions."  As a result,  each
    year,  we are  required to record as  compensation  expense  (income) in our
    results  of  operations  the change in our book  value  attributable  to Mr.
    Sussman's shares. For 2004, 2003 and 2002, the expense (income) attributable
    to Mr.  Sussman's  shares  was  $0,  $0  and  ($378,000),  respectively.  No
    distributions have been made to Mr. Sussman under this agreement.

(5) Salary is since date of employment  for 2003.  In fiscal 2004 and 2003,  Mr.
    Johnson  received  $13,500 and $39,000,  respectively,  for  relocation  and
    housing assistance.

(6) Of such amount,  $18,000  represents  the cost of the term portion of a life
    insurance  policy purchased by the Company in the face amount of $10 million
    on the life of Mr.  Sussman,  with a required  premium of $252,000 per year.
    The policy commenced in April 2002.

    In fiscal 2004, no options were granted to the named executive  officers and
no options were held or exercised by any of the named executive officers.

Employment and Severance Agreements

    We entered into an employment  agreement with Gerald K. Carlson in May 2002,
whereby Mr.  Carlson will serve as our Chief  Executive  Officer.  The agreement
provides  for a base salary of $500,000  during the first year of its term.  Mr.
Carlson is eligible to receive an annual  bonus of up to 150% of his base salary
based on our  achievement of certain  specified  EBITDA growth  targets.  If Mr.
Carlson is terminated  without Cause (as defined) or he  voluntarily  terminates
the  agreement  with Good  Reason (as  defined),  he is  entitled to receive the
accrued  portion of the target annual bonus,  as well as an amount  ranging from
two to eight months of base salary  depending on when such  termination  occurs.
If,  within six months after a Change of Control (as  defined),  Mr.  Carlson is
terminated  without cause or he  voluntarily  terminates the agreement with Good
Reason, he will be entitled to receive a lump sum payment equal to the amount of
annual target bonus accrued to the date of termination, plus 100% of base salary
and 50% of annual target bonus.  We are obligated under the agreement to provide
separate  indemnification  insurance to Mr. Carlson in the amount of the current
coverage provided to our current board of directors.

    We entered into an employment  agreement  with Marvin S. Sussman in December
1987. The term of employment is from  year-to-year,  unless  terminated by us at
any time or by his death or permanent disability.

    Our UK subsidiary,  PAH Management  Company Ltd., entered into an employment
agreement with David McBeath in May 2003, commencing August 1, 2003, whereby Mr.
McBeath  will serve as  President  of our Animal  Health  Group.  The  agreement
provides  for a base  salary  of  $250,000.  The  agreement  also  provides  for
additional  payments  to  Mr.  McBeath  of  $100,000  upon  commencement  of his
employment  and  $130,000  upon  completion  of  his  term  of  employment  (the
"Completion  Fee").  If Mr. McBeath dies during the term of the agreement or the
agreement is terminated  because of his  disability or Mr. McBeath is terminated
other than for cause,  he, or his estate,  as the case may be, would be entitled
to receive, in lieu of severance, a prorated portion of the Completion Fee.

    In 1995,  James O. Herlands  purchased stock in  Phibro-Tech.  In connection
therewith,  we  entered  into a  severance  agreement  with him.  The  agreement
provides  that,  upon his  Actual  or  Constructive  Termination  or a Change in
Control  Event (as such terms are  defined),  he is  entitled  to receive a cash
Severance  Amount (as defined  therein),  based upon a multiple of Phibro-Tech's
pre-tax earnings (as defined therein).  In addition,  if an Extraordinary  Event
(as  defined)  occurs  within 12 months  after  the  occurrence  of an Actual or
Constructive  Termination,  the  executive is entitled to receive an  additional
Catch-up  Payment (as defined).  At June 30, 2004, no severance  payments  would
have been due to Mr. Herlands if he were terminated.  See "Certain Relationships
and Related Transactions."

Compensation Pursuant to Plans

    401(k)  Plan.  We  maintain  for  the  benefit  of our  employees  a  401(k)
Retirement  and  Savings  Plan (the  "Plan"),  which is a defined  contribution,
profit sharing plan qualified under Section 401(k) of the Internal  Revenue Code
of 1986, as amended (the "Code").  Our employees are eligible for  participation
in the Plan once they have  attained age 21 and  completed a year of service (in
which the employee  completed 1,000 hours of service).  Up to $200,000  (indexed
for  inflation) of an employee's  base salary may be taken into account for Plan
purposes.  Under the Plan,  employees  may make pre-tax  contributions  of up to
60.0%  of  such   employee's  base  salary,   and  we  will  make   non-matching
contributions equal to 1% of an employee's base salary and matching contribution
equal  to  50.0%  of an  employee's  pre-tax  contribution  up to  3.0%  of such
employee's base salary and 25.0% of such employee's  pre-tax  contribution  from
3.0% to 6.0% of base salary.  Participants are vested in employer  contributions
in 20% increments  beginning after  completion of the second year of service and
become  fully vested after five years of service.  Distributions  are  generally
payable  in a lump sum  after  termination  of  employment,  retirement,  death,
disability,  plan  termination,   attainment  of  age  59  1/2,  disposition  of
substantially  all of our  assets  or upon  financial  hardship.  The Plan  also
provides for Plan loans to participants.


                                       41


    The accounts of Messrs. Bendheim,  Carlson,  Sussman,  Herlands, and Johnson
were credited with employer contributions of $2,050, $1,458, $6,581, $6,581, and
$6,703, respectively, for fiscal 2004.

    Retirement Plan. We have adopted The Retirement Plan of Phibro Animal Health
Corporation and Subsidiaries and Affiliates,  which is a defined benefit pension
plan (the "Retirement  Plan").  Our employees are eligible for  participation in
the  Retirement  Plan once they have  attained  age 21 and  completed  a year of
service  (which is a Plan Year in which the  employee  completes  1,000 hours of
service).  The Retirement Plan provides benefits equal to the sum of (a) 1.0% of
an employee's  "average salary" plus 0.5% of the employee's  "average salary" in
excess of the average of the employee's social security taxable wage base, times
years of service  after July 1, 1989,  plus (b) the  employee's  frozen  accrued
benefit,  if any,  as of June 30,  1989  calculated  under the  Retirement  Plan
formula in effect at that time. For purposes of  calculating  the portion of the
benefit based on "average  salary" in excess of the average wage base,  years of
service  shall not exceed 35.  "Average  salary"  for these  purposes  means the
employee's  salary over the  consecutive  five year period in the last ten years
preceding  retirement  or other  termination  of employment  which  produces the
highest  average;  or, if an employee has fewer than five years of service,  all
such years of service.  An employee  becomes  vested in his plan benefit once he
completes five years of service with us. In general,  benefits are payable after
retirement  or  disability  in the form of a 50%,  75% or 100% joint or survivor
annuity,  life  annuity or life  annuity  with a five or ten year term.  In some
cases benefits may also be payable under the Retirement  Plan in the event of an
employee's death.

    The following table shows estimated  annual benefits payable upon retirement
in specified compensation and years of service classifications,  assuming a life
annuity with a ten year term.


                                        Years of Service
Average          ------------------------------------------------------------
Compensation        15           20            25           30            35
------------     --------     --------     --------     --------     --------
$  25,000 .....  $  3,750     $  5,000     $  6,250     $  7,500     $  8,750
$  50,000 .....  $  7,500     $ 10,000     $ 12,500     $ 15,000     $ 17,500
$  75,000 .....  $ 11,420     $ 15,000     $ 18,750     $ 22,500     $ 26,250
$ 100,000 .....  $ 17,040     $ 22,000     $ 26,980     $ 31,990     $ 37,280
$ 150,000 .....  $ 28,290     $ 37,000     $ 45,730     $ 54,490     $ 63,530
$ 200,000 .....  $ 39,540     $ 52,000     $ 64,480     $ 76,990     $ 89,780

    As of June 30, 2004,  Messrs.  Bendheim,  Carlson,  Sussman,  Herlands,  and
Johnson  had  35,  2,  33,  40  and  2  estimated  credited  years  of  service,
respectively,  under  the  Retirement  Plan.  The  compensation  covered  by the
Retirement Plan for each of these officers as of June 30, 2004 is $205,000. Such
individuals,  at  normal  retirement  age 65,  will  have 43,  6, 41,  43 and 12
credited  years of service,  respectively.  The annual  expected  benefit  after
normal  retirement  at  age 65 for  each  of  these  individuals,  based  on the
compensation  taken into  account as of June 30,  2004,  is  $118,200,  $16,580,
$134,110, $129,240, and $32,000, respectively.

    Most  of  our  foreign   subsidiaries   have   retirement   plans   covering
substantially  all  employees.   Contributions  to  these  plans  are  generally
deposited  under  fiduciary-type  arrangements.  Benefits  under these plans are
primarily  based on  levels  of  compensation.  Funding  policies  are  based on
applicable legal requirements and local practices.

    Deferred  Compensation  Plan. In 1994, we adopted a  non-qualified  Deferred
Compensation  Plan and Trust, as an incentive for certain  executives.  The plan
provides for (i) a Retirement  Income  Benefit (as  defined),  (ii) a Survivor's
Income  Benefit  (as  defined),  and (iii)  Deferred  Compensation  Benefit  (as
defined).  Three employees currently  participate in this plan. A trust has been
established to provide the benefits described above.

    The following  table shows the estimated  benefits from this plan as of June
30, 2004.

                                       Annual        Survivor's      Deferred
                                     Retirement        Income       Compensation
                                   Income Benefit     Benefit         Benefit
                                   --------------     -------         -------
Jack C. Bendheim..................    $35,309       $1,500,000       $386,368
Marvin S. Sussman.................    $35,309       $1,000,000       $128,451
James O. Herlands.................    $35,085       $  400,000       $347,104

    We determine the Retirement Income Benefit based upon the employee's salary,
years of service and age at retirement.  At present,  it is contemplated  that a
benefit of 1% of each participant's  eligible  compensation will be accrued each
year.  The  benefit is payable  upon  retirement  (after age 65 with at least 10
years  of  service)  in  monthly  installments  over  a 15  year  period  to the
participant  or his named  beneficiary.  The  Survivor's  Income Benefit for the
current participants is one times annualized  compensation at the time of death,
capped at  $1,500,000,  payable in 24 equal monthly  installments.  The Deferred
Compensation  Benefit is  substantially  funded by compensation  deferred by the
participants.  Such  benefit is based upon a  participant  making an election to
defer no less than $3,000 and no more than $20,000 of his compensation in excess
of  $150,000,  payable  in a lump sum or in  monthly  installments  for up to 15
years.  We make a matching  contribution of $3,000.  Participants  have no claim
against us other than as  unsecured  creditors.  We intend to fund the  payments
using  the cash  value or the death  benefit  from the life  insurance  policies
insuring each Executive's life.


                                       42


    Executive  Income  Program.  On March 1, 1990,  we entered into an Executive
Income  Program to  provide a  pre-retirement  death  benefit  and a  retirement
benefit to certain of our  executives.  The Program  consists of a  Split-Dollar
Agreement and a Deferred  Compensation  Agreement with Jack Bendheim,  Marvin S.
Sussman and James O. Herlands  (the  "Executives").  The Split Dollar  Agreement
provides for us to own a whole life insurance policy in the amount of $1,000,000
(plus additions) on the life of each Executive.

    Each policy also  contains  additional  paid-up  insurance and extended term
insurance.  On the  death of the  Executive  prior to his 60th  birthday  or his
actual  retirement  date,  whichever is later:  (i) the first  $1,000,000 of the
death benefit is payable to the Executive's spouse, or issue; (ii) the excess is
payable to us up to the  aggregate  amount of premiums paid by us; and (iii) any
balance  is  payable  to the  Executive's  spouse  or  issue.  The  Split-Dollar
Agreement  terminates  and no benefit is payable if the Executive dies after his
retirement.   The  Deferred  Compensation   Agreement  provides  that  upon  the
Executive's  retirement,  at or after  attaining age 65, we will make retirement
payments  to the  Executive  during  his  life  for 10  years or until he or his
beneficiaries  have received a total of 120 monthly payments.  Participants have
no claim  against us other than as  unsecured  creditors.  We intend to fund the
payments  using the cash  value or the  death  benefit  from the life  insurance
policies insuring each Executive's life. The retirement benefits are as follows:
Jack Bendheim $30,000; Marvin S. Sussman $30,000; and James O. Herlands $20,000.

    1993 Split Dollar  Agreement.  On August 12,  1993,  we entered into a Split
Dollar  Agreement  with David  Butler and Gail  Bendheim,  as trustees  under an
Indenture of Trust dated August 12, 1993 (the "Trust").  This Agreement provides
for the Trust to purchase and own life insurance policies on the life of Jack C.
Bendheim  in the  aggregate  face amount of  $5,000,000  (plus  additions).  The
premiums for such  insurance are paid in part by the Trust (to the extent of the
lesser of the P.S. 58 rates, or the insurers' current published premium rate for
annually  renewable term insurance for standard risks) and in part by us (we pay
the balance of the  premiums  not paid by the Trust).  Upon the death of Jack C.
Bendheim or upon the  cancellation  of the  policies or the  termination  of the
Agreement,  we have the right to be repaid the total  amount we advanced  toward
payment of  premiums.  To secure our right to be repaid,  the Trust has assigned
each policy to us as  collateral.  After  repayment of the amount due to us, the
remaining cash surrender  value or the remaining death benefit is payable to the
Trust, the beneficiaries of which are the wife and issue of Jack C. Bendheim.

Meetings of Directors

    During  fiscal  2004,  the Board of Directors  took certain  actions by both
written  consent and at regular  meetings.  Directors  are elected  annually and
serve until the next annual meeting of  Shareholders  or until their  successors
are elected and qualified.

Report of the Compensation Committee

    The  compensation   committee  was  established   during  fiscal  2004.  The
responsibility  of the  compensation  committee  is to recommend to the Board of
Directors a compensation program,  including incentives, for the Chief Executive
Officer and other senior officers,  for approval by the full Board of Directors.
The  compensation  committee  will  prepare  recommendations  to  the  Board  of
Directors for the 2005 fiscal year.  Executive  compensation for the 2004 fiscal
year was  determined  by the Board as a whole.  During fiscal 2004 the directors
participated in deliberations regarding compensation of our officers.

Compensation Committee Interlocks and Insider Participation

    Jack  Bendheim,  Marvin S. Sussman and James O.  Herlands are members of our
Board of Directors and are executive officers.  Jack Bendheim,  Peter Joseph and
Sam Gejdenson are members of the compensation  committee.  None of our executive
officers  serve as a member of the Board of Directors  of any other  non-Company
entity  which  has one or more  members  serving  as a  member  of our  Board of
Directors,  except that Jack  Bendheim  and Peter  Joseph  serve as directors of
Penick  Holding  Company.  Messrs.  Bendheim,   Sussman,  Herlands,  Joseph  and
Rodriguez have participated in certain transactions with us and our subsidiaries
and affiliates. See Item 13, Certain Relationships and Related Transactions.

Item 12. Security Ownership of Certain Beneficial Owners and Management

    The table sets  forth  certain  information  as of June 30,  2004  regarding
beneficial  ownership of our capital  stock by each of our  directors  and named
executive  officers,  each  beneficial  owner  of 5% or more of the  outstanding
shares of capital stock and all directors and officers as a group.


                                       43


                                                  Number of Common Shares
                                                   (Percentage of Class)
                                         ---------------------------------------
                  Name                   Class A Voting(1)     Class B Voting(2)
---------------------------------------  ------------------    -----------------
Jack Bendheim(3).......................     12,600 (100)%      10,699.65(90%)(4)
Marvin S. Sussman......................         --              1,188.85(10%)
All other officers and directors(5)....         --                     --
All officers and directors as a group..     12,600 (100)%      11,888.50(100%)
----------
(1) The entire voting power is exercised by the holders of Class A Common Stock,
    except that the holders of Class A Common  Stock  currently  are entitled to
    elect all but three of the  directors.  The holders of Class B Common  Stock
    are  entitled to elect one and the  holders of Series C Preferred  Stock are
    entitled to elect two  directors  but do not vote on any other  matters.  In
    addition, the holders of the units of senior secured notes have the right to
    designate one member of the Board of Directors.

(2) Class B  Common  shareholders  will  receive  the  entire  equity  upon  our
    liquidation,  after  payment of  preferences  to  holders of all  classes of
    preferred stock and Class A Common Stock.

(3) Jack Bendheim also owns 5,207 (100%) shares of Series A Preferred Stock.

(4) Includes  6,308.527 shares owned by trusts for the benefit of Jack Bendheim,
    his spouse, his children and their spouses and his grandchildren.

(5) Peter A. Joseph and Marcos  Rodriguez  have been  designated as directors of
    the  Company  by  Palladium  Equity  Partners  II,  LP  ("Palladium")  which
    beneficially  owns 10,591 shares of our Series C Preferred Stock.  Palladium
    has the right to  designate  two  directors to the Board of  Directors.  See
    "Certain Relationships and Related Transactions."

Item 13. Certain Relationships and Related Transactions

     Our  Phibro-Tech  subsidiary  leases the property  underlying  its Santa Fe
Springs,  California facility from First Dice Road Company, a California limited
partnership ("First Dice"), in which Jack Bendheim,  our President and principal
stockholder,  Marvin S.  Sussman and James O.  Herlands,  directors,  own 39.0%,
40.0%  and  20.0%  limited  partnership  interests,  respectively.  The  general
partner, having a 1% interest in the partnership,  is Western Magnesium Corp., a
wholly-owned  subsidiary of ours, of which Jack Bendheim is the  president.  The
lease expires on June 30, 2008. The annual rent is $250,000. Phibro-Tech is also
required to pay all real property taxes,  personal  property taxes and liability
and property  insurance  premiums.  In June 2001,  Jack Bendheim  entered into a
secured $1.4 million  revolving  credit  arrangement  with First Union  National
Bank,  which  replaced  a prior  loan from  Fleet  Bank.  Mr.  Bendheim  reloans
borrowings  under the First Union credit line to First Dice on the same terms as
his borrowing from First Union. We believe that the terms of such lease and loan
are on terms no less favorable to Phibro-Tech  than those that reasonably  could
be  obtained  at such  time in a  comparable  arm's-length  transaction  from an
unrelated third-party.

    Pursuant to a Shareholders  Agreement dated December 29, 1987 between Marvin
S. Sussman and us, we are required to purchase, at book value, all shares of our
Class B Common  Stock  owned by Mr.  Sussman,  in the  event of his  retirement,
death,  permanent  disability or the termination of his employment by us. Should
Mr.  Sussman  elect to sell his  shares,  we have a right of first  offer and an
option to purchase the shares.

    A Shareholders  Agreement  initially  entered into by Phibro-Tech  and three
executives  of  Phibro-Tech,  including  James O.  Herlands  (the  "Executives")
provides,  among other things,  for  restrictions  on their shares as to voting,
dividends,  liquidation and transfer  rights.  The  Shareholders  Agreement also
provides that upon the death of an Executive or  termination  of an  Executive's
employment,  Phibro-Tech  must  purchase  the  Executive's  shares at their fair
market value, as determined by a qualified  appraiser.  In the event of a Change
of Control  (as  defined),  the  Executive  has the option to sell his shares to
Phibro-Tech at such value. The Shareholders  Agreement provides,  that, upon the
consent  of  Phibro-Tech,  the  Executives  and us,  the  Executives'  shares of
Phibro-Tech  Common Stock may be exchanged  for a number of shares of our Common
Stock,  which may be non-voting  Common Stock,  having an equivalent  value, and
upon any such  exchange  such shares of our Common Stock will become  subject to
the  Shareholders  Agreement.  We and  Phibro-Tech  also entered into  Severance
Agreements with the Executives  which provide,  among other things,  for certain
severance  payments.  See Item 11,  Executive  Compensation  --  Employment  and
Severance Agreements.


    We advanced  $200,000 to Marvin Sussman and his wife in 1987,  pursuant to a
secured  promissory  note that is payable on demand  and bears  interest  at the
annual rate of 9%.

    Certain relatives of Jack Bendheim,  other than Mr. Sussman and Mr. Herlands
named  above,  provide  services to us, in one case  through a  consulting  firm
controlled by a relative, and in other cases as employees, and received directly
or through  such  consulting  firm annual  aggregate  payments of  approximately
$650,000 for the fiscal year ended June 30, 2004.


                                       44


    On January  5, 2000,  the United  States  Bankruptcy  Court for the  Eastern
District of New York confirmed a Plan of Reorganization  for Penick  Corporation
and Penick  Pharmaceutical,  Inc.  (collectively,  "Penick") which prior to such
confirmation were debtors in proceedings in such Court for reorganization  under
Chapter 11 of the Bankruptcy  Code, and awarded Penick to Penick Holding Company
("PHC").  PHC is a corporation formed to effect such acquisition by the Company,
PBCI LLC, a limited  liability company  controlled by Mr. Bendheim,  and several
other investors,  including Peter A. Joseph, a director of the Company. Pursuant
to a Shareholders' Agreement among the shareholders of PHC, Messrs. Bendheim and
Joseph  have  been  designated  as  two of  three  directors  of  PHC,  and  Mr.
Katzenstein,  our Secretary,  has been  designated as Secretary and Treasurer of
PHC. The Company has invested  approximately  $2,300,000  for shares of Series A
Preferred Stock of PHC bearing an 8.5 percent annual  cumulative  dividend,  and
PBCI LLC invested  approximately  $500,000 for  approximately  15 percent of the
Common Stock of PHC. Mr. Joseph owns or controls approximately 12 percent of the
Common Stock of PHC.

    In connection  with the sale of our Series B and Series C Preferred Stock to
the  Palladium  Investors,  we and Jack  Bendheim  entered  into a  Stockholders
Agreement (the "Palladium Stockholders  Agreement") dated November 30, 2000 with
the Palladium Investors.  The Palladium  Stockholders Agreement provides for our
Board to include two  directors to be  designated  by the  Palladium  Investors.
Peter A. Joseph and Marcos  Rodriguez  are  currently  the two  designees of the
Palladium  Investors  serving  as  directors.  If and  for so long as we fail to
redeem  any  share  of  Series B or  Series  C  Preferred  Stock  requested  for
redemption by a Palladium  Investor  after the earliest to occur of June 1, 2008
(the  maturity  date of our 9 7/8%  Senior  Subordinated  Notes due  2008),  the
redemption  of such  Notes in full  prior  thereto or a change in control of us,
then (x) the Palladium Investors may take control of our Board of Directors, and
(y) Jack C. Bendheim has agreed to cause all equity  securities  owned by him to
be voted in the manner directed by the Palladium Investors;  provided,  that, we
must pay Jack  Bendheim  and Marvin  Sussman,  whether or not employed by us, an
amount not less than their respective annual base salaries in effect immediately
prior  to such  assumption  of  control,  until  the  earlier  to  occur  of the
expiration of control by the Palladium  Investors and the fifth  anniversary  of
their assumption of control.

    The Palladium  Stockholders  Agreement  contains  covenants  which restrict,
without  the  consent  of at least  one  director  designated  by the  Palladium
Investors  (or, if no such  director is then serving on the Board,  at least one
Palladium  Investor),  among other  things,  certain (a) issuances of any equity
securities,   unless  the  purchaser   agrees  to  be  bound  by  the  Palladium
Stockholders  Agreement,  (b) sales of assets  in  excess  of $10  million,  (c)
purchases of businesses and other investments in excess of $10 million,  (d) the
incurrence of indebtedness for borrowed money,  including guarantees,  in excess
of $12.5 million,  (e)  redemptions,  acquisitions  or other purchases of equity
securities, (f) transactions with officers, directors, stockholders or employees
or  any  family  member  or  affiliate  thereof  in  excess  of  $500,000,   (g)
compensation and benefits of certain officers,  and (h) transactions involving a
change of control.  The Palladium  Stockholders  Agreement also provides that we
shall  furnish  the  Palladium   Investors  certain   financial   reporting  and
environmental  information  each  year  and  grant  to the  Palladium  Investors
registration  rights  comparable to any such rights  granted to any third party,
and requires us to maintain  certain key man life  insurance on Jack C. Bendheim
for the benefit of the Palladium Investors. The Palladium Stockholders Agreement
provides  certain  limitations  on the  ability of Jack C.  Bendheim to transfer
voting shares, and certain limitations on the ability of the Palladium Investors
to transfer their shares,  including a right of first refusal in favor of us and
Mr. Bendheim.

    Pursuant to the Management and Advisory  Services  Agreement  dated November
30,  2000  between  us and the  Palladium  Investors,  we  agreed  to pay,  on a
quarterly basis, the Palladium  Investors an annual  management  advisory fee of
$2.25  million  until such time as all shares of Series B and Series C Preferred
Stock are redeemed. Pursuant to the sale of PMC described below, our obligations
for this fee have been terminated.

     Our  policy  with  respect  to the  sale,  lease or  purchase  of assets or
property of any related party is that such  transaction  should be on terms that
are no less  favorable to us or our  subsidiary,  as the case may be, than those
that could  reasonably be  obtainable at such time in a comparable  arm's length
transaction  from an unrelated  third party.  The indenture and the new domestic
senior credit facility both include a similar restriction on us and our domestic
subsidiaries  with respect to the sale,  purchase,  exchange or lease of assets,
property or services,  subject to certain  limitations  as to the  applicability
thereof.

    Effective  December 26, 2003 (the "Closing Date"), the Company completed the
divestiture  of  substantially  all of the  business  and  assets of The  Prince
Manufacturing  Company ("PMC") to a company ("Buyer") formed by Palladium Equity
Partners II, LP and certain of its affiliates (the "Palladium  Investors"),  and
the related  reduction of the  Company's  preferred  stock held by the Palladium
Investors (collectively the "Prince Transactions").

    Pursuant  to  definitive  purchase  and  other  agreements  executed  on and
effective as of the Closing Date, the Prince Transactions included the following
elements:  (i) the transfer of  substantially  all of the business and assets of
PMC to Buyer;  (ii) the reduction of the value of the Company's  Preferred Stock
owned by the Palladium  Investors from $72.2 million to $16.5 million  (accreted
through the  Closing  Date) by means of the  redemption  of all of its shares of
Series B Preferred  Stock and a portion of its Series C Preferred  Stock;  (iii)
the  termination of $2.2 million in annual  management  advisory fees payable by
the Company to Palladium;  (iv) a cash payment of $10.0 million to the Palladium
Investors  in  respect  of the  portion  of the  Company's  Preferred  Stock not
exchanged in  consideration of the business and assets of PMC; (v) the agreement
of the Buyer to pay the  Company for  advisory  fees for the next


                                       45


three years of $1.0 million, $0.5 million, and $0.2 million, respectively (which
were pre-paid at closing by the Buyer and  satisfied  for $1.3 million,  the net
present value of such payments);  and (vi) the Buyer agreed to supply  manganous
oxide and red iron  oxide  products  and to  provide  certain  mineral  blending
services to the Company's Prince Agriproducts subsidiary ("Prince Agri"). Prince
Agri agreed to continue to provide the Buyer with  certain  laboratory,  MIS and
telephone  services,  all on terms  substantially  consistent  with the historic
relationship  between  Prince Agri and PMC,  and to lease to Buyer  office space
used by PMC in Quincy, Illinois. The Company has an agreement to receive certain
treasury  services  from  Palladium  for $0.1  million  per  year.  Pursuant  to
definitive agreements,  the Company made customary  representations,  warranties
and  environmental  and  other  indemnities,  agreed to a  post-closing  working
capital  adjustment,  paid $4.0 million in full satisfaction of all intercompany
debt owed to PMC, paid a closing fee to Palladium of $0.5 million,  made certain
capital expenditure  adjustments included as part of the intercompany settlement
amount, and agreed to pay for certain out-of-pocket  transaction  expenses.  PMC
retained $0.4 million of its accounts receivable. The Company established a $1.0
million  letter of credit  escrow  for two years to secure its  working  capital
adjustment  and  certain  indemnification  obligations.  The  Company  agreed to
indemnify the Palladium  Investors for a portion, at the rate of $0.65 for every
dollar,  of the amount they receive in respect of the  disposition  of Buyer for
less than $21.0  million up to a maximum  payment by the Company of $4.0 million
(the "Backstop  Indemnification  Amount").  The Backstop  Indemnification Amount
would be payable on the earlier to occur of July 1, 2008 or six months after the
redemption date of all of the Company's  Senior Secured Notes due 2007 if such a
disposition  closes prior to such redemption and six months after the closing of
any such disposition if the disposition  closes after any such  redemption.  The
Company's obligations with respect to the Backstop  Indemnification  Amount will
cease if the  Palladium  Investors  do not  close  the  disposition  of Buyer by
January 1, 2009. The  definition of "Equity Value" in the Company's  Certificate
of  Incorporation  was amended to reduce the multiple of trailing EBITDA payable
in connection with any future  redemption of Series C Preferred to 6.0 from 7.5.
The  amount of  consideration  paid and  payable in  connection  with the Prince
Transactions and all matters in connection therewith were determined pursuant to
arm's length negotiations.


                                       46


Item 14. Principal Accountant Fees and Services

     Aggregate   fees   for   professional   services   rendered   for   us   by
PricewaterhouseCoopers LLP ("PwC"), our independent registered public accounting
firm, for the fiscal years ended June 30, 2004 and 2003 were:



                                               2004                2003
                                               ----                ----
Audit                                       $1,629,000         $  795,000

Audit Related                                1,328,000                 --

Tax
        Tax Planning
                                               180,000            123,000
        Tax Compliance and Other
                                                                   29,000
                                            ----------         ----------
            Total Tax                          180,000            152,000

All Other                                           --                 --
                                            ----------         ----------
Total                                       $3,137,000         $  947,000
                                            ==========         ==========

     Our Board of Directors  pre-approves audit and non-audit services performed
for us by PwC.

     Our Board of Directors  has  considered  whether the provision of non-audit
services by PwC to us is compatible with  maintaining  PwC's  independence.  PwC
advised our Board of Directors that PwC was and continues to be independent with
respect to us.


                                       47


PART IV

Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K

     (a) Exhibits

Exhibit No.   Description of Exhibit

3.1     Composite Certificate of Incorporation of Registrant (15)

3.2     By-laws of Registrant (1)

4.1     Indenture,  dated as of June 11, 1998, among Registrant,  the Guarantors
        named therein and The Chase Manhattan Bank, as trustee,  relating to the
        9 7/8% Senior  Subordinated  Notes due 2008 of Registrant,  and exhibits
        thereto,  including Form of 9 7/8% Senior  Subordinated Note due 2008 of
        Company (1)

4.1.1   First  Supplemental  Indenture,  dated as of  January  15,  1999,  among
        Registrant,  the Guarantors  named therein and The Chase Manhattan Bank,
        as trustee, relating to the 9 7/8% Senior Subordinated Notes due 2008 of
        Registrant (10)

4.1.2   Second  Supplemental  Indenture,  dated  as of  March  19,  2003,  among
        Registrant,  the  Guarantors  named therein and JPMorgan  Chase Bank, as
        trustee,  relating to the 9 7/8% Senior  Subordinated  Notes due 2008 of
        Registrant (10)

4.1.3   Third  Supplemental  Indenture,   dated  as  of  June  10,  2003,  among
        Registrant,  the  Guarantors  named therein and JPMorgan  Chase Bank, as
        trustee,  relating to the 9 7/8% Senior  Subordinated  Notes due 2008 of
        Registrant (10)

4.1.4   Fourth Supplemental Indenture, dated as of October 1, 2003, among Phibro
        Animal Health  Corporation,  the  Guarantors  named therein and JPMorgan
        Chase Bank, as trustee, relating to the 9 7/8% Senior Subordinated Notes
        due 2008 of Registrant. (11)

4.1.5   Fifth Supplemental Indenture, dated as of October 21, 2003, among Phibro
        Animal Health  Corporation,  the  Guarantors  named therein and JPMorgan
        Chase Bank, as trustee, relating to the 9 7/8% Senior Subordinated Notes
        due 2008 of Registrant. (12)

4.1.6   Sixth  Supplemental  Indenture,  dated as of June 25, 2004, among Phibro
        Animal Health  Corporation,  the  Guarantors  named therein and JPMorgan
        Chase Bank, as trustee, relating to the 9 7/8% Senior Subordinated Notes
        due 2008 of Registrant. (16)

4.2     Indenture,  dated as of October 21,  2003,  by and among  Phibro  Animal
        Health  Corporation  and  Philipp  Brothers  Netherlands  III  B.V.,  as
        Issuers, the Guarantors named therein, and HSBC Bank USA, as Trustee and
        Collateral Agent. (13)

4.2.1   First  Supplemental  Indenture,  dated as of June 25, 2004, by and among
        Phibro Animal Health  Corporation and Philipp  Brothers  Netherlands III
        B.V., as Issuers,  the Guarantors  named therein,  and HSBC Bank USA, as
        Trustee and Collateral Agent. (16)

        Certain instruments which define the rights of holders of long-term debt
        of Registrant and its consolidated  subsidiaries  have not been filed as
        Exhibits to this Report since the total amount of securities  authorized
        under any such  instrument  does not exceed  10% of the total  assets of
        Registrant and its subsidiaries on a consolidated  basis, as of June 30,
        2004.  For a description  of such  indebtedness,  see Note 9 of Notes to
        Consolidated  Financial Statements.  Registrant hereby agrees to furnish
        copies of such  instruments to the  Securities  and Exchange  Commission
        upon its request.

10.1    [Reserved]

10.2    Manufacturing Agreement, dated May 15, 1994, by and between Merck & Co.,
        Inc., Koffolk, Ltd., and Registrant (1)+

10.3    Lease, dated July 25, 1986, between Registrant and 400 Kelby Associates,
        as amended December 1, 1986 and December 30, 1994 (1)

10.4    Lease, dated June 30, 1995, between First Dice Road Co. and Phibro-Tech,
        Inc., as amended May 1998 (1)

10.5    Lease,  dated December 24, 1981,  between Koffolk (1949) Ltd. and Israel
        Land Administration (1)


                                       48


10.6    Master  Lease  Agreement,  dated  February  27,  1998,  between  General
        Electric Capital Corp., Registrant and Phibro-Tech, Inc. (1)

10.7    Stockholders  Agreement,   dated  December  29,  1987,  by  and  between
        Registrant,  Charles H. Bendheim, Jack C. Bendheim and Marvin S. Sussman
        (1)

10.8    Employment Agreement, dated December 29, 1987, by and between Registrant
        and Marvin S. Sussman (1)++

10.9    Stockholders  Agreement,  dated  February  21,  1995,  between  James O.
        Herlands and Phibro-Tech, Inc., as amended as of June 11, 1998(1)

10.10   Form of Severance  Agreement,  dated as of February  21,  1995,  between
        Registrant and James O. Herlands (1)++

10.11   Agreement of Limited Partnership of First Dice Road Company,  dated June
        1, 1985, by and among Western Magnesium Corp., Jack Bendheim,  Marvin S.
        Sussman and James O. Herlands, as amended November 1985 (1)

10.12   Philipp  Brothers   Chemicals,   Inc.  Retirement  Income  and  Deferred
        Compensation  Plan  Trust,  dated as of January 1, 1994,  by and between
        Registrant  on its own  behalf  and on behalf of C.P.  Chemicals,  Inc.,
        Phibro-Tech,   Inc.  and  the  Trustee   thereunder;   Philipp  Brothers
        Chemicals,  Inc. Retirement Income and Deferred Compensation Plan, dated
        March 18, 1994  ("Retirement  Income and  Deferred  Compensation  Plan")
        (1)++

10.12.1 First,  Second and Third  Amendments to  Retirement  Income and Deferred
        Compensation Plan. (2)++

10.13   Form of Executive  Income Deferred  Compensation  Agreement,  each dated
        March 11, 1990,  by and between  Registrant  and each of Jack  Bendheim,
        James Herlands and Marvin Sussman (1)++

10.14   Form of Executive  Income Split  Dollar  Agreement,  each dated March 1,
        1990,  by and  between  Registrant  and  each  of Jack  Bendheim,  James
        Herlands and Marvin Sussman (1)++

10.15   [Reserved]

10.16   Administrative  Consent Order, dated March 11, 1991, issued by the State
        of New  Jersey  Department  of  Environmental  Protection,  Division  of
        Hazardous Waste Management, to C.P. Chemicals, Inc. (1)

10.17   Agreement for Transfer of Ownership,  dated as of June 8, 2000,  between
        C.  P.   Chemicals,   Inc.   ("CP")  and  the  Township  of   Woodbridge
        ("Township"),   and  related  Environmental  Indemnification  Agreement,
        between CP and Township, and Lease, between Township and CP (2)

10.18   Stockholders' Agreement, dated as of January 5, 2000, among shareholders
        of Penick Holding Company  ("PHC"),  and Certificate of Incorporation of
        PHC and Certificate of  Designation,  Preferences and Rights of Series A
        Redeemable Cumulative Preferred Stock of PHC (2)

10.19   [Reserved]

10.20   [Reserved]

10.21   Asset Purchase Agreement,  dated as of September 28, 2000, among Pfizer,
        Inc., the Asset Selling Corporations (named therein) and Registrant, and
        various exhibits and certain Schedules thereto (3)+

10.21.1 Amendment,  dated August 11, 2003 to Asset Purchase Agreement,  dated as
        of  September  28,  2000,   among  Pfizer,   Inc.,   the  Asset  Selling
        Corporations (named therein) and Registrant (10)

10.22   Stock  Purchase  Agreement,  dated  as of  November  30,  2000,  between
        Registrant and the Purchasers (as defined therein) (4)

10.23   Stockholders'   Agreement,   dated  as  of  November  30,  2000,   among
        Registrant,  the Investor  Stockholders (as defined therein) and Jack C.
        Bendheim (4)

10.24   United States Asset Purchase  Agreement  between  Phibro-Tech,  Inc. and
        Nufarm, Inc. dated as of May 1, 2001 (5)


                                       49


10.24.1 Amendment  No. 1 to  United  States  Asset  Purchase  Agreement  between
        Phibro-Tech, Inc. and Nufarm, Inc. dated as of June 14, 2001 (6)

10.25   Supply Agreement between Phibro-Tech,  Inc. and Nufarm, Inc. dated as of
        May 1, 2001 (5)

10.26   License Agreement between Phibro-Tech, Inc. and Nufarm, Inc. dated as of
        May 1, 2001 (5)

10.27   Management  and  Advisory  Services  Agreement  dated  November 30, 2000
        between Registrant and Palladium Equity Partners, L.L.C. (7)++

10.27.1 Amended and Restated  Management  Services Agreement dated as of October
        21, 2003 between  Registrant and Palladium  Capital  Management,  L.L.C.
        (15)++

10.28   Employment Agreement,  dated May 28, 2002, by and between Registrant and
        Gerald K. Carlson (8)++

10.29   Agreement  dated  as of  May 2,  2003,  by and  between  PAH  Management
        Company, Ltd. and David McBeath (10) ++

10.30   Stock  Purchase  Agreement,  dated  August  14,  2003,  by  and  between
        Registrant and Cemex, Inc. (9)

10.31   Loan and Security  Agreement,  dated October 21, 2003, by and among, the
        lenders identified on the signature pages thereto, Wells Fargo Foothill,
        Inc.,  and Phibro  Animal  Health  Corporation  ("Parent"),  and each of
        Parent's Subsidiaries identified on the signature pages thereto. (12)

10.31.1 Amendment  Number One to Loan and Security  Agreement dated November 14,
        2003. (12)

10.31.2 Amendment  Number Two to Loan and  Security  Agreement  dated  April 29,
        2004. (14)

10.31.3 Amendment  Number  Three  to Loan  and  Security  Agreement  dated as of
        September 24, 2004. (16)

10.32   Intercreditor and Lien Subordination Agreement,  dated as of October 21,
        2003,  made by and among  Wells  Fargo  Foothill,  Inc.,  HSBC Bank USA,
        Phibro  Animal   Health   Corporation   ("Parent")   and  those  certain
        subsidiaries of the Parent party thereto. (12)

10.33   Purchase and Sale  Agreement  dated as of December 26, 2003 by and among
        Phibro Animal Health  Corporation  ("PAHC"),  Prince MFG, LLC,  ("Prince
        MFG"), The Prince Manufacturing Company ("Prince" and together with PAHC
        and Prince MFG, the "Phibro  Parties"),  Palladium  Equity  Partners II,
        L.P. ("PEP II"),  Palladium  Equity Partners II-A,  L.P.,  ("PEP II-A"),
        Palladium Equity Investors II, L.P., ("PEI II", and together with PEP II
        and PEP II-A, the "Investor Stockholders"),  and Prince Mineral Company,
        Inc. ("Buyer"). (15)

10.34   Environmental  Indemnification  Agreement  dated as of December 26, 2003
        between the Phibro Parties (as defined therein) and Buyer. (15)

10.35   Amendment  to  Stockholders  Agreement  dated as of  December  26,  2003
        between PAHC, the Investor Stockholders and Jack Bendheim (15)

10.36   Advisory Fee  Agreement  dated as of December 26, 2003 between Buyer and
        PAHC(15)++

21      List of Subsidiaries (16)

31.1    Certification of Gerald K. Carlson,  Chief Executive Officer required by
        Rule 15d-14(a) of the Act (16)

31.2    Certification  of Jack C.  Bendheim,  Chairman of the Board  required by
        Rule 15d-14(a) of the Act (16)

31.3    Certification of Richard G. Johnson, Chief Financial Officer required by
        Rule 15d-14(a) of the Act (16)

----------
1   Filed as an Exhibit to the Registrant's  Registration Statement on Form S-4,
    No. 333-64641.

2   Filed as an Exhibit to the  Registrant's  Annual Report on Form 10-K for the
    fiscal year ended June 30, 2000.


                                       50


3   Filed as an Exhibit to the Registrant's  Report on Form 10-Q for the quarter
    ended September 30, 2000.

4   Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    November 30, 2000.

5   Filed as an Exhibit to the Registrant's  Report on Form 10-Q for the quarter
    ended March 31, 2001.

6   Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    June 14, 2001.

7   Filed as an Exhibit to the  Registrant's  Annual Report on Form 10-K for the
    fiscal year ended June 30, 2001.

8   Filed as an Exhibit to the  Registrant's  Annual Report on Form 10-K for the
    fiscal year ended June 30, 2002.

9   Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    September 11, 2003, as amended by the Registrant's  Form 8-K/A dated June 2,
    2004.

10  Filed as an Exhibit to the  Registrant's  Annual Report on Form 10-K for the
    fiscal year ended June 30, 2003.

11  Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    October 2, 2003.

12  Filed as an Exhibit to the Registrant's  Report on Form 10-Q for the quarter
    ended September 30, 2003.

13  Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    October 31, 2003.

14  Filed as an Exhibit to the Registrant's  Report on Form 10-Q for the quarter
    ended March 31, 2004.

15  Filed as an Exhibit  to the  Registrant's  Current  Report on Form 8-K dated
    January 12, 2004.

16  Filed herewith.

+   A request for  confidential  treatment has been granted for portions of such
    document.  Confidential  portions have been omitted and furnished separately
    to the SEC in accordance with Rule 406(b).

++  This Exhibit is a management compensatory plan or arrangement.

Since the Company does not have  securities  registered  under Section 12 of the
Securities  Exchange  Act of 1934 and is not required to file  periodic  reports
pursuant  to Section 13 or 15(d) of the  Securities  Exchange  Act of 1934,  the
Company is not filing the written  certification  statement  pursuant to Section
906 of the Sarbanes-Oxley Act of 2002. The Company submits periodic reports with
the  Securities and Exchange  Commission  because it is required to do so by the
terms of the indenture governing its senior subordinated notes.

(b) Financial Statement Schedules

All  supplemental  schedules  are omitted  because of the absence of  conditions
under  which  they are  required  or  because  the  information  is shown in the
financial statements or notes thereto or in other supplemental schedules.

(c) Reports on Form 8-K.

The Company filed a Form 8-K/A on June 2, 2004  reporting Item 7 to withdraw its
application for  confidential  treatment of certain portions of a Stock Purchase
Agreement.  The Company did furnish  reports on Form 8-K since then.  On July 2,
2004 the Company  furnished a report on Form 8-K  reporting  items 5 to disclose
the filing of bankruptcy for La Cornubia.


                                       51


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----

Report of Independent Registered Public Accounting Firm                      F-2

Consolidated Balance Sheets
       as of June 30, 2004 and 2003                                          F-3

Consolidated Statements of Operations and Comprehensive Income (Loss)
       for the years ended June 30, 2004, 2003 and 2002                      F-4

Consolidated Statements of Changes in Stockholders' Deficit
       for the years ended June 30, 2004, 2003 and 2002                      F-5

Consolidated Statements of Cash Flows
         for the years ended June 30, 2004, 2003 and 2002                    F-6

Notes to Consolidated Financial Statements                                   F-7


                                      F-1


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors of Phibro Animal Health Corporation:

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of operations and comprehensive income (loss),  changes
in  stockholders'  deficit  and  cash  flows  present  fairly,  in all  material
respects,  the financial  position of Phibro Animal Health  Corporation  and its
subsidiaries at June 30, 2004 and 2003, and the results of their  operations and
their cash flows for each of the three years in the period  ended June 30, 2004,
in conformity with accounting principles generally accepted in the United States
of America.  These financial  statements are the responsibility of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with the standards of the Public Company  Accounting  Oversight Board
(United States).  Those standards  require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.


PricewaterhouseCoopers LLP


Florham Park, New Jersey
September 27, 2004


                                      F-2


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                          As of June 30, 2004 and 2003
                                 (In Thousands)

                                                           2004           2003
                                                        ---------      ---------
                                     ASSETS
CURRENT ASSETS:
    Cash and cash equivalents                           $   5,568     $  11,179
    Trade receivables, less allowance for
      doubtful accounts of $1,358 and $1,437
      at June 30, 2004 and 2003, respectively              57,658        52,714
    Other receivables                                       2,766         3,503
    Inventories                                            79,910        87,849
    Prepaid expenses and other current assets               8,688         9,868
    Current assets from discontinued operations                --         9,276
                                                        ---------     ---------
        TOTAL CURRENT ASSETS                              154,590       174,389
PROPERTY, PLANT AND EQUIPMENT, net                         58,786        63,905
INTANGIBLES                                                11,695         8,669
OTHER ASSETS                                               16,298        14,059
OTHER ASSETS FROM DISCONTINUED OPERATIONS                      --        13,325
                                                        ---------     ---------
                                                        $ 241,369     $ 274,347
                                                        =========     =========

                     LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
    Cash overdraft                                      $     891     $   1,686
    Loans payable to banks                                 10,996        37,878
    Current portion of long-term debt                       1,351        24,124
    Accounts payable                                       46,972        55,355
    Accrued expenses and other current liabilities         40,010        40,699
    Current liabilities from discontinued operations           --         5,557
                                                        ---------     ---------
        TOTAL CURRENT LIABILITIES                         100,220       165,299
LONG-TERM DEBT                                            158,018       102,263
OTHER LIABILITIES                                          22,286        21,241
OTHER LIABILITIES FROM DISCONTINUED OPERATIONS                 --         1,173
                                                        ---------     ---------
        TOTAL LIABILITIES                                 280,524       289,976
                                                        ---------     ---------
COMMITMENTS AND CONTINGENCIES
REDEEMABLE SECURITIES:
    Series B and C preferred stock                         24,678        68,881
                                                        ---------     ---------
STOCKHOLDERS' DEFICIT:
    Preferred stock - $100 par value, 150,543
      shares authorized, none issued                          521           521
      at June 30, 2004 and 2003; Series A
      preferred stock - $100 par value,
      6% non-cumulative, 5,207 shares
      authorized, issued and outstanding
      at June 30, 2004 and 2003
    Common stock - $0.10 par value, 30,300
      authorized and 24,488 shares issued                       2             2
      and outstanding at June 30, 2004 and 2003
    Paid-in capital                                           860           860
    Accumulated deficit                                   (57,964)      (79,489)
    Accumulated other comprehensive income (loss):
      Gain on derivative instruments, net of tax                9            81
      Cumulative foreign currency translation adjustment   (7,261)       (6,485)
                                                        ---------     ---------
        TOTAL STOCKHOLDERS' DEFICIT                       (63,833)      (84,510)
                                                        ---------     ---------

                                                        $ 241,369     $ 274,347
                                                        =========     =========

               The accompanying notes are an integral part of the
                       consolidated financial statements


                                      F-3


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                For the Years Ended June 30, 2004, 2003 and 2002
                                 (In Thousands)




                                                                                  2004           2003           2002
                                                                               ---------      ---------      ---------
                                                                                                    
NET SALES                                                                      $ 358,274      $ 341,746      $ 328,676
COST OF GOODS SOLD                                                               267,871        251,200        247,411
                                                                               ---------      ---------      ---------
    GROSS PROFIT                                                                  90,403         90,546         81,265

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (includes
    litigation income of $3,040 in 2003 and $742 in 2002)                         66,128         65,050         70,636
COSTS OF NON-COMPLETED TRANSACTION                                                 5,261             --             --
                                                                               ---------      ---------      ---------
    OPERATING INCOME                                                              19,014         25,496         10,629

OTHER:
    Interest expense                                                              18,618         16,281         18,070
    Interest (income)                                                               (130)           (85)          (346)
    Other (income) expense, net                                                     (781)         1,539          3,349
    Net (gain) on extinguishment of debt                                         (23,226)            --             --
                                                                               ---------      ---------      ---------
    INCOME (LOSS) FROM CONTINUING OPERATIONS
       BEFORE INCOME TAXES                                                        24,533          7,761        (10,444)

PROVISION FOR INCOME TAXES                                                         7,969         10,060         14,767
                                                                               ---------      ---------      ---------
    INCOME (LOSS) FROM CONTINUING OPERATIONS                                      16,564         (2,299)       (25,211)

DISCONTINUED OPERATIONS:
    (Loss) from discontinued operations (net of income taxes)                     (1,625)       (14,577)       (26,559)
    (Loss) on disposal of discontinued operations (net of income taxes)           (2,089)          (683)            --
                                                                               ---------      ---------      ---------
    NET INCOME (LOSS)                                                             12,850        (17,559)       (51,770)

OTHER COMPREHENSIVE INCOME (LOSS):
    Change in derivative instruments, net of tax                                     (72)          (981)         1,062
    Change in currency translation adjustment                                       (776)         7,377         (6,125)
                                                                               ---------      ---------      ---------
    COMPREHENSIVE INCOME (LOSS)                                                $  12,002      $ (11,163)     $ (56,833)
                                                                               =========      =========      =========
    NET INCOME (LOSS)                                                             12,850        (17,559)       (51,770)

Excess of the reduction of redeemable preferred stock over total assets
    divested and costs and liabilities incurred on the Prince Transactions        20,138             --             --
Dividends and equity value accreted on Series B and C redeemable
    preferred stock                                                              (11,463)       (12,278)        (7,623)
                                                                               ---------      ---------      ---------
    NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS                         $  21,525      $ (29,837)     $ (59,393)
                                                                               =========      =========      =========


               The accompanying notes are an integral part of the
                       consolidated financial statements


                                      F-4


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
                For the Years Ended June 30, 2004, 2003 and 2002
                                 (In Thousands)




                                                     Common                    Retained
                                    Preferred        Stock                     Earnings    Accumulated Other
                                      Stock    -----------------  Paid-in    (Accumulated    Comprehensive
                                    Series A    Class A  Class B  Capital      Deficit)      (Loss) income      Total
                                    --------    -------  -------  -------      --------      -------------      -----
                                                                                          
 BALANCE, JUNE 30, 2001                 $ 521      $ 1      $ 1      $ 878        $ 9,741       $ (7,737)      $ 3,405

    Dividends on Series B and C
     redeemable preferred stock                                                    (7,623)                      (7,623)

    Change in derivative
     instruments, net of tax                                                                       1,062         1,062

    Foreign currency translation
     adjustment                                                                                   (6,125)       (6,125)

    Receivable from principal
     shareholder                                                      (138)                                       (138)

    Net (loss)                                                                    (51,770)                     (51,770)
                                        -----      ---      ---      -----      ---------      ---------     ---------
 BALANCE, JUNE 30, 2002                 $ 521      $ 1      $ 1      $ 740      $ (49,652)     $ (12,800)    $ (61,189)
                                        =====      ===      ===      =====      =========      =========     =========
    Dividends on Series B and C
     redeemable preferred stock                                                    (8,808)                      (8,808)

    Equity value accreted on
     Series B and C redeemable
     preferred stock                                                               (3,470)                      (3,470)

    Change in derivative
     instruments, net of tax                                                                        (981)         (981)

    Foreign currency translation
     adjustment                                                                                    7,377         7,377

    Payable to principal
     shareholder                                                       120                                         120

    Net (loss)                                                                    (17,559)                     (17,559)
                                        -----      ---      ---      -----      ---------      ---------     ---------
 BALANCE, JUNE 30, 2003                 $ 521      $ 1      $ 1      $ 860      $ (79,489)     $  (6,404)    $ (84,510)
                                        =====      ===      ===      =====      =========      =========     =========

    Excess of the reduction in redeemable preferred stock over total assets
     divested and costs and liabilities incurred on
     the Prince Transactions                                                       20,138                       20,138

    Dividends on Series B and C
     redeemable preferred stock                                                    (6,042)                      (6,042)

    Equity value accreted on
     Series B and C redeemable
     preferred stock                                                               (5,421)                      (5,421)

    Change in derivative
     instruments, net of tax                                                                         (72)          (72)

    Foreign currency translation
     adjustment                                                                                     (776)         (776)

    Net income                                                                     12,850                       12,850
                                        -----      ---      ---      -----      ---------      ---------     ---------
 BALANCE, JUNE 30, 2004                 $ 521      $ 1      $ 1      $ 860      $ (57,964)     $  (7,252)    $ (63,833)
                                        =====      ===      ===      =====      =========      =========     =========

               The accompanying notes are an integral part of the
                       consolidated financial statements


                                      F-5


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                For the Years Ended June 30, 2004, 2003 and 2002
                                 (In Thousands)




                                                                  2004         2003         2002
                                                               ---------    ---------    ---------
                                                                                
OPERATING ACTIVITIES:
    Net income (loss)                                          $  12,850    $ (17,559)   $ (51,770)
    Adjustment for discontinued operations                         3,714       15,260       26,559
                                                               ---------    ---------    ---------
    Income (loss) from continuing operations                      16,564       (2,299)     (25,211)

    Adjustments to reconcile income (loss) from continuing
        operations to net cash provided (used) by
        operating activities:
      Depreciation and amortization                               13,183       12,524       12,355
      Deferred income taxes                                          326        6,460       11,238
      Net gain from sales of assets                                 (692)        (127)          (5)
      Net gain on extinguishment of debt                         (23,226)          --           --
      Change in redemption amount of redeemable common stock          --           --         (378)
      Effects of changes in foreign currency                        (548)         390        2,120
      Other                                                        1,114          387        2,416

      Changes in operating assets and liabilities:
        Accounts receivable                                       (7,222)       3,810        6,046
        Inventories                                                3,660       (1,598)     (13,991)
        Prepaid expenses and other current assets                   (314)      (3,122)      (2,819)
        Other assets                                              (3,079)      (2,632)       2,667
        Accounts payable                                          (5,650)      20,503       (6,606)
        Accrued expenses and other liabilities                     6,965         (355)       8,511
        Accrued costs of non-completed transaction                 3,970           --           --
    Cash provided (used) by discontinued operations               (2,189)         716       (1,088)
                                                               ---------    ---------    ---------
        NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES           2,862       34,657       (4,745)
                                                               ---------    ---------    ---------
INVESTING ACTIVITIES:
    Capital expenditures                                          (6,244)      (8,636)      (8,518)
    Acquisition of a business, net of cash acquired                   --           --       (7,182)
    Proceeds from property damage claim                               --           --          411
    Proceeds from sale of assets                                   1,094        2,565           19
    Other investing                                                 (655)         737          580
    Discontinued operations                                       14,875        1,363       (2,671)
                                                               ---------    ---------    ---------
        NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES           9,070       (3,971)     (17,361)
                                                               ---------    ---------    ---------
FINANCING ACTIVITIES:
    Net increase (decrease) in cash overdraft                       (795)      (6,081)       3,438
    Net increase (decrease) in short-term debt                   (26,954)      (6,660)      14,237
    Proceeds from long-term debt                                 109,661        2,000        2,322
    Payments of long-term debt                                   (35,453)     (16,014)      (4,730)
    Payment of Pfizer obligations                                (28,300)          --           --
    Payments relating to the Prince Transactions and
        related costs                                            (21,393)          --           --
    Debt refinancing costs                                       (15,548)          --           --
    Discontinued operations                                        1,005          377       (1,590)
                                                               ---------    ---------    ---------
        NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES         (17,777)     (26,378)      13,677
                                                               ---------    ---------    ---------
EFFECT OF EXCHANGE RATE CHANGES ON CASH                              234          452            3
                                                               ---------    ---------    ---------

        NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS      (5,611)       4,760       (8,426)

CASH AND CASH EQUIVALENTS at beginning of period                  11,179        6,419       14,845
                                                               ---------    ---------    ---------
CASH AND CASH EQUIVALENTS at end of period                     $   5,568    $  11,179    $   6,419
                                                               =========    =========    =========
Supplemental Cash Flow Information:
    Interest paid                                              $  17,578    $  16,104    $  17,003
    Income taxes paid                                              4,755        3,046        2,629

               The accompanying notes are an integral part of the
                       consolidated financial statements


                                      F-6


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

1. Description of Business

     Phibro Animal  Health  Corporation  (the  "Company" or "PAHC") is a leading
diversified  global  manufacturer and marketer of a broad range of animal health
and  nutrition  products,  specifically  medicated  feed  additives  ("MFA") and
nutritional feed additives ("NFA"), which the Company sells throughout the world
predominately  to the poultry,  swine and cattle markets.  The Company is also a
specialty chemicals manufacturer and marketer, serving numerous markets.

2.  Summary of Significant Accounting Policies

     Principles of Consolidation and Basis of Presentation:

     The consolidated  financial  statements include the accounts of the Company
and all majority-owned  subsidiaries.  All significant intercompany accounts and
transactions have been eliminated in the consolidated financial statements.

     The Company  consolidates  the financial  statements of Koffolk (1949) Ltd.
(Israel)    ("Koffolk")   and    Planalquimica    Industrial   Ltda.    (Brazil)
("Planalquimica")  on the basis of their March 31 fiscal year-ends to facilitate
the timely  inclusion of such entities in the Company's  consolidated  financial
reporting.

     The Company's Odda Smelteverk (Norway) ("Odda"),  Carbide Industries (U.K.)
("Carbide"),  Mineral Resource Technologies,  Inc. ("MRT"), and La Cornubia S.A.
(France)  ("La  Cornubia")  businesses  have  been  classified  as  discontinued
operations  as  discussed  in  Note  5.  The  Company's  consolidated  financial
statements have been  reclassified to report  separately the operating  results,
financial  position  and  cash  flows  of  the  discontinued  operations.  These
footnotes present information only for continuing  operations,  unless otherwise
indicated.

     The Company presents its consolidated  financial statements on the basis of
its fiscal year ending June 30. All references to years 2004,  2003, and 2002 in
these financial statements refer to the fiscal year ended June 30 of that year.

     Risks, Uncertainties and Liquidity:

     The Company's  ability to fund its operating plan relies upon the continued
availability of borrowing under the senior credit facility. The Company believes
that it will be able to comply with the terms of its covenants under the amended
senior credit  facility based on its forecasted  operating plan. In the event of
adverse  operating  results and/or  violation of covenants  under this facility,
there can be no assurance  that the Company  would be able to obtain  waivers or
amendments on favorable  terms,  if at all. The Company's  2005  operating  plan
projects  adequate  liquidity  throughout  the year,  with  periods  of  reduced
availability around the dates of the semi-annual  interest payments due November
1, 2004 and June 1, 2005.  The Company is  pursuing  additional  cost  reduction
activities, working capital improvement plans, and sales of non-strategic assets
to ensure additional liquidity.  The Company also has availability under foreign
credit lines that would be available as needed.  The Company has also undertaken
a  strategic  review  of  its  manufacturing  capabilities,   and  is  currently
increasing  inventory levels of certain  products to enhance future  flexibility
and reduce  costs.  There can be no assurance  the Company will be successful in
any of the above-noted actions.

     The  use of  antibiotics  in  medicated  feed  additives  is a  subject  of
legislative  and  regulatory  interest.  The issue of  potential  for  increased
bacterial  resistance  to certain  antibiotics  used in  certain  food-producing
animals is the  subject of  discussions  on a  worldwide  basis and,  in certain
instances,  has led to  government  restrictions  on the use of  antibiotics  in
food-producing  animals. The sale of feed additives containing  antibiotics is a
material  portion  of  the  Company's  business.   Should  regulatory  or  other
developments  result in further  restrictions  on the sale of such products,  it
could  have a  material  adverse  impact on the  Company's  financial  position,
results of operations and cash flows.

     The testing,  manufacturing,  and marketing of certain products are subject
to extensive regulation by numerous government  authorities in the United States
and other countries.


                                      F-7


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     The Company has  significant  assets located  outside of the United States,
and a significant  portion of the Company's sales and earnings are  attributable
to operations conducted abroad.

     The  Company  has  assets  located in Israel and a portion of its sales and
earnings are  attributable  to  operations  conducted in Israel.  The Company is
affected by social,  political and economic conditions affecting Israel, and any
major hostilities  involving Israel as well as the Middle East or curtailment of
trade between  Israel and its current  trading  partners,  either as a result of
hostilities or otherwise, could have a material adverse effect on the Company.

     The Company's operations, properties and subsidiaries are subject to a wide
variety of complex and stringent federal, state, local and foreign environmental
laws and  regulations,  including  those governing the use,  storage,  handling,
generation,  treatment,  emission,  release,  discharge  and disposal of certain
materials and wastes, the remediation of contaminated soil and groundwater,  the
manufacture,  sale and use of pesticides and the health and safety of employees.
As such, the nature of the Company's  current and former operations and those of
its subsidiaries  exposes the Company and its subsidiaries to the risk of claims
with respect to such matters.

     Use of Estimates:

     Preparation  of the  Company's  financial  statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make certain  estimates and assumptions  that affect the
reported  amounts  of  assets,  liabilities,   revenues,  expenses  and  related
disclosures.  Actual  results  could  differ from these  estimates.  Significant
estimates include reserves for bad debts, inventory obsolescence,  environmental
matters,   depreciation   and   amortization   periods  of  long-lived   assets,
recoverability  of long-lived  assets,  realizability of deferred tax assets and
actuarial assumptions related to the Company's pension plans.

     Revenue Recognition:

     Revenue is  recognized  upon transfer of title and when risk of loss passes
to the  customer,  generally at the time of shipment.  Net sales  reflect  total
sales billed,  less reductions for goods returned,  trade discounts and customer
allowances.

     Cash and Cash Equivalents:

     Cash equivalents include highly liquid investments with maturities of three
months or less when purchased.

     Accounts Receivable and Allowance for Doubtful Accounts:

     Trade accounts  receivable  are recorded at the invoiced  amount and do not
bear  interest.  The  allowance  for  doubtful  accounts is the  Company's  best
estimate of the probable credit losses in its existing accounts receivable.  The
allowance  is  based  on  historical   write-off   experience  and  is  reviewed
periodically.  Past due balances are reviewed  individually for  collectibility.
Account  balances are charged  against the allowance when the Company feels that
it is probable that the receivable will not be recovered. Receivables consist of
the following:

                                                      As of
                                      ----------------------------------
                                      June 30, 2004        June 30, 2003
                                      -------------        -------------
Trade receivables                        $57,658               $52,714
Employee receivables                         256                   267
Other receivables                          2,510                 3,236
                                         -------               -------
Total receivables                        $60,424               $56,217
                                         =======               =======

     The allowance for doubtful accounts was:

                                           2004         2003           2002
                                         -------       -------       -------
Balance at beginning of period           $ 1,437       $ 1,461       $ 1,760
Provision for bad debts                      565           347           979
Bad debt write-offs                         (644)         (371)       (1,278)
                                         -------       -------       -------
Balance at end of period                 $ 1,358       $ 1,437       $ 1,461
                                         =======       =======       =======


                                      F-8


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     Inventories:

     Inventories are valued at the lower of cost or market. Cost is determined
principally under the first-in, first-out (FIFO) and average methods; cost for
certain inventories is determined under the last-in, first-out (LIFO) method.
Inventories valued at LIFO amounted to $0 and $3,805 at June 30, 2004 and 2003,
respectively. Obsolete and unsaleable inventories are reflected at estimated net
realizable value. Inventory costs include materials, direct labor and
manufacturing overhead. Inventories are comprised of:
                                                           As of
                                            -------------------------------
                                            June 30, 2004     June 30, 2003
                                            -------------     -------------
Raw materials                                 $ 16,313          $ 21,668
Work-in-process                                  1,764             1,565
Finished goods                                  61,833            65,248
Excess of FIFO cost over LIFO cost                  --              (632)
                                              --------          --------
Total inventory                               $ 79,910          $ 87,849
                                              ========          ========

     Property, Plant and Equipment:

     Property,  plant and equipment are stated at cost. The Company  capitalizes
interest  expense  as  part  of the  cost  of  construction  of  facilities  and
equipment.  Interest  expense  capitalized was $0, $0 and $106 in 2004, 2003 and
2002, respectively.

     Depreciation  is charged to results of operations  using the  straight-line
method based upon the assets'  estimated useful lives ranging from 8 to 20 years
for buildings and improvements and 3 to 10 years for machinery and equipment.

     The Company  capitalizes  costs that  extend the useful life or  productive
capacity of an asset. Repair and maintenance costs are expensed as incurred.  In
the case of  disposals,  the assets and  related  accumulated  depreciation  are
removed from the accounts, and the net amounts, less proceeds from disposal, are
included in the statements of operations and comprehensive income (loss).

     Deferred Financing Costs:

     Deferred  financing  costs  related to the senior  secured notes and senior
subordinated  notes  are  amortized  over the  respective  lives  of the  notes.
Deferred  financing  costs related to the senior  credit  facility are amortized
over the life of the agreement.

     Intangibles:

     Product  intangibles  cost arising from the MFA acquisition was $10,673 and
$10,449 at June 30, 2004 and 2003, respectively, and accumulated amortization of
$3,230 and $1,780 at June 30, 2004 and 2003, respectively.  Amortization expense
was $1,229,  $964 and $816 for 2004, 2003 and 2002,  respectively.  Amortization
expense  from the MFA  acquisition  for each of the next five years from 2005 to
2009 is expected to be $1,145 per year.


     In May  2004  the  Company  acquired  the  rights  to  sell  amprolium,  an
anticoccidial  MFA, in most international  markets.  In payment for the acquired
rights,  the  Company  relinquished  its claims  against  the seller for certain
purchase order commitments,  and will make $2,100 of cash payments to the seller
over the next five years.  The present value of these payments is $1,898 and was
recorded as a liability.  The $2,354 value of the purchase order commitments was
recorded as a reduction in cost of goods sold and  inventory,  and an intangible
asset of $4,252 was recorded  representing the fair value of the acquired rights
and is included on the  Company's  balance  sheet at June 30, 2004.  The Company
will  amortize  this  intangible  over a 10 year  period.  No  amortization  was
recorded in 2004. Amortization expense for each of the next five years from 2005
to 2009 is expected to be $425 per year.


                                      F-9


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     Foreign Currency Translation:

     Financial position and results of operations of the Company's international
subsidiaries  generally are measured  using local  currencies as the  functional
currency.  Assets and  liabilities  of these  operations  are  translated at the
exchange  rates in effect at each fiscal year end. The  translation  adjustments
related to assets and liabilities that arise from the use of differing  exchange
rates from period to period are included in accumulated other comprehensive loss
in  stockholders'  deficit.  Income  statement  accounts are  translated  at the
average rates of exchange prevailing during the year.

     A business unit of Koffolk and all of  Planalquimica  operate  primarily in
U.S. dollars. The U.S. dollar is designated as the functional currency for these
businesses  and  translation  gains and losses are included in  determining  net
income or loss.

     Foreign  currency   transaction  gains  and  losses  primarily  arise  from
short-term   intercompany   balances.   Net  foreign  currency  transaction  and
translation (gains) losses were $(116), $789 and $3,385 for 2004, 2003 and 2002,
respectively,  and were  included  in  other  expense,  net in the  consolidated
statements of operations, and comprehensive income (loss).

     Derivative Financial Instruments:

     The  Company   records  all   derivative   financial   instruments  on  the
consolidated  balance  sheet  at  fair  value.  Changes  in the  fair  value  of
derivatives  are  recorded  in  results  of  operations  or  accumulated   other
comprehensive  income,  depending  on whether a  derivative  is  designated  and
effective  as part of a hedge  transaction  and,  if it is,  the  type of  hedge
transaction.  Gains and losses on derivative instruments reported in accumulated
other  comprehensive  income are included in  operations in the periods in which
operations are affected by the hedged item.

     Recoverability of Long-Lived Assets:

     The Company evaluates the  recoverability of long-lived  assets,  including
intangible  assets,  when events or circumstances  indicate that a diminution in
value may have  occurred,  using  financial  indicators  such as historical  and
future ability to generate cash flows from  operations.  The Company's policy is
to record an impairment  loss in the period it is determined the carrying amount
of  the  asset  may  not be  recoverable.  This  determination  is  based  on an
evaluation  of  such  factors  as  the  occurrence  of a  significant  event,  a
significant change in the environment in which the business operates,  or if the
expected  future net cash flows  (undiscounted  and  without  interest or income
taxes) are less than the carrying amount of the assets.

     Environmental Liabilities:

     Expenditures  for ongoing  compliance with  environmental  regulations that
relate to current  operations are expensed or capitalized  as  appropriate.  The
Company  capitalizes  expenditures  made to improve the  condition  of property,
compared with the condition of that property when  constructed or acquired.  The
Company  also  capitalizes   expenditures  that  prevent  future   environmental
contamination.  Other expenditures are expensed as incurred. The Company records
the expense  and related  liability  in the period an  environmental  assessment
indicates  remedial  efforts  are  probable  and  the  costs  can be  reasonably
estimated.  Estimates of the liability are based upon currently available facts,
existing  technology,  and presently  enacted laws and  regulations  taking into
consideration  the likely  effects of inflation and other  societal and economic
factors.  All available  evidence is considered,  including prior  experience in
remediation  of  contaminated  sites,  other  companies'  experience,  and  data
released by the U.S.  Environmental  Protection  Agency or other  organizations.
When such costs will be  incurred  over a  long-term  period and can be reliably
estimated as to timing, the liabilities are included in the consolidated balance
sheet at their discounted amounts.

     Income Taxes:

     Income tax expense includes U.S. federal,  state, and foreign income taxes.
The tax effect of certain temporary  differences  between amounts recognized for
financial  reporting  purposes  and  amounts  recognized  for tax  purposes  are
reported as deferred income taxes. Deferred tax balances are adjusted to reflect
tax rates,  based on current  tax laws,  which will be in effect in the years in
which the temporary  differences are expected to reverse.  Valuation  allowances
are  established  as  necessary  to reduce  deferred  tax assets to amounts more
likely than not to be realized.


                                      F-10


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     Research and Development Expenditures:

     Research and development expenditures are expensed as incurred, recorded in
selling,  general and administrative expenses and were $5,076, $4,634 and $4,251
for 2004, 2003 and 2002, respectively.

     New Accounting Pronouncements:

    The Company adopted the following new and revised accounting  pronouncements
in fiscal 2004:

    Statement of Financial  Accounting Standards No. 149, "Amendment of SFAS No.
133 on Derivative Instruments and Hedging Activities" ("SFAS No. 149"). SFAS No.
149 amends and clarifies  accounting and reporting for  derivative  instruments,
including certain derivative  instruments  embedded in other contracts,  and for
hedging  activities  under SFAS No.  133.  The  adoption of SFAS No. 149 did not
result in a material impact on the Company's financial statements.

     Statement  of  Financial  Accounting  Standards  No. 150,  "Accounting  for
Certain  Financial  Instruments  with  Characteristics  of both  Liabilities and
Equity"  ("SFAS No.  150").  SFAS No.  150  requires  that an issuer  classify a
financial  instrument,  that is within its scope, as a liability (or an asset in
some circumstances).  SFAS No. 150 also revises the definition of liabilities to
encompass  certain  obligations  that can, or must, be settled by issuing equity
shares,  depending  on the nature of the  relationship  established  between the
holder and the issuer. The adoption of SFAS No. 150 did not result in a material
impact on the Company's financial statements.

     Statement  of  Financial   Accounting   Standards   No.  132,   "Employers'
Disclosures about Pensions and Other  Postretirement  Benefits,  an amendment to
FASB  Statements  No. 87, 88, and 106 (revised  2003)"  ("SFAS No.  132").  This
revision to SFAS No. 132 relates to employers'  disclosures  about pension plans
and other  postretirement  benefit plans.  SFAS No. 132 now requires  additional
disclosures  to  describe  the  types  of  plan  assets,   investment  strategy,
measurement  date(s),  plan  obligations,  cash  flows,  and  components  of net
periodic benefit cost recognized during interim periods of defined pension plans
and other defined  postretirement plans. The additional  disclosures required by
this  revision to SFAS No. 132 have been  provided in the notes to  consolidated
financial statements.

     FASB  Interpretation  No. 46,  "Consolidation of Variable Interest Entities
(revised  December  2003)" ("FIN No. 46"). This revision to FIN No. 46 clarifies
the application of Accounting Research Bulletin No. 51, "Consolidated  Financial
Statements",  to certain  entities  in which  equity  investors  do not have the
characteristics  of a controlling  financial  interest or do not have sufficient
equity at risk for the  entity to  finance  its  activities  without  additional
subordinated  financial support.  The adoption of FIN No. 46 did not result in a
material impact on the Company's financial statements.

3.  Refinancing

    On October 21, 2003, the Company issued 105,000 units  consisting of $85,000
of 13% Senior  Secured  Notes due 2007 (the "US Senior  Notes")  and $20,000 13%
Senior  Secured  Notes due 2007 of Philipp  Brothers  Netherlands  III B.V. (the
"Dutch Senior Notes" and, together with the US Senior Notes, the "Senior Secured
Notes"),  an  indirect  wholly-owned  subsidiary  of  the  Company  (the  "Dutch
issuer").  The Company  used the proceeds  from the issuance to: (i)  repurchase
$51,971 of its 9 7/8% Senior Subordinated Notes due 2008 at a price equal to 60%
of the principal amount thereof,  plus accrued and unpaid  interest;  (ii) repay
its senior credit facility of $34,888  outstanding at the repayment date;  (iii)
satisfy,  for a payment of  approximately  $29,315,  certain of its  outstanding
obligations to Pfizer Inc., including: (a) $20,075 aggregate principal amount of
its  promissory  note plus accrued and unpaid  interest,  (b) $9,748 of accounts
payable,  (c) $9,040 of accrued  expenses,  and (d) future  contingent  purchase
price  obligations  under its  agreements  with Pfizer Inc. by which the Company
acquired  Pfizer's  medicated  feed  additive  business;  and  (iv) pay fees and
expenses relating to the above transactions.


                                      F-11


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    A net gain on extinguishment of debt is included in the Company's  condensed
consolidated statement of operations, calculated as follows:

Net Gain on Repurchase of 9 7/8% Senior Subordinated
 Notes due 2008:
 Principal amount of repurchased notes                              $ 51,971
 Repurchased at 60% of principal amount                              (31,183)
 Transaction costs                                                    (4,107)
                                                                    --------
Net gain on repurchase of notes                                       16,681
                                                                    --------
Loss on repayment of senior credit facility                           (1,018)
                                                                    --------
Net Gain on Payment of Pfizer Obligations:
Obligations paid:
 -promissory note                                                     20,075
 -accrued interest on promissory note                                  1,015
 -accounts payable and accrued expenses                               18,788
                                                                    --------
 Total obligations paid                                               39,878
 Cash payment to Pfizer                                              (29,315)
 Transaction costs                                                    (3,000)
                                                                    --------
Net gain on payment of Pfizer obligations                              7,563
                                                                    --------
Net gain on extinguishment of debt                                  $ 23,226
                                                                    ========

    The  US  Senior  Notes  and  the  Dutch  Senior  Notes  are  senior  secured
obligations  of each of the  Company  (the "US  Issuer")  and the Dutch  issuer,
respectively. The US Senior Notes and the Dutch Senior Notes are guaranteed on a
senior secured basis by all the US Issuer's  domestic  restricted  subsidiaries,
and the Dutch Senior Notes are  guaranteed  on a senior  secured basis by the US
Issuer  and by  the  restricted  subsidiaries  of the  Dutch  issuer,  presently
consisting  of  Phibro  Animal  Health  SA.  The US  Senior  Notes  and  related
guarantees are collateralized by substantially all of the US Issuer's assets and
the assets of its domestic restricted subsidiaries, other than real property and
interests therein,  including a pledge of all the capital stock of such domestic
restricted  subsidiaries.  The Dutch  Senior  Notes and related  guarantees  are
collateralized by a pledge of all the accounts  receivable,  a security interest
or floating  charge on the inventory to the extent  permitted by applicable law,
and a mortgage on substantially all of the real property of the Dutch issuer and
each of its  restricted  subsidiaries,  a pledge of 100% of the capital stock of
each subsidiary of the Dutch issuer, a pledge of the intercompany  loans made by
the Dutch issuer to its restricted  subsidiaries  and  substantially  all of the
assets of the U.S.  guarantors,  other than real property and interests therein.
The  indenture   governing  the  Senior  Secured  Notes  provides  for  optional
make-whole redemptions at any time prior to June 1, 2005, optional redemption on
or after June 1, 2005,  and  requires  the  Company  to make  certain  offers to
purchase Senior Secured Notes upon a change of control, upon certain asset sales
and from fifty  percent  (50%) of excess cash flow (as such terms are defined in
the indenture).


                                      F-12


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Also,  on October 21,  2003,  the  Company  entered  into a new  replacement
domestic  senior credit  facility  ("senior  credit  facility") with Wells Fargo
Foothill, Inc., providing for a working capital facility plus a letter of credit
facility.  The  aggregate  amount of borrowings  under such working  capital and
letter of  credit  facilities  initially  could not  exceed  $25,000,  including
aggregate  borrowings under the working capital facility up to $15,000. On April
29,  2004,  the Company  amended  the senior  credit  facility  to increase  the
aggregate  amount of borrowings  available under such working capital and letter
of credit  facilities  from  $25,000 to $27,500  and to  increase  the amount of
aggregate  borrowings  available under the working capital facility from $15,000
to $17,500.  As of September  24, 2004,  the Company  amended the senior  credit
facility to: (i) increase the  aggregate  amount of borrowings  available  under
such working  capital and letter of credit  facilities  from $27,500 to $32,500;
the amount of aggregate  borrowings available under the working capital facility
remained  unchanged  at  $17,500;  (ii) amend the EBITDA  definition  to exclude
charges and expenses related to unsuccessful acquisitions and related financings
in an aggregate amount not to exceed $5,300 for the period beginning  January 1,
2004 and  ending  June 30,  2004;  (iii)  amend  the  definition  of  Additional
Indebtedness to exclude advances under the working capital facility;  (iv) amend
the definition of Permitted  Investments to allow other  investments made during
the period from January 1, 2004 through June 30, 2004 in an aggregate amount not
to exceed $336; and (v) establish  covenant EBITDA levels for the periods ending
after June 30, 2004.  The amendment  was effective  June 30, 2004 for items (i),
(ii) and (iii); effective January 1, 2004 for item (iv); and effective September
24, 2004 for all other items.

    Borrowings  under the senior credit facility are subject to a borrowing base
formula  based on  percentages  of eligible  domestic  receivables  and domestic
inventory.  Under the senior credit facility, the Company may choose between two
interest rate options:  (i) the  applicable  base rate as defined plus 0.50% and
(ii) the LIBOR rate as defined plus 2.75%.  Indebtedness under the senior credit
facility  is  secured  by a  first  priority  lien on  substantially  all of the
Company's  assets  and assets of  substantially  all of the  Company's  domestic
subsidiaries. The Company is required to pay an unused line fee of 0.375% on the
unused  portion of the  senior  credit  facility,  a monthly  servicing  fee and
standard  letter of credit fees to issuing  banks.  Borrowings  under the senior
credit facility are available  until,  and are repayable no later than,  October
31, 2007, although borrowings must be repaid by June 30, 2007 if the maturity of
the Senior Secured Notes has not been extended, as required by the senior credit
facility, by that date.

    Pursuant to the terms of an intercreditor  agreement,  the security interest
securing  the Senior  Secured  Notes and the  guarantees  made by the  Company's
domestic restricted  subsidiaries are subordinated to a lien securing the senior
credit facility.

4.  Prince Transactions

    Effective  December 26, 2003 (the "Closing Date"), the Company completed the
divestiture  of  substantially  all of the  business  and  assets of The  Prince
Manufacturing  Company ("PMC") to a company ("Buyer") formed by Palladium Equity
Partners II, LP and certain of its affiliates (the "Palladium  Investors"),  and
the related  reduction of the  Company's  preferred  stock held by the Palladium
Investors (collectively the "Prince Transactions").

    Pursuant  to  definitive  purchase  and  other  agreements  executed  on and
effective as of the Closing Date, the Prince Transactions included the following
elements:  (i) the transfer of  substantially  all of the business and assets of
PMC to Buyer;  (ii) the reduction of the value of the Company's  Preferred Stock
owned by the Palladium  Investors from $72,184 to $16,517  (accreted through the
Closing  Date) by means  of the  redemption  of all of its  shares  of  Series B
Preferred  Stock  and a  portion  of its  Series C  Preferred  Stock;  (iii) the
termination of $2,250 in annual management  advisory fees payable by the Company
to  Palladium;  (iv) a cash  payment of $10,000 to the  Palladium  Investors  in
respect  of the  portion  of the  Company's  Preferred  Stock not  exchanged  in
consideration  of the business and assets of PMC; (v) the agreement of the Buyer
to pay the Company for advisory  fees for the next three years of $1,000,  $500,
and  $200,  respectively  (which  were  pre-paid  at  closing  by the  Buyer and
satisfied  for $1,300,  the net present  value of such  payments);  and (vi) the
Buyer  agreed  to supply  manganous  oxide and red iron  oxide  products  and to
provide certain mineral blending  services to the Company's Prince  Agriproducts
subsidiary ("Prince Agri").  Prince Agri agreed to continue to provide the Buyer
with certain laboratory,  MIS and telephone services, all on terms substantially
consistent  with the historic  relationship  between Prince Agri and PMC, and to
lease to Buyer office space used by PMC in Quincy,  Illinois. The Company has an
agreement to receive certain treasury services from Palladium for $100 per year.
Pursuant to definitive agreements,  the Company made customary  representations,
warranties and  environmental  and other


                                      F-13


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

indemnities, agreed to a post-closing working capital adjustment, paid $3,958 in
full  satisfaction of all  intercompany  debt owed to PMC, paid a closing fee to
Palladium of $500, made certain capital expenditure adjustments included as part
of  the  intercompany   settlement   amount,  and  agreed  to  pay  for  certain
out-of-pocket   transaction   expenses.   PMC  retained  $414  of  its  accounts
receivable.  The Company  established  a $1,000  letter of credit escrow for two
years to secure its  working  capital  adjustment  and  certain  indemnification
obligations.  The Company  agreed to indemnify  the  Palladium  Investors  for a
portion,  at the rate of $0.65 for every  dollar,  of the amount they receive in
respect  of the  disposition  of Buyer  for less than  $21,000,  up to a maximum
payment by the Company of $4,000 (the "Backstop  Indemnification  Amount").  The
Backstop Indemnification Amount would be payable on the earlier to occur of July
1, 2008 or six months after the redemption  date of all of the Company's  Senior
Secured Notes due 2007 if such a disposition closes prior to such redemption and
six months after the closing of any such  disposition if the disposition  closes
after  any such  redemption.  The  Company's  obligations  with  respect  to the
Backstop  Indemnification  Amount will cease if the  Palladium  Investors do not
close the  disposition  of Buyer by January 1, 2009.  The  definition of "Equity
Value" in the Company's  Certificate of Incorporation  was amended to reduce the
multiple of trailing EBITDA payable in connection with any future  redemption of
Series C Preferred to 6.0 from 7.5

    The excess of the reduction in redeemable  preferred stock over total assets
divested  and costs and  liabilities  incurred  on the Prince  Transactions  was
recorded  as a decrease to  accumulated  deficit on the  Company's  consolidated
balance sheet at December 31, 2003, and was calculated as follows:

Series B & C Redeemable Preferred Stock:
Accreted value pre-transaction                                        $72,184
Accreted value post-transaction                                        16,517
                                                                      -------
Reduction in redeemable preferred stock                                55,667
                                                                      -------
Assets Divested and Costs Incurred:
PMC net assets divested                                                 7,430
Cash paid to Palladium Investors for:
 -reduction of redeemable preferred stock                              10,000
 -settlement of PMC intercompany debt                                   3,958
 -working capital adjustment                                            1,331
 -closing fee                                                             500
Transaction costs                                                       8,310
Contingent Backstop Indemnification Amount accrued                      4,000
                                                                      -------
Total assets divested and costs and liabilities incurred               35,529
                                                                      -------
Excess amount recorded as a decrease to accumulated deficit           $20,138
                                                                      =======

    PMC is included in the Company's  Industrial  Chemicals segment. The results
of operations of PMC were:

                                             For the Years Ended June 30,
                                           ----------------------------------
                                            2004          2003         2002
                                            ----          ----         ----
Net sales                                  $11,118      $22,332      $21,451
 Operating income                            2,278        3,579        3,640
 Depreciation and amortization                 487          956          966

    The  divestiture of PMC has not been  reflected as a discontinued  operation
due to the existence of the Backstop  Indemnification  and continuing supply and
service agreements.


                                      F-14


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

5. Discontinued Operations

    The Company shutdown Odda and divested Carbide during 2003, and sold MRT and
shutdown La Cornubia  during 2004.  These  businesses  have been  classified  as
discontinued operations.

    Odda and Carbide

    Operating results and loss on disposal of Odda and Carbide were:

                                                 For the Years Ended June 30,
                                                 ----------------------------
                                                     2003            2002
                                                  --------         --------
OPERATING RESULTS:
Net sales                                         $ 11,217         $ 31,219
Cost of goods sold                                  13,723           46,116
Selling, general and
  administrative expenses                            3,175           12,812
Asset writedowns                                     7,781               --
Other income                                         2,327            3,699
                                                  --------         --------
(Loss) before income taxes                         (11,135)         (24,010)
(Benefit) for income taxes                             (58)          (1,170)
                                                  --------         --------
(Loss) from operations                            $(11,077)        $(22,840)
                                                  ========         ========
Depreciation and amortization                     $    894         $ 17,676
                                                  ========         ========

LOSS ON DISPOSAL:
Assets                                            $ (3,359)
Liabilities                                          6,432
Unsecured debt                                       2,488
Currency translation adjustment                     (6,244)
                                                  --------
(Loss) on disposal                                $   (683)
                                                  ========


                                      F-15


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Mineral Resource Technologies, Inc.

    The Company sold MRT on August 28, 2003.  Net  proceeds,  after  transaction
costs, were approximately  $13,836.  Operating results, gain on sale and balance
sheet items of MRT were:

                                                For the Years Ended June 30,
                                           ------------------------------------
                                              2004          2003         2002
                                           --------      --------      --------
OPERATING RESULTS:
Net sales                                  $  3,327      $ 18,671      $ 17,045
Cost of goods sold                            3,135        19,943        17,676
Selling, general and
  administrative expenses                       316         2,182         2,299
                                           --------      --------      --------
(Loss) before income taxes                     (124)       (3,454)       (2,930)
Provision for income taxes                       --            --            --
                                           --------      --------      --------
(Loss) from operations                     $   (124)     $ (3,454)     $ (2,930)
                                           ========      ========      ========
Depreciation and amortization              $     --      $  1,309      $  1,192
                                           ========      ========      ========

GAIN ON SALE:
Current Assets                             $ (5,813)
Property, plant & equipment-net
  and other assets                          (10,703)
Liabilities                                   2,911
Net proceeds of sale                         13,836
                                           --------
Gain on disposal                           $    231
                                           ========

                                                                     As of
                                                                 June 30, 2003
                                                                 -------------
BALANCE SHEET:
Trade receivables                                                   $ 2,633
Other receivables                                                       304
Inventories                                                           1,643
Prepaid expenses and other current assets                               362
                                                                    -------
Current assets from discontinued operations                         $ 4,942
                                                                    =======
Property, plant and equipment, net                                  $ 9,999
Intangibles                                                             196
Other assets                                                            455
                                                                    -------
Other assets from discontinued operations                           $10,650
                                                                    =======

Accounts payable                                                    $ 1,466
Accrued expenses and other current liabilities                          585
                                                                    -------
Current liabilities from discontinued operations                    $ 2,051
                                                                    =======
Other liabilities                                                   $   198
                                                                    -------
Other liabilities from discontinued operations                      $   198
                                                                    =======


                                      F-16


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)
    La Cornubia, S.A.

    During June 2004 the Company determined that it would no longer fund the
operations of La Cornubia. On June 30, 2004, La Cornubia filed for bankruptcy in
France. The bankruptcy is proceeding in accordance with French law. The Company
has been advised that, as a result of the bankruptcy, the creditors of La
Cornubia have recourse only to the assets of La Cornubia. The Company removed
all assets, liabilities, and cumulative translation adjustments related to La
Cornubia from the Company's consolidated balance sheet as of June 30, 2004, and
recorded a loss on disposal of discontinued operations. The Company obtained the
consent of a majority of the holders of its senior secured notes due 2007 and
its senior subordinated notes due 2008 to amend the indentures governing these
notes in such a manner that the bankruptcy of La Cornubia would not create an
event of default thereunder. The Company also obtained a waiver under its senior
credit facility so that the bankruptcy of La Cornubia would not constitute an
event of default under the senior credit facility.

    Operating results, loss on disposal and balance sheet items of La Cornubia
were:

                                                For the Years Ended June 30,
                                           -------------------------------------
                                              2004         2003          2002
                                           --------      --------      --------
OPERATING RESULTS:
Net sales                                  $ 13,918      $ 13,479      $ 11,873
Cost of goods sold                           13,723        12,528        11,144
Selling, general and
  administrative expenses                     1,686         1,310         1,641
Other income                                    102           389           263
Interest (expense) - net                        (94)          (60)          (78)
                                           --------      --------      --------
(Loss) before income taxes                   (1,483)          (30)         (727)
Provision for income taxes                       18            16            62
                                           --------      --------      --------
(Loss) from operations                     $ (1,501)     $    (46)     $   (789)
                                           ========      ========      ========
Depreciation and amortization              $    400      $    359      $    325
                                           ========      ========      ========

LOSS ON DISPOSAL:
Current Assets                             $ (5,085)
Property, plant & equipment-net
  and other assets                           (2,557)
Liabilities                                   3,614
Unsecured debt                                2,167
Currency translation adjustment                (459)
                                           --------
(Loss) on disposal                         $ (2,320)
                                           ========


                                      F-17


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)
                                                                      As of
                                                                     June 30,
                                                                      2003
                                                                     -------
BALANCE SHEET:
Trade receivables                                                    $2,957
Other receivables                                                       139
Inventories                                                             918
Prepaid expenses and other current assets                               348
                                                                     ------
Current assets from discontinued operations                          $4,362
                                                                     ======
Property, plant and equipment, net                                   $2,535
Other assets                                                            140
                                                                     ------
Other assets from discontinued operations                            $2,675
                                                                     ======
Accounts payable                                                     $1,560
Accrued expenses and other current liabilities                          910
Unsecured debt                                                        1,036
                                                                     ------
Current liabilities from discontinued operations                     $3,506
                                                                     ======
Other liabilities                                                    $  975
                                                                     ------
Other liabilities from discontinued operations                       $  975
                                                                     ======

6. Property, Plant and Equipment

     Property, plant and equipment was:
                                                       As of June 30,
                                                 --------------------------
                                                    2004            2003
                                                 --------         --------
Land                                             $  5,657         $  5,816
Buildings and improvements                         27,925           29,841
Machinery and equipment                           105,308          106,026
                                                 --------         --------
                                                  138,890          141,683
Less:  accumulated depreciation                    80,104           77,778
                                                 --------         --------
                                                 $ 58,786         $ 63,905
                                                 ========         ========

     Certain of the buildings of Koffolk are on land leased for a nominal amount
from the Israel Land Authority. The lease expires on July 9, 2027.

     Depreciation  expense  was $9,122,  $9,202 and  $10,235 for 2004,  2003 and
2002, respectively.

7. Related Party Transactions

      The Company owns  approximately  $2,300 par value of preferred  stock of a
pharmaceutical  company.  The principal  common  stockholder of the Company owns
approximately  15% voting common stock interest in the  pharmaceutical  company,
acquired for  approximately  $500. The preferred stock  investment,  included in
other assets, has a net carrying value of $1,610 at June 30, 2004.


                                      F-18


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     A subsidiary  of the Company  leases the property  underlying  its Santa Fe
Springs,  California  plant  from a  limited  partnership  controlled  by common
shareholders  of the Company.  The lease  requires  annual base rent of $250 and
terminates  on December 31,  2008.  The Company is  responsible  under the lease
agreement to pay all real property taxes.

     In accordance with the terms of the Prince  Transactions (Note 4) the Buyer
paid the Company  advisory  fees of $500 for the year ended June 30,  2004.  The
Buyer also supplied  manganous oxide and red iron oxide  products,  and provided
certain  mineral  blending   services  to  the  Company's  Prince   Agriproducts
subsidiary  ("Prince  Agri") for which  Prince Agri paid $2,149  during the year
ended June 30, 2004. Prince Agri provided the Buyer with certain laboratory, MIS
and telephone services, and leased to Buyer office space in Quincy, Illinois for
which the buyer paid Prince Agri $421 during the year ended June 30,  2004.  The
Company also has an  agreement to receive  certain  treasury  services  from the
Palladium  Investors  for $100 per year.  Prior to the  Prince  Transactions  an
annual management advisory fee of $2,250 was payable to the Palladium Investors.
Payments  were  due  quarterly  in  advance  and were  charged  to  general  and
administrative  expense.  The management  fee was $1,125,  $2,250 and $2,250 for
2004, 2003 and 2002, respectively.

8. Accrued Expenses and Other Current Liabilities

     Accrued expenses and other current liabilities were:

                                                         As of June 30,
                                                   -------------------------
                                                     2004             2003
                                                   -------          -------
Employee related expenses                          $11,444          $10,003
Payments due to Pfizer                                  --            9,040
Interest and tax accruals                            4,836            9,249
Other accrued liabilities                           23,730           12,407
                                                   -------          -------
                                                   $40,010          $40,699
                                                   =======          =======

9. Debt

     Loans Payable to Banks

     At June 30, 2004,  loans payable to banks included $10,996 under the senior
credit facility with Wells Fargo Foothill,  Inc. The weighted  average  interest
rate under the senior  credit  facility  from its  inception at October 21, 2003
through  June 30,  2004 was 8.0%.  At June 30,  2004,  the Company had $6,504 of
borrowings  available under the borrowing base formula in effect for the working
capital facility that is provided under the senior credit facility.

    On October 21, 2003, the Company  entered into a new senior credit  facility
with Wells Fargo Foothill, Inc., providing for a working capital facility plus a
letter of credit facility. The aggregate amount of borrowings under such working
capital  and  letter of credit  facilities  may not  exceed  $25,000,  including
aggregate  borrowings  under the working capital  facility of up to $15,000.  On
April 29, 2004, the Company  amended the senior credit  facility to increase the
aggregate  amount of borrowings  available under such working capital and letter
of credit  facilities  from  $25,000 to $27,500  and to  increase  the amount of
aggregate  borrowings  available under the working capital facility from $15,000
to $17,500.  As of September  24, 2004,  the Company  amended the senior  credit
facility to: (i) increase the  aggregate  amount of borrowings  available  under
such working  capital and letter of credit  facilities  from $27,500 to $32,500;
the amount of aggregate  borrowings available under the working capital facility
remained  unchanged  at  $17,500;  (ii) amend the EBITDA  definition  to exclude
charges and expenses related to unsuccessful acquisitions and related financings
in an aggregate amount not to exceed $5,300 for the period beginning  January 1,
2004 and  ending  June 30,  2004;  (iii)  amend  the  definition  of  Additional
Indebtedness to exclude advances under the working capital facility;  (iv) amend
the definition of Permitted  Investments to allow other  investments made during
the period from January 1, 2004 through June 30, 2004 in an aggregate amount not
to exceed $336; and (v) establish  covenant  EBITDA levels for the periods after
June 30, 2004. The amendment was effective June 30, 2004 for items (i), (ii) and
(iii); effective January 1, 2004 for item (iv); and effective September 24, 2004
for all other items.


                                      F-19


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Borrowings  under the senior credit facility are subject to a borrowing base
formula  based on  percentages  of eligible  domestic  receivables  and domestic
inventory.  Under the senior credit facility, the Company may choose between two
interest rate options:  (i) the  applicable  base rate as defined plus 0.50% and
(ii) the LIBOR rate as defined plus 2.75%.  Indebtedness under the senior credit
facility  is  secured  by a  first  priority  lien on  substantially  all of the
Company's  assets  and assets of  substantially  all of the  Company's  domestic
subsidiaries. The Company is required to pay an unused line fee of 0.375% on the
unused  portion of the  senior  credit  facility,  a monthly  servicing  fee and
standard  letter of credit fees to issuing  banks.  Borrowings  under the senior
credit facility are available  until,  and are repayable no later than,  October
31, 2007, although borrowings must be repaid by June 30, 2007 if the maturity of
the Senior Secured Notes has not been extended, as required by the senior credit
facility, by that date.

     As of June 30,  2004,  the Company  was in  compliance  with the  financial
covenants of the amended  senior credit  facility.  The senior  credit  facility
requires,  among other things,  the  maintenance  of certain  levels of trailing
consolidated and domestic EBITDA (earnings before interest,  taxes, depreciation
and  amortization)  calculated on a monthly basis,  and an  acceleration  clause
should an event of default (as defined in the  agreement)  occur.  In  addition,
there are certain restrictions on additional borrowings, additional liens on the
Company's assets, guarantees,  dividend payments,  redemption or purchase of the
Company's   stock,   sale  of  subsidiaries'   stock,   disposition  of  assets,
investments, and mergers and acquisitions.

    The senior credit  facility  contains a lock-box  requirement and a material
adverse  change clause should an event of default (as defined in the  agreement)
occur.  Accordingly,  the amounts outstanding have been classified as short-term
and are included in loans payable to banks in the consolidated balance sheet.

       Long-Term Debt
                                                               As of
                                                   -----------------------------
                                                   June 30, 2004   June 30, 2003
                                                   -------------   -------------
Senior secured notes due December 1, 2007             $105,000       $     --
Senior subordinated notes due June 1, 2008              48,029        100,000
Foreign bank loans                                       6,237          3,906
Pfizer promissory note                                      --         20,075
Bank capital expenditure facility                           --          1,496
Capitalized lease obligations and other                    103            910
                                                      --------       --------
                                                       159,369        126,387
Less:  current maturities                                1,351         24,124
                                                      --------       --------
                                                      $158,018       $102,263
                                                      ========       ========

         Senior Secured Notes due 2007

    In October 2003 the Company issued  105,000 units,  consisting of $85,000 of
13% Senior  Secured  Notes due 2007 (the "US Senior  Notes")  and $20,000 of 13%
Senior  Secured  Notes due 2007 of Philipp  Brothers  Netherlands  III B.V. (the
"Dutch Senior Notes" and, together with the US Senior Notes, the "Senior Secured
Notes"),  an  indirect  wholly-owned  subsidiary  of  the  Company  (the  "Dutch
issuer").


                                      F-20


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    The  US  Senior  Notes  and  the  Dutch  Senior  Notes  are  senior  secured
obligations  of each of the  Company  (the "US  issuer")  and the Dutch  issuer,
respectively. The US Senior Notes and the Dutch Senior Notes are guaranteed on a
senior secured basis by all the US Issuer's  domestic  restricted  subsidiaries,
and the Dutch Senior Notes are  guaranteed  on a senior  secured basis by the US
Issuer  and by  the  restricted  subsidiaries  of the  Dutch  issuer,  presently
consisting  of  Phibro  Animal  Health  SA.  The US  Senior  Notes  and  related
guarantees are collateralized by substantially all of the US Issuer's assets and
the assets of its domestic restricted subsidiaries, other than real property and
interests therein,  including a pledge of all the capital stock of such domestic
restricted  subsidiaries.  The Dutch  Senior  Notes and related  guarantees  are
collateralized by a pledge of all the accounts  receivable,  a security interest
or floating  charge on the inventory to the extent  permitted by applicable law,
and a mortgage on substantially all of the real property of the Dutch issuer and
each of its  restricted  subsidiaries,  a pledge of 100% of the capital stock of
each subsidiary of the Dutch issuer, a pledge of the intercompany  loans made by
the Dutch issuer to its restricted  subsidiaries  and  substantially  all of the
assets of the U.S.  guarantors,  other than real property and interests therein.
The  indenture   governing  the  Senior  Secured  Notes  provides  for  optional
make-whole redemptions at any time prior to June 1, 2005, optional redemption on
or after June 1, 2005,  and  requires  the  Company  to make  certain  offers to
purchase Senior Secured Notes upon a change of control, upon certain asset sales
and from fifty  percent  (50%) of excess cash flow (as such terms are defined in
the indenture).

    The indenture contains certain covenants with respect to the Company and the
guarantors, which restrict, among other things, (a) the incurrence of additional
indebtedness,  (b) the payment of dividends and other restricted  payments,  (c)
the  creation of certain  liens,  (d) the sale of assets,  (e)  certain  payment
restrictions affecting subsidiaries,  and (f) transactions with affiliates.  The
indenture restricts the Company's ability to consolidate, or merge with or into,
or to transfer all or substantially all of its assets to, another person.

         Senior Subordinated Notes due 2008

    The Company  issued  $100,000  aggregate  principal  amount of 9-7/8% Senior
Subordinated  Notes due 2008  ("Senior  Subordinated  Notes")  of which  $51,971
principal  amount was repurchased with proceeds of the Senior Secured Notes. The
Senior  Subordinated Notes are general unsecured  obligations of the Company and
are  subordinated in right of payment to all existing and future senior debt (as
defined in the indenture  agreement of the Company) and rank pari passu in right
of payment with all other existing and future senior  subordinated  indebtedness
of the Company. The Senior Subordinated Notes are unconditionally  guaranteed on
a senior  subordinated  basis by the  domestic  restricted  subsidiaries  of the
Company.  Additional  future domestic  subsidiaries may become  guarantors under
certain circumstances.

    The indenture contains certain covenants with respect to the Company and the
Guarantors, which restrict, among other things, (a) the incurrence of additional
indebtedness,  (b) the payment of dividends and other restricted  payments,  (c)
the  creation of certain  liens,  (d) the sale of assets,  (e)  certain  payment
restrictions affecting subsidiaries,  and (f) transactions with affiliates.  The
indenture restricts the Company's ability to consolidate, or merge with or into,
or to transfer all or substantially all of its assets to, another person.

         Foreign Bank Loans

     The bank  loans of the  Company's  Koffolk  Ltd.  (Israel)  subsidiary  are
collateralized  by its receivables and inventory,  accrue interest at LIBOR plus
1.25%,  and are repayable in equal  quarterly  payments  through 2005. The LIBOR
rate was 1.15% at June 30, 2004.

     The Company's foreign  subsidiaries have aggregate credit lines of $11,044.
At June 30, 2004,  the Company had $4,807 of  borrowings  available  under these
credit lines.


                                      F-21


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     Aggregate Maturities of Long-Term Debt

     The aggregate maturities of long-term debt as of June 30, 2004 were:

Year Ended June 30,
-------------------
    2005                                               $  1,351
    2006                                                  4,127
    2007                                                     --
    2008                                                153,891
    2009                                                     --
                                                       --------
      Total                                            $159,369
                                                       ========

10. Redeemable Common Stock of Subsidiary

     A key executive of the Company has a 2.1% ownership  interest in the common
stock of a subsidiary.  The  subsidiary's  shares are  redeemable at fair market
value, based on independent appraisal, upon the death, disability or termination
of the key  executive.  The  Company  and its  subsidiary  have  entered  into a
severance  agreement  with the  executive  for  payments  based on a multiple of
pre-tax earnings (as defined).  The payments are subject to certain restrictions
pursuant to terms of the senior credit  facility.  At June 30, 2004 no severance
payments would have been due upon termination.

11. Redeemable Preferred Stock

     Effective  December 26, 2003 (the "Closing Date"), the Company entered into
the Prince  Transactions  with the  Palladium  Investors  (Note 4).  Pursuant to
definitive  purchase and other  agreements  executed on and  effective as of the
Closing Date,  the Prince  Transactions  included the following  elements  which
relate to the Company's  Redeemable  Preferred Stock: the reduction of the value
of the Company's  Preferred Stock owned by the Palladium  Investors from $72,184
(25,000 Series B shares and 20,000 Series C shares) to $16,517 (accreted through
the Closing Date) (10,591  Series C shares) by means of the redemption of all of
its shares of Series B  Preferred  Stock and a portion of its Series C Preferred
Stock; the termination of $2,250 in annual  management  advisory fees payable by
the Company to Palladium;  a cash payment of $10,000 to the Palladium  Investors
in respect of the portion of the  Company's  Preferred  Stock not  exchanged  in
consideration  of the  business  and  assets of PMC;  and the  agreement  of the
Palladium  Investors  to pay the  Company for  advisory  fees for the next three
years of $1,000, $500, and $200, respectively (which were pre-paid at closing by
the Palladium  Investors and satisfied for $1,300, the net present value of such
payments).  The Company has an agreement to receive  certain  treasury  services
from the Palladium Investors for $100 per year.

     The redeemable  preferred  stock is entitled to cumulative  cash dividends,
payable semi-annually, at 15% per annum of the liquidation value. The redeemable
Preferred C stock is entitled to the Liquidation  Value plus a percentage of the
equity  value  of  the  Company,  as  defined  in  the  amended  Certificate  of
Incorporation.  The equity value is calculated as a multiple of earnings  before
interest,  taxes,  depreciation  and  amortization  ("EBITDA")  of the Company's
business ("Equity Value").

     On  the  third  closing   anniversary  and  on  each  closing   anniversary
thereafter,  the Company may redeem, for cash only, in whole the Preferred C, at
the  Liquidation  Value plus the  Equity  Value  payment.  At any time after the
redemption of the Company's Senior Subordinated Notes (due June 2008), Palladium
Investors  shall have the right to require the Company to redeem,  for cash, the
Preferred C at the Liquidation Value plus the Equity Value payment.

     Dividends  of $6,042,  $8,808 and $7,623 for the years ended June 30, 2004,
2003 and 2002, respectively, were accrued on the preferred shares and charged to
retained  earnings.  Equity  Value of $5,421,  $3,470 and $0 for the years ended
June 30, 2004, 2003 and 2002, respectively,  was accrued and charged to retained
earnings.


                                      F-22


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                                                          As of
                                              --------------------------------
                                              June 30, 2004      June 30, 2003
                                              -------------      -------------
Series B
   Value at issuance                            $   --              $25,000
   Accrued dividends                                --               11,339
Series C
   Value at issuance                            10,591               20,000
   Accrued dividends                             7,200                9,072
   Accreted equity value                         6,887                3,470
                                               -------              -------
Total redeemable preferred stock               $24,678              $68,881
                                               =======              =======

     The  agreement  with  the  Palladium  Investors  contains  covenants  which
restrict,  without  the  consent  of at least  one  director  designated  by the
Palladium  Investors  (or if no such  director is then serving on the Board,  at
least  one  of  the  Palladium  Investors),  certain  (a)  issuances  of  equity
securities,  (b) sales of assets in excess of $10,000, (c) purchases of business
and other  investments in excess of $10,000,  (d) incurrence of indebtedness for
borrowed  money in excess of $12,500,  (e)  redemptions,  acquisitions  or other
purchases of equity  securities,  (f)  transactions  with  officers,  directors,
stockholders or employees or any family member or affiliate thereof in excess of
$500, (g)  compensation and benefits of certain  officers,  and (h) transactions
involving a change of control.

12. Common Stock and Paid-in Capital

      Common Stock:

      Common stock at June 30, 2004 and 2003 was:

                                        Authorized
                                          Shares   Issued Shares  Amount at Par
                                        ---------- ------------   -------------
Class A common stock.................     16,200       12,600         $.10
Class B common stock.................     14,100       11,888         $.10
                                          ------       ------
                                          30,300       24,488

     The entire  voting power is vested in the holders of Class A common  stock,
except the holders of Class A common  stock are  entitled to elect all but three
of the directors.  The holders of Class B common stock are entitled to elect one
director,  and the purchasers of the Preferred B and Preferred C are entitled by
contract to elect two directors. No dividends may be paid to common stockholders
until  all  dividends  have  been paid to  preferred  stockholders.  Thereafter,
holders of Class A common stock shall receive dividends, when and as declared by
the   directors,   at  the  rate  of  5.5%  of  the  par  value  of  such  stock
(non-cumulative).  After all declared dividends have been paid to Class A common
stockholders,  dividends  may be  declared  and paid to the  holders  of Class B
common stock. In the event of any complete liquidation,  dissolution, winding-up
of the  business,  or sale of all the  assets  of the  Company,  and  after  the
redemption of the preferred stock, the Class A common  stockholders are entitled
to a  distribution  equal to the par value of the stock plus declared and unpaid
dividends.  Thereafter, the remaining assets of the Company shall be distributed
to the holders of Class B common stock.

     Redeemable Common Stock:

     Pursuant to terms of an agreement with a minority shareholder,  who is also
an officer of the  Company,  the  Company is required to purchase at book value,
the Class B shares of such shareholder upon his retirement,  death,  disability,
or the termination of his employment.  Should such shareholder elect to sell his
shares,  the Company  has a right of first  offer and an option to purchase  the
shares.  The Company records a liability for the redemption amount as calculated
at each balance  sheet date.  No liability  was recorded as of June 30, 2004 and
2003. Income of $378 was recorded during 2002 to adjust the shares to redeemable
value.


                                      F-23


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

13. Employee Benefit Plans

     The Company and its domestic subsidiaries maintain  noncontributory defined
benefit  pension  plans for all eligible  domestic  nonunion  employees who meet
certain  requirements  of age,  length of service and hours worked per year. The
Company's  Belgium  subsidiary  maintains  a defined  contribution  and  defined
benefit plan for  eligible  employees.  The  benefits  provided by the plans are
based upon years of service and the employees' average compensation, as defined.
The measurement date for the domestic and  international  pension plans was June
30, 2004 and 2003, respectively.

    Reconciliations of changes in benefit  obligations,  plan assets, and funded
status of the plans were:

                                          Domestic             International
                                   --------------------    --------------------
                                     2004        2003        2004        2003
                                   --------    --------    --------    --------
Change in Benefit Obligation
Benefit obligation at beginning
  of year                          $ 15,846    $ 11,821    $  6,595    $  4,251
Service cost                          1,260       1,056         467         310
Employee contributions                   --          --          27         100
Interest cost                           891         784         374         259
Benefits paid                          (595)       (243)         (3)        (29)
Actuarial (gain) or loss               (251)       (663)       (475)        879
Curtailment                            (922)         --          --          --
Change in Discount Rate                (786)      3,092          --          --
Exchange rate impact                     --          --         338         825
                                   --------    --------    --------    --------
Benefit obligation at
  end of year                      $ 15,443    $ 15,846    $  7,323    $  6,595
                                   ========    ========    ========    ========

    At June 30, 2004 and 2003, the  accumulated  benefit  obligation was $13,075
and $12,458,  respectively,  for domestic  pension  plans and $4,383 and $4,248,
respectively, for international pension plans.

Change in Plan Assets
Fair value of plan assets at
  beginning of year                $ 10,387    $  9,717    $  4,566    $  2,882
Actual return on plan assets          1,069         537         435         204
Employer contributions                  935         376         558         841
Employee contributions                   --          --          27         100
Benefits paid                          (595)       (243)         (3)        (29)
Exchange rate impact                     --          --         245         568
                                   --------    --------    --------    --------
Fair value of plan assets at
  end of year                      $ 11,795    $ 10,387    $  5,828    $  4,566
                                   ========    ========    ========    ========
Funded Status
Funded status of the plan          $ (3,648)   $ (5,459)   $ (1,495)   $ (2,029)
Unrecognized net actuarial
  (gain) or loss                        152       2,358         368         961
Unrecognized prior service cost        (337)       (554)         --          --
Unrecognized transition
  obligation/(asset)                     (8)        (12)         --          --
                                   --------    --------    --------    --------
(Accrued) pension cost             $ (3,842)   $ (3,666)   $ (1,127)   $ (1,068)
                                   ========    ========    ========    ========

    The  Company  expects  to  contribute  $990  and  $602 to its  Domestic  and
International plans,  respectively,  during fiscal 2005. The Company's policy is
to fund the  pension  plans in amounts  which  comply with  contribution  limits
imposed by law.


                                      F-24


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Components of net periodic pension expense were:

                                                    2004        2003      2002
                                                  -------    -------    -------
Domestic Pension Expense
 Service cost - benefits earned during the year   $ 1,260    $ 1,056    $   879
 Interest cost on benefit obligation                  891        784        714
 Expected return on plan assets                      (846)      (756)      (709)
 Amortization of initial unrecognized
   net transition (asset)                              (3)        (3)
                                                                             (3)
 Amortization of prior service costs                 (153)      (162)      (165)
 Amortization of net actuarial loss (gain)             25        (57)
                                                                            (31)
 Curtailment benefit                                  (64)        --         --
                                                  -------    -------    -------
 Net periodic pension cost - domestic             $ 1,110    $   862    $   685
                                                  =======    =======    =======
International Pension Expense
 Service cost - benefits earned during the year   $   467    $   310    $   217
 Interest cost on benefit obligation                  374        259        164
 Expected return on plan assets                      (300)      (203)      (123)
 Amortization of net actuarial loss                    22         --         --
                                                  -------    -------    -------
 Net periodic pension cost - international        $   563    $   366    $   258
                                                  =======    =======    =======


    Significant actuarial assumptions for the plans were:

                                             2004         2003         2002
                                             ----         ----         ----
Domestic Actuarial Assumptions
Discount rate for service and interest       5.8%         7.1%         7.5%
Expected rate of return on plan assets       7.5%         7.5%         7.5%
Rate of compensation increase             3.0%-4.5%    3.0%-4.5%    3.0%-4.5%
Discount rate for year-end benefit
  obligation                                 6.1%         5.8%         7.1%

International Actuarial Assumptions
Discount rate for service and interest       5.5%         5.8%         5.8%
Expected rate of return on plan assets       6.0%         6.0%         6.0%
Rate of compensation increase                3.0%         3.0%         3.0%
Discount rate for year-end benefit
  obligation                                 5.5%         5.5%         5.8%

    Estimated future benefit payments, including benefits attributable to future
service, are as follows:

                                        Domestic          International
                                        --------          -------------
      2005                               $  295               $   37
      2006                                  301                   38
      2007                                  311                   40
      2008                                  451                   41
      2009                                  508                   42
      2010-2014                           4,500                1,817


                                      F-25


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     The  Company's  domestic  plan target  allocations  for fiscal 2005 and the
weighted  asset  allocation  of plan  assets as of June 30, 2004 and 2003 are as
follows:

                                                 2005        2004       2003
                                                 ----        ----       ----
Domestic Plan Asset Allocations
Debt Securities                                45% - 55%      50%        59%
Equity Securities                              15% - 25%      19%        9%
Other                                          25% - 35%      31%        32%

    The expected  long-term  rate of return for the plan's total assets is based
on the expected  return of each of the above  categories,  weighted based on the
median of the target allocation of each class. Equity securities are expected to
return 8% to 10% over the  long-term,  while debt  securities  are  expected  to
return 4% to 6%. Based on historical experience,  the Committee expects that the
Plan's asset  managers  will provide a modest (1/2% to 1% per annum)  premium to
their respective market benchmark indices.

    The investment policy and strategy is to earn a long-term  investment return
sufficient to meet the obligations of the Plan, while assuming a moderate amount
of risk in order to maximize  investment  return. In order to achieve this goal,
assets are invested in a diversified  portfolio consisting of equity securities,
debt  securities,  limited  partnerships  and  other  investments  in  a  manner
consistent with ERISA's fiduciary requirements.

     The Company's international plan target allocations for fiscal 2005 and the
weighted  asset  allocation  of plan  assets as of June 30, 2004 and 2003 are as
follows:

                                                 2005       2004        2003
                                                 ----       ----        ----
International Plan Asset Allocations
Debt Securities                                  59%        62%         79%
Equity Securities                                25%        21%         20%
Other                                            16%        17%         1%

    The expected  long-term  rate of return for the plan's total assets is based
on the expected  return of each of the above  categories,  weighted based on the
target allocation for each class.  Equity securities are expected to return 7.5%
over the long-term, while debt securities are expected to return 5.5%.

    The Company assumed the liability for the International  pension plan during
2002 as part of the MFA acquisition.

    In addition to Belgium,  most of the  Company's  foreign  subsidiaries  have
retirement plans covering  substantially  all employees.  Contributions to these
plans are generally deposited under fiduciary-type arrangements.  Benefits under
these plans primarily are based on  compensation  levels.  Funding  policies are
based on legal  requirements and local practices.  Expense under these plans was
$585, $522 and $534 for 2004, 2003 and 2002, respectively.

    The Company and its domestic  subsidiaries  provide a 401(k)  savings  plan,
under which an  employee  may make a pre-tax  contribution  of up to 60% of base
compensation.  The Company makes a non-matching  contribution equal to 1% of the
employee's base  compensation  and a matching  contribution  equal to 50% of the
employee's  contribution up to the first 3% of base  compensation and 25% of the
employee's  contribution  from  3% to  6% of  base  compensation.  All  employee
contributions  are subject to the maximum  amounts  permitted for federal income
tax purposes.  Employees  vest in the Company's  matching  contributions  over 5
years.  The Company's  contribution  was $502,  $528 and $539 in 2004,  2003 and
2002, respectively.


                                      F-26


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    The Company has a deferred compensation and supplemental retirement plan for
certain  senior  executives.  The  benefits  provided by the plan are based upon
years of service and the executives'  average  compensation,  subject to certain
limits.  The plan also provides for death benefits  before  retirement.  Expense
under this plan was $259,  $249, and $204 in 2004, 2003 and 2002,  respectively.
The  aggregate  liability  under this plan amounted to $2,018 and $1,678 at June
30, 2004 and 2003, respectively.  To assist in funding the benefits of the plan,
the Company  invested in  corporate-owned  life  insurance  policies,  through a
trust,  which at June 30, 2004 and 2003 had cash surrender  values of $1,481 and
$1,299, respectively, and are included in other assets.

     The Company has an  executive  income  program to provide a  pre-retirement
death  benefit  and  a  supplemental   retirement  benefit  for  certain  senior
executives. The aggregate liability under this plan amounted to $416 and $385 at
June 30, 2004 and 2003,  respectively.  To assist in funding the benefits of the
plan, the Company  invested in split-dollar  life insurance  policies,  which at
June 30,  2004 and 2003 had cash  surrender  values to the Company of $1,529 and
$1,392, respectively, and are included in other assets.

14. Income Taxes

    Income (loss) from continuing operations before income taxes was:

                                                 2004        2003        2002
                                               --------    --------    --------
Domestic ....................................  $ 27,587    $  3,855    $ (5,507)
Foreign .....................................    (3,054)      3,906      (4,937)
                                               --------    --------    --------
Income (loss) from continuing operations
  before income taxes .......................  $ 24,533    $  7,761    $(10,444)
                                               ========    ========    ========

    Components of the provision for income taxes were:

                                                  2004       2003        2002
                                               --------    --------    --------
Current tax provision (benefit):
   Federal ..................................  $    563    $     --    $     --
   State and local ..........................     1,333         516        (256)
   Foreign ..................................     5,747       3,084       3,785
                                               --------    --------    --------
   Total current tax provision ..............     7,643       3,600       3,529
                                               --------    --------    --------
Deferred tax provision (benefit):
   Federal ..................................    10,150       1,705      (1,225)
   State and local ..........................    (1,396)       (345)       (590)
   Foreign ..................................    (1,671)        850      (1,673)
   Change in valuation allowance -domestic ..    (8,754)     (1,360)     14,726
                                 -foreign ...     1,997       5,610          --
                                               --------    --------    --------
   Total deferred tax provision .............       326       6,460      11,238
                                               --------    --------    --------
Provision for income taxes ..................  $  7,969    $ 10,060    $ 14,767
                                               ========    ========    ========


                                      F-27


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

      Reconciliations  of the Federal statutory rate to the Company's  effective
tax rate are:

                                                   2004        2003       2002
                                                   ----        ----       ----
Federal income tax rate ......................     35.0%       35.0%     (35.0)%
State and local taxes, net of federal
  income tax effect ..........................      3.5         1.4       (4.9)
Foreign tax rate differences and taxes
  in certain profitable foreign jurisdictions      22.9        33.2       50.8
Change in valuation allowance ................    (41.4)       55.0      131.8
Gain not taxable for book purposes ...........     10.4        --         --
Expenses with no tax benefit .................      1.7         4.4        1.0
Other ........................................      0.3         0.6       (2.3)
                                                   ----       -----      -----
Effective tax rate ...........................     32.4%      129.6%     141.4%
                                                   ====       =====      =====

    Most of the investments in fixed assets of the Company's Israeli  subsidiary
have been granted "approved enterprise" status under Israeli law. The subsidiary
is also a "foreign  investors'  company" as defined by Israeli law.  This status
entitles the subsidiary to reduced tax rates. The entitlement of the reduced tax
rates is conditional upon the subsidiary fulfilling the conditions stipulated by
Israeli law, regulations  published  there-under and the instruments of approval
for the specific investments in approved enterprises. In the event of failure to
comply with these  conditions,  the benefits may be canceled and the  subsidiary
may be required to refund the amount of the benefits,  in whole or in part, with
the  addition  of  interest.  The periods of  benefits  expire in various  years
through 2010.

    Provision has not been made for United States or additional foreign taxes on
undistributed  earnings of foreign subsidiaries of approximately  $39,200, whose
earnings have been or are intended to be  reinvested.  It is not  practicable at
this time to  determine  the amount of income tax  liability  that would  result
should such earnings be repatriated.

    The tax effects of significant  temporary differences that comprise deferred
tax assets and liabilities at June 30, 2004 and 2003 were:

                                                             As of June 30,
                                                        -----------------------
                                                          2004           2003
                                                        --------       --------
Deferred tax assets:
   Employee benefits .............................      $  3,274       $  3,194
   Property, plant and equipment .................           475            686
   Insurance .....................................           350            341
   Receivables allowances ........................           724            770
   Inventory .....................................         3,441          4,588
   Environmental remediation .....................         1,322          1,232
   Alternative minimum tax .......................           701            163
   Net operating loss carry forwards -domestic ...        11,645         20,186
                                     -foreign ....        10,432          1,290
   Other .........................................         1,333          2,059
                                                        --------       --------
                                                          33,697         34,509
   Valuation allowance ...........................       (30,045)       (32,954)
                                                        --------       --------
                                                           3,652          1,555
Deferred tax liabilities
   Property, plant and equipment .................        (2,727)        (2,354)
   Other .........................................        (2,649)            --
                                                        --------       --------
                                                          (5,376)        (2,354)
                                                        --------       --------
Net deferred tax liability .......................      $ (1,724)      $   (799)
                                                        ========       ========


                                      F-28


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Deferred taxes are included in the following line items in the  consolidated
balance sheets:

                                                            2004           2003
                                                          -------       -------
Prepaid expenses and other current assets ..........      $   502       $   543
Accrued expenses and other current liabilities .....         (138)         (111)
Other assets .......................................          669           624
Other liabilities ..................................       (2,757)       (1,855)
                                                          -------       -------
                                                          $(1,724)      $  (799)
                                                          =======       =======

     The Company has incurred  domestic  and foreign  losses in recent years and
has reassessed  the likelihood of recovering net deferred tax assets,  resulting
in the  recording  of  valuation  allowances  due to the  uncertainty  of future
profitability.  The  Company  recorded  income tax  expense  and  increased  the
valuation  allowances by $5,610 and $11,594  during the fourth  quarters of 2003
and 2002, respectively.  The Company will continue to evaluate the likelihood of
recoverability  of these  deferred  tax assets  based upon  actual and  expected
operating performance.

     The valuation allowance for deferred tax assets was:

                                              2004          2003           2002
                                           --------       --------      --------
Balance at beginning of period             $ 32,954       $ 18,495      $  1,434
Change in valuation allowance                (6,757)         4,250        14,726
Other adjustments                             3,848         10,209         2,335
                                           --------       --------      --------
Balance at end of period                   $ 30,045       $ 32,954      $ 18,495
                                           ========       ========      ========

     The other  adjustments  in the  valuation  allowance  consist  primarily of
changes in the valuation allowance attributable to discontinued operations.

     The  Company has  domestic  federal net  operating  loss carry  forwards of
approximately $25,000 that expire in 2019 through 2024, state net operating loss
carry  forwards  of  approximately  $55,000  that expire  over  various  periods
beginning in 2005 and foreign net operating loss carry forwards of approximately
$30,000 that expire over various periods beginning in 2010.

15. Commitments and Contingencies

        Leases:

     The Company  leases  office,  warehouse  and  manufacturing  equipment  and
facilities  for minimum  annual  rentals  (plus  certain  cost  escalations)  as
follows:
                                                                Non-Cancelable
                                                    Capital       Operating
Year Ended June 30                                  Leases         Leases
-----------------                                   -------       ---------
2005 ...........................................    $  103         $1,524
2006 ...........................................         2            778
2007 ...........................................        --            568
2008 ...........................................        --            456
2009 ...........................................        --            167
Thereafter .....................................        --             72
                                                    ------         ------
Total minimum lease payments ...................    $  105         $3,565
                                                                   ======

Amounts representing interest ..................         2
                                                    ------
Present value of minimum lease payments ........    $  103
                                                    ======


                                      F-29


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    Equipment  under  capitalized  leases included in the  consolidated  balance
sheet at June 30, 2004 was $1,027, net of accumulated depreciation of $440.

    Operating lease  commitments  include $1,125 with a related party controlled
by shareholders of the Company, as described in Related Party Transactions.

    Rent  expense  under  operating  leases for 2004,  2003 and 2002 was $2,441,
$2,221 and $2,015, respectively.

    Litigation:

    On or about April 17, 1997, CP Chemicals, Inc. (a subsidiary,  "CP") and the
Company were served with a complaint filed by Chevron U.S.A. Inc. ("Chevron") in
the United States  District Court for the District of New Jersey,  alleging that
the operations of CP at its Sewaren plant affected  adjoining  property owned by
Chevron and alleging that the Company,  as the parent of CP, is also responsible
to  Chevron.  In July 2002,  a phased  settlement  agreement  was  reached and a
Consent Order entered by the Court.  That  settlement is in the process of being
implemented. The Company's and CP's portion of the settlement for past costs and
expenses  through  the entry of the Consent  Order was $495 and was  included in
selling,  general  and  administrative  expenses  in fiscal 2002 and was paid in
fiscal  2003.  The Consent  Order then  provides  for a period of due  diligence
investigation  of the  property  owned by Chevron.  The  investigation  has been
conducted and the results are under review.  The  investigation  costs are being
split with one other defendant, Vulcan Materials Company. Upon completion of the
review of the results of the  investigation,  a decision will be made whether to
opt out of the  settlement or proceed.  If no party opts out of the  settlement,
the Company and CP will take title to the adjoining Chevron  property,  probably
through the use of a  three-member  New Jersey  limited  liability  company.  In
preparation to move forward,  a limited liability company has been formed,  with
Vulcan  Materials  Company as the third  member.  The Company also has commenced
negotiations  with  Chevron  regarding  its  allocation  of  responsibility  and
associated  costs under the Consent  Order.  While the costs cannot be estimated
with any degree of certainty at this time,  the Company  believes that insurance
recoveries will be available to offset some of those costs.

    The  Company's  Phibro-Tech  subsidiary  was named in 1993 as a  potentially
responsible  party  ("PRP") in  connection  with an action  commenced  under the
Federal Comprehensive  Environmental Response,  Compensation,  and Liability Act
("CERCLA") by the United  States  Environmental  Protection  Agency ("the EPA"),
involving a former third-party  fertilizer  manufacturing site in Jericho, South
Carolina.  An agreement has been reached under which such  subsidiary  agreed to
contribute  up to $900 of which  $635 has been  paid as of June 30,  2004.  Some
recovery from insurance and other sources is expected but has not been recorded.
The Company also has accrued its best estimate of any future costs.

    Phibro-Tech,  Inc. has resolved certain alleged  technical permit violations
with the California  Department of Toxic  Substances  Control and has reached an
agreement to pay $425 over a six year period ending October 2008.

    In February 2000, the EPA notified  numerous parties of potential  liability
for waste disposal at a licensed Casmalia, California disposal site, including a
business,  assets of which were  originally  acquired by a subsidiary in 1984. A
settlement has been reached in this matter and the Company has paid $171 in full
settlement.

    On or about  April  5,  2002,  the  Company  was  served,  as a  potentially
responsible  party,  with an  information  request  from the EPA  relating  to a
third-party  superfund site in Rhode Island.  The Company is  investigating  the
matter,  which relates to events in the 1950's and 1960's,  but management  does
not believe that the Company has any liability in this matter.

    On or about  August  13,  2004 the  Company  was served  with a Request  for
Information  pursuant to Section 104 of CERCLA and Section 3007 of RCRA relating
to possible discharges into Turkey Creek in Sumter, South Carolina.  The Company
is preparing  its  response to the Request for  Information  and believes  that,
because its Sumter,  South  Carolina  facility is distant  from Turkey Creek and
does not discharge  into Turkey Creek,  there is a low  probability of liability
associated with this matter.


                                      F-30


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

    The  Company  and its  subsidiaries  are  party to a number  of  claims  and
lawsuits  arising  out  of the  normal  course  of  business  including  product
liabilities and governmental  regulation.  Certain of these actions seek damages
in various  amounts.  In most cases,  such claims are covered by insurance.  The
Company  believes  that  none  of  the  claims  or  pending   lawsuits,   either
individually  or in the  aggregate,  will have a material  adverse effect on its
financial position.

    Environmental Remediation:

    The Company's operations,  properties and subsidiaries are subject to a wide
variety of complex and stringent federal, state, local and foreign environmental
laws and  regulations,  including  those governing the use,  storage,  handling,
generation,  treatment,  emission,  release,  discharge  and disposal of certain
materials and wastes, the remediation of contaminated soil and groundwater,  the
manufacture,  sale and use of pesticides and the health and safety of employees.
As such, the nature of the Company's  current and former operations and those of
its subsidiaries  exposes the Company and its subsidiaries to the risk of claims
with respect to such matters. Under certain circumstances, the Company or any of
its  subsidiaries  might be required to curtail  operations  until a  particular
problem  is  remedied.   Known  costs  and  expenses  under  environmental  laws
incidental  to  ongoing  operations  are  generally  included  within  operating
results.  Potential  costs and expenses may also be incurred in connection  with
the repair or upgrade of facilities to meet existing or new  requirements  under
environmental   laws  or  to  investigate  or  remediate   potential  or  actual
contamination  and from time to time the Company  establishes  reserves for such
contemplated  investigation  and  remediation  costs.  In  many  instances,  the
ultimate  costs under  environmental  laws and the time period during which such
costs are likely to be incurred are difficult to predict.

    The Company's  subsidiaries have, from time to time,  implemented procedures
at  their  facilities   designed  to  respond  to  obligations  to  comply  with
environmental  laws.  The Company  believes that its operations are currently in
material  compliance with such environmental laws, although at various sites its
subsidiaries  are  engaged  in  continuing  investigation,   remediation  and/or
monitoring  efforts  to address  contamination  associated  with their  historic
operations.

    The  nature  of the  Company's  and its  subsidiaries'  current  and  former
operations  exposes the Company and its  subsidiaries to the risk of claims with
respect to environmental matters and the Company cannot assure it will not incur
material costs and  liabilities in connection  with such claims.  Based upon its
experience to date, the Company believes that the future cost of compliance with
existing  environmental  laws,  and  liability  for known  environmental  claims
pursuant to such environmental  laws, will not have a material adverse effect on
the Company's financial position.

    Based  upon  information  available,  the  Company  estimates  the  cost  of
litigation proceedings described above and the cost of further investigation and
remediation  of identified  soil and  groundwater  problems at operating  sites,
closed sites and  third-party  sites,  and closure  costs for closed sites to be
approximately  $2,933, which is included in current and long-term liabilities in
the June 30, 2004 consolidated balance sheet  (approximately  $2,652 at June 30,
2003).  Environmental  provisions were $1,511,  $1,610 and $2,148 for 2004, 2003
and 2002, respectively, and were included in selling, general and administrative
expenses in the consolidated statements of operations.

16.  Guarantees

    As  part  of the  Prince  Transactions  (Note  4),  as is  normal  for  such
transactions,  the Company has agreed to indemnify the  Palladium  Investors for
losses arising out of breach of representations,  warranties and covenants.  The
Company's maximum liability under such indemnifications is limited to $15,000.

    The Company  agreed to indemnify the Palladium  Investors for a portion,  at
the rate of $0.65 for every dollar, of the amount they receive in respect of the
disposition  of Buyer for less than  $21,000,  up to a  maximum  payment  by the
Company  of  $4,000  (the  "Backstop   Indemnification  Amount").  The  Backstop
Indemnification  Amount would be payable on the earlier to occur of July 1, 2008
or six months after the redemption  date of all of the Company's  Senior Secured
Notes due 2007 if such a  disposition  closes prior to such  redemption  and six
months after the closing of any such disposition if the disposition closes after
any such  redemption.  The  Company's  obligations  with respect to the Backstop
Indemnification  Amount will cease if the  Palladium  Investors do not close the
disposition  of Buyer  by  January  1,  2009.  The  maximum  potential  Backstop
Indemnification  Amount  is  included  in  other  liabilities  on the  Company's
condensed consolidated balance sheet at June 30, 2004.


                                      F-31


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

     The Company  established  a $1,000 letter of credit escrow for two years to
collateralize its working capital  adjustment and certain other  indemnification
obligations relating to the Prince Transactions.

17. Financial Instruments

     Financial  instruments that potentially  subject the Company to credit risk
consist  principally of cash and cash  equivalents  and trade  receivables.  The
Company  places  its cash and  cash  equivalents  with  high  quality  financial
institutions in various  countries.  The Company sells to customers in a variety
of industries, markets and countries. Concentrations of credit risk with respect
to  receivables  arising from these sales are limited due to the large number of
customers  comprising the Company's customer base. Ongoing credit evaluations of
customers' financial  conditions are performed and, generally,  no collateral is
required.   The  Company  maintains   appropriate   reserves  for  uncollectible
receivables.

     The carrying amounts of cash and cash equivalents, trade receivables, trade
payables and short-term  debt is considered to be  representative  of their fair
value because of their short maturities. The fair values of the Company's Senior
Secured Notes and Senior Subordinated Notes are estimated based on quoted market
prices.  At June 30, 2004 the fair values of the Company's  Senior Secured Notes
and Senior Subordinated Notes were $114,450 and $43,706,  respectively,  and the
related  carrying amounts were $105,000 and $48,029,  respectively.  At June 30,
2003 the fair value of the Company's Senior  Subordinated  Notes was $40,000 and
the related carrying amount was $100,000.  The fair value of the Company's other
long-term debt does not differ  materially from its carrying amount based on the
variable interest rate structure of these obligations.

     The  Company  obtains  third-party  letters  of credit in  connection  with
certain inventory  purchases and insurance  obligations.  The contract values of
the  letters  of  credit  at June 30,  2004 and 2003  were  $9,263  and  $2,593,
respectively.  The  difference  between the  carrying  values and fair values of
these letters of credit was not material.

     The  Company  operates   internationally,   with  manufacturing  and  sales
facilities in various  locations around the world and utilizes certain financial
instruments to manage its foreign  currency and commodity  exposures,  primarily
related  to  forecasted  transactions.  To  qualify a  derivative  as a hedge at
inception and throughout the hedge period,  the Company  formally  documents the
nature and relationships  between hedging  instruments and hedged items, as well
as its risk-management objectives,  strategies for undertaking the various hedge
transactions  and method of assessing  hedge  effectiveness.  Additionally,  for
hedges of forecasted transactions,  the significant characteristics and expected
terms of a forecasted transaction must be specifically  identified,  and it must
be probable  that each  forecasted  transaction  would occur.  If it were deemed
probable that the forecasted transaction would not occur, the gain or loss would
be recognized in operations  currently.  Financial  instruments  qualifying  for
hedge  accounting must maintain a specified level of  effectiveness  between the
hedging  instrument and the item being hedged,  both at inception and throughout
the hedged period.  The Company hedges  forecasted  transactions for periods not
exceeding  the next twelve  months.  The  Company  does not engage in trading or
other speculative uses of financial instruments.

     From time to time,  the  Company  uses  forward  contracts  and  options to
mitigate its  exposure to changes in foreign  currency  exchange  rates and as a
means of hedging  forecasted  operating  costs.  When using options as a hedging
instrument,  the  Company  excludes  the  time  value  from  the  assessment  of
effectiveness.  Pursuant to SFAS No. 133,  all  cumulative  changes in a foreign
currency  option's fair value are deferred as a component of  accumulated  other
comprehensive  income until the underlying  hedged  transactions are reported on
the Company's consolidated statement of operations and comprehensive income. The
Company  also  utilizes,  on a limited  basis,  certain  commodity  derivatives,
primarily on copper used in its manufacturing  process, to hedge the cost of its
anticipated production requirements.  The Company's foreign currency options and
forward  contracts and commodity  futures contracts were designated as cash flow
hedges and qualified for hedge accounting treatment. The Company deferred $9 and
$81 of  cumulative  gains (net of losses) on various  copper  futures  contracts
designated as cash flow hedges as of June 30, 2004 and 2003, respectively.

    The fair value of commodity  contracts is estimated based on quotes from the
market makers of these instruments and represents the estimated amounts that the
Company  would expect to receive or pay to terminate  the  agreements  as of the
reporting date.


                                      F-32


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

18. Business Segments

    The  Company's   reportable   segments  are  Animal  Health  and  Nutrition,
Industrial Chemicals,  Distribution and All Other. Reportable segments have been
determined  primarily  on the basis of the nature of products  and  services and
certain  similar  operating  units have been  aggregated.  The Company's  Animal
Health and Nutrition segment manufactures and markets more than 500 formulations
and  concentrations  of medicated feed additives and nutritional  feed additives
including  antibiotics,  antibacterials,  anticoccidials,  anthelmintics,  trace
minerals,  vitamins,  vitamin  premixes  and other animal  health and  nutrition
products.  The Industrial Chemicals segment manufactures and markets a number of
chemicals   for   use  in  the   pressure-treated   wood,   chemical   catalyst,
semiconductor,  automotive,  and aerospace industries.  The Distribution segment
markets and  distributes  a variety of  industrial,  specialty  and fine organic
chemicals and intermediates  produced primarily by third parties.  The All Other
segment  manufactures  and markets a variety of specialty  custom  chemicals and
copper-based fungicides.  Intersegment sales and transfers were not significant.
The following segment data includes information only for continuing operations.




                                   Animal                                             Corporate
                                  Health &    Industrial                     All     Expenses &
2004 Segment Detail               Nutrition    Chemicals  Distribution     Other     Adjustments      Total
-------------------               ---------    ---------  ------------     -----     -----------      -----
                                                                                  
Net Sales                         $265,421     $ 42,253     $ 30,861     $ 19,739     $     --      $358,274
Operating income/(loss)             33,307        2,899        2,900        2,301      (17,132)       24,275
Depreciation and amortization        8,263        2,123           11          419        2,367        13,183
Identifiable assets                185,601       26,146        7,715        5,696       16,211       241,369
Capital expenditures                 3,850        2,216            6          115           57         6,244





                                   Animal                                             Corporate
                                  Health &    Industrial                     All     Expenses &
2003 Segment Detail               Nutrition    Chemicals  Distribution     Other     Adjustments      Total
-------------------               ---------    ---------  ------------     -----     -----------      -----
                                                                                   
Net Sales                         $250,706     $ 48,797      $ 30,072     $ 12,171     $     --      $341,746
Operating income/(loss)             38,472       (1,855)        3,207          620      (14,948)       25,496
Depreciation and amortization        7,690        2,904            12          364        1,554        12,524
Identifiable assets                190,864       33,191         9,154        5,726       12,811       251,746
Capital expenditures                 5,669        2,836            --          129            2         8,636





                                   Animal                                             Corporate
                                  Health &    Industrial                     All     Expenses &
2002 Segment Detail               Nutrition    Chemicals  Distribution     Other     Adjustments      Total
-------------------               ---------    ---------  ------------     -----     -----------      -----
                                                                                   
Net Sales                         $239,602     $ 50,854      $ 27,852     $ 10,368     $     --      $328,676
Operating income/(loss)             28,298       (7,324)        2,345        1,164      (13,854)       10,629
Depreciation and amortization        7,438        3,535            12          321        1,049        12,355
Identifiable assets                186,118       38,985         8,059        8,097       10,393       251,652
Capital expenditures                 5,915        2,328            12          144          119         8,518



                                      F-33


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

19. Geographic Information

     The following is  information  about the Company's  geographic  operations.
Information is attributed to the  geographic  areas based on the location of the
Company's subsidiaries.

                                                2004         2003         2002
                                              --------     --------     --------
Net Sales:
   United States                              $248,577     $233,942     $219,981
   Europe                                       18,605       16,643       12,004
   Israel                                       43,170       44,383       45,266
   Latin America                                26,800       25,235       28,970
   Asia/Pacific                                 21,122       21,543       22,455
                                              --------     --------     --------
   Total                                      $358,274     $341,746     $328,676
                                              ========     ========     ========

Property, Plant and Equipment, net:
   United States                              $ 13,836     $ 16,719     $ 19,370
   Europe                                       20,732       20,463       17,451
   Israel                                        9,157       10,990       12,647
   Latin America                                14,783       15,396       13,772
   Asia/Pacific                                    278          337          258
                                              --------     --------     --------
   Total                                      $ 58,786     $ 63,905     $ 63,498
                                              ========     ========     ========

20. Consolidating Financial Statements

    The units of Senior  Secured  Notes due 2007,  consisting of US Senior Notes
issued by the Company  (the  "Parent  Issuer")  and Dutch Senior Notes issued by
Philipp Brothers  Netherlands III B.V. (the "Dutch  Issuer"),  are guaranteed by
certain  subsidiaries.  The Company and its U.S.  subsidiaries ("U.S.  Guarantor
Subsidiaries"),  excluding The Prince Manufacturing Company, Prince MFG, LLC and
Mineral  Resource   Technologies,   Inc.  (until  divested)  (the  "Unrestricted
Subsidiaries", as defined in the indenture), fully and unconditionally guarantee
all of the Senior Secured Notes on a joint and several basis.  In addition,  the
Dutch  Issuer's  subsidiaries,  presently  consisting of Phibro Animal Health SA
(the "Belgium Guarantor"),  fully and unconditionally guarantee the Dutch Senior
Notes. The Dutch issuer and the Belgium Guarantor do not guarantee the US Senior
Notes.  Other  foreign  subsidiaries   ("Non-Guarantor   Subsidiaries")  do  not
presently  guarantee the Senior Secured Notes. The U.S.  Guarantor  Subsidiaries
include all domestic  subsidiaries  of the Company  other than the  Unrestricted
Subsidiaries  and  include:  CP  Chemicals,  Inc.,  Phibro-Tech,   Inc.,  Prince
Agriproducts,  Inc, Phibrochem,  Inc., Phibro Chemicals, Inc., Western Magnesium
Corp., Phibro Animal Health Holdings, Inc., and Phibro Animal Health U.S., Inc.

    The Senior  Subordinated  Notes due 2008,  issued by the Parent Issuer,  are
guaranteed by certain subsidiaries.  The Company's U.S. subsidiaries,  including
the U.S.  Guarantor  Subsidiaries and the Unrestricted  Subsidiaries,  fully and
unconditionally  guarantee the Senior  Subordinated Notes on a joint and several
basis. The Dutch Issuer, Belgium Guarantor and Non-Guarantor Subsidiaries do not
presently   guarantee  the  Senior   Subordinated   Notes.  The  U.S.  Guarantor
Subsidiaries and Unrestricted  Subsidiaries include all domestic subsidiaries of
the  Company  including:   CP


                                      F-34


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

Chemicals,  Inc.,  Phibro-Tech,  Inc.,  Prince  Agriproducts,  Inc.,  The Prince
Manufacturing  Company,  Prince MFG, LLC,  Mineral Resource  Technologies,  Inc.
(until divested),  Phibrochem,  Inc., Phibro Chemicals,  Inc., Western Magnesium
Corp., Phibro Animal Health Holdings, Inc., and Phibro Animal Health U.S., Inc.

    The  following   consolidating   financial   data   summarizes  the  assets,
liabilities  and  results of  operations  and cash  flows of the Parent  Issuer,
Unrestricted  Subsidiaries,  U.S. Guarantor Subsidiaries,  Dutch Issuer, Belgium
Guarantor and Non-Guarantor  Subsidiaries.  The Unrestricted Subsidiaries,  U.S.
Guarantor  Subsidiaries,  Dutch  Issuer,  Belgium  Guarantor  and  Non-Guarantor
Subsidiaries  are directly or indirectly  wholly owned as to voting stock by the
Company.

Investments  in  subsidiaries  are  accounted for by the Parent Issuer using the
equity method. Income tax expense (benefit) is allocated among the consolidating
entities based upon taxable income (loss) by jurisdiction within each group. The
principal consolidation adjustments are to eliminate investments in subsidiaries
and intercompany balances and transactions.



                                      F-35


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)


                           CONSOLIDATING BALANCE SHEET
                               As of June 30, 2004



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
                                                                    ASSETS
CURRENT ASSETS:
  Cash and cash
    equivalents                $     136  $      --      $     801   $      17  $     212   $   4,402      $      --     $   5,568
  Trade receivables                2,670         --         26,996          --      2,592      25,400             --        57,658
  Other receivables                  317        414          1,195          --         72         768             --         2,766
  Inventory                        1,994         --         37,890          --     23,159      16,867             --        79,910
  Prepaid expenses
    and other                      3,195        110            565          --      1,018       3,800             --         8,688
                               ---------------------------------------------------------------------------------------------------
    TOTAL CURRENT
      ASSETS                       8,312        524         67,447          17     27,053      51,237             --       154,590
                               ---------------------------------------------------------------------------------------------------
Property, plant &
  equipment, net                     105         --         13,730          --     17,321      27,630             --        58,786

Intangibles                           --         --          4,252          --      1,569       5,874             --        11,695
Investment in
  subsidiaries                   125,355         --          3,619       1,604         --          --       (130,578)           --
Intercompany                     (14,995)    20,995         60,030      20,181      1,630     (12,497)       (75,344)           --
Other assets                      14,506         --          1,056          --         --         736             --        16,298
                               ---------------------------------------------------------------------------------------------------

                               $ 133,283  $  21,519      $ 150,134   $  21,802  $  47,573   $  72,980      $(205,922)    $ 241,369
                               ===================================================================================================

                                                LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
  Cash overdraft               $      --  $      10      $     881   $      --  $      --   $      --      $      --     $     891
  Loan payable to
    banks                         10,996         --             --          --         --          --             --        10,996
  Current portion of
    long-term debt                    --         --            101          --         --       1,250             --         1,351
  Accounts payable                 4,734          9         28,434          --      2,258      11,537             --        46,972
  Accrued expenses
    and other                     11,857        159          8,306         216     12,022       7,450             --        40,010
                               ---------------------------------------------------------------------------------------------------
TOTAL CURRENT
  LIABILITIES                     27,587        178         37,722         216     14,280      20,237             --       100,220
                               ---------------------------------------------------------------------------------------------------

Long-term debt                   133,029         --              2      20,000         --       4,987             --       158,018
Intercompany debt                     --         --             --          --     30,553      44,791        (75,344)           --
Other liabilities                 11,822         --          4,897          --      1,136       4,431             --        22,286
                               ---------------------------------------------------------------------------------------------------
TOTAL LIABILITIES                172,438        178         42,621      20,216     45,969      74,446        (75,344)      280,524
                               ---------------------------------------------------------------------------------------------------

REDEEMABLE SECURITIES:
  Series C preferred
    stock                         24,678         --             --          --         --          --             --        24,678
                               ---------------------------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
  (DEFICIT):
  Series A preferred
    stock                            521         --             --          --         --          --             --           521
  Common stock                         2          1             31          --         --          --            (32)            2
  Paid-in capital                    860         --        112,004          21         52       1,537       (113,614)          860
  Retained earnings
    (accumulated
    deficit)                     (57,964)    21,340         (4,339)     (2,744)    (2,757)      8,374        (19,874)      (57,964)
  Accumulated other
    comprehensive                     --
    income (loss):
    Gain on derivative
      instruments                      9         --              9          --         --          --             (9)            9
    Cumulative
      currency
      translation
      adjustment                  (7,261)        --           (192)      4,309      4,309     (11,377)         2,951        (7,261)
                               ---------------------------------------------------------------------------------------------------
      TOTAL STOCKHOLDERS'
        EQUITY (DEFICIT)         (63,833)    21,341        107,513       1,586      1,604      (1,466)      (130,578)      (63,833)
                               ---------------------------------------------------------------------------------------------------

                               $ 133,283  $  21,519      $ 150,134   $  21,802  $  47,573   $  72,980      $(205,922)    $ 241,369
                               ===================================================================================================



                                      F-36


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                      CONSOLIDATING STATEMENT OF OPERATIONS
                   For The Twelve Months Ended June 30, 2004



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
NET SALES                      $ 21,868   $ 11,118       $ 215,591   $    --    $  5,742    $ 103,955      $     --      $ 358,274

NET SALES -
  INTERCOMPANY                      150      2,598             468        --      28,970        4,375       (36,561)            --

COST OF GOODS SOLD               17,318     10,139         160,136        --      25,293       91,546       (36,561)       267,871
                               ---------------------------------------------------------------------------------------------------

  GROSS PROFIT                    4,700      3,577          55,923        --       9,419       16,784            --         90,403

SELLING, GENERAL AND
  ADMINISTRATIVE
  EXPENSES                       20,238      1,299          25,317         4       2,676       16,594            --         66,128

COSTS OF NON-COMPLETED
  TRANSACTION                     5,261         --              --        --          --           --            --          5,261
                               ---------------------------------------------------------------------------------------------------

OPERATING INCOME
  (LOSS)                        (20,799)     2,278          30,606        (4)      6,743          190            --         19,014

OTHER:
  Interest expense               16,208         18              --     1,806          95          491            --         18,618
  Interest (income)                  (4)        --              --        --          --         (126)           --           (130)
  Other (income)
    expense, net                    578         --            (605)       --        (265)        (489)           --           (781)
  Net (gain) on
    extinguishment
    of debt                     (23,226)        --              --        --          --           --            --        (23,226)

  Intercompany
    interest and
    other                       (26,755)     1,892          16,392    (1,823)      3,335        6,959            --             --

  (Profit) loss
    relating to
    subsidiaries                 (5,349)        --              --    (2,124)         --           --         7,473             --
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS
    BEFORE INCOME
    TAXES                        17,749        368          14,819     2,137       3,578       (6,645)       (7,473)        24,533

PROVISION FOR INCOME
  TAXES                           1,185        221           1,294        --       1,454        3,815            --          7,969
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS                   16,564        147          13,525     2,137       2,124      (10,460)       (7,473)        16,564

DISCONTINUED
  OPERATIONS:
  Profit (loss)
    relating to
    discontinued
    operations                     (517)        --              --        --          --           --           517             --
  (Loss) from
    discontinued
    operations
    (net of income
    taxes)                           --       (124)             --        --          --       (1,501)           --         (1,625)
  Gain (loss) from
    disposal of
    discontinued
    operations
    (net of income
    taxes)                       (3,197)        --          (2,735)       --          --        3,843            --         (2,089)
                               ---------------------------------------------------------------------------------------------------

    NET INCOME (LOSS)          $ 12,850   $     23       $  10,790   $ 2,137    $  2,124    $  (8,118)     $ (6,956)     $  12,850
                               ===================================================================================================



                                      F-37


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)


                      CONSOLIDATING STATEMENT OF CASH FLOWS
                    For the Twelve Months Ended June 30, 2004



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
OPERATING ACTIVITIES:
  Net income (loss)            $ 12,850   $     23       $  10,790   $ 2,137    $  2,124    $  (8,118)     $ (6,956)     $  12,850
  Adjustment for
    discontinued
    operation                     3,714        124           2,735        --          --       (2,342)         (517)         3,714
                               ---------------------------------------------------------------------------------------------------
  Income (loss) from
    continuing
    operations                   16,564        147          13,525     2,137       2,124      (10,460)       (7,473)        16,564

  Adjustments to
    reconcile income
    (loss) from
    continuing
    operations to
    net cash provided
    (used) by
    operating
    activities:
  Depreciation and
    amortization                  2,367        487           2,542        --       2,669        5,118            --         13,183
  Deferred income
    taxes                           733         --              --        --          --         (407)           --            326
  Net gain from
    sales of assets                  --         --            (689)       --          --           (3)           --           (692)
  Net gain on
    extinguishment
    of debt                     (23,226)        --              --        --          --           --            --        (23,226)
  Effects of changes
    in foreign
    currency                         --         --              84        --        (264)        (368)           --           (548)
  Other                             525         --             395        --          --          194            --          1,114
  Changes in
    operating assets
    and liabilities:                 --
    Accounts receivable              79        336          (4,826)       --        (945)      (1,866)           --         (7,222)
    Inventory                       618       (543)          4,143        --      (8,762)       8,204            --          3,660
    Prepaid expenses
      and other                    (268)       188            (479)       --       1,369       (1,124)           --           (314)
    Other assets                  1,997         --          (4,548)       --          --         (528)           --         (3,079)
    Intercompany                   (981)    17,331          (8,706)  (22,336)     13,316       (6,097)        7,473             --
    Accounts payable               (370)      (328)         (2,368)       --      (2,395)        (189)           --         (5,650)
    Accrued expenses
      and other                   2,803        (89)          5,089       216       2,742       (3,796)           --          6,965
    Accrued costs of
      non-completed
      transaction                 3,970         --              --        --          --           --            --          3,970
  Cash provided (used)
    by discontinued
    operations                   (3,197)      (652)         (2,735)       --          --        4,395            --         (2,189)
                               ---------------------------------------------------------------------------------------------------
  NET CASH PROVIDED
    (USED) BY
    OPERATING
    ACTIVITIES                    1,614     16,877           1,427   (19,983)      9,854       (6,927)           --          2,862
                               ---------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
  Capital expenditures              (57)       (62)         (2,506)       --      (1,613)      (2,006)           --         (6,244)
  Proceeds from sale
    of assets                        --         --           1,057        --          --           37            --          1,094
  Other investing                  (654)        --              --        --          --           (1)           --           (655)
  Discontinued
    operations                   14,343         --              --        --          --          532            --         14,875
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      INVESTING
      ACTIVITIES                 13,632        (62)         (1,449)       --      (1,613)      (1,438)           --          9,070
                               ---------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
  Net (decrease) in
    cash overdraft                 (350)      (276)           (160)       --          --           (9)           --           (795)
  Net (decrease) in
    short-term debt             (26,882)        --              --        --          --          (72)           --        (26,954)
  Proceeds from
    long-term debt               85,000         --              --    20,000          --        4,661            --        109,661
  Payments of
    long-term debt              (32,679)       (13)         (1,055)       --          --       (1,706)           --        (35,453)
  Payment of Pfizer
    obligations                 (20,075)        --              --        --      (8,225)          --            --        (28,300)
  Payments relating
    to the Prince
  Transactions and
    transaction costs            (4,619)   (16,645)           (129)       --          --           --            --        (21,393)
  Debt refinancing
    costs                       (15,548)        --              --        --          --           --            --        (15,548)
  Discontinued
    operations                       --         --              --        --          --        1,005            --          1,005
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      FINANCING
      ACTIVITIES                (15,153)   (16,934)         (1,344)   20,000      (8,225)       3,879            --        (17,777)
                               ---------------------------------------------------------------------------------------------------

EFFECT OF EXCHANGE
  RATE CHANGES ON CASH               --         --              --        --          11          223                          234
                               ---------------------------------------------------------------------------------------------------

NET INCREASE (DECREASE)
  IN CASH AND CASH
  EQUIVALENTS                        93       (119)         (1,366)       17          27       (4,263)           --         (5,611)

CASH AND CASH
  EQUIVALENTS
  at beginning of
  period                             43        119           2,167        --         185        8,665                       11,179
                               ---------------------------------------------------------------------------------------------------

CASH AND CASH
  EQUIVALENTS
  at end of period             $    136   $     --       $     801   $    17    $    212    $   4,402      $     --      $   5,568
                               ===================================================================================================



                                      F-38


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                           CONSOLIDATING BALANCE SHEET
                               As of June 30, 2003



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
                                                                      ASSETS
CURRENT ASSETS:
  Cash and cash
    equivalents                $     43   $    119       $   2,167   $    --    $    185    $   8,665                     $ 11,179
  Trade receivables               2,759      2,452          22,071        --       1,542       23,890                       52,714
  Other receivables                 957          3             733        --         518        1,292                        3,503
  Inventory                       2,612      4,278          41,266        --      13,460       26,233                       87,849
  Prepaid expenses
    and other                     3,267        458             981        --       1,866        3,296                        9,868
  Current assets from
    discontinued
    operations                       --      4,942              --        --          --        4,334                        9,276
                               ---------------------------------------------------------------------------------------------------
    TOTAL CURRENT ASSETS          9,638     12,252          67,218        --      17,571       67,710            --        174,389
                               ---------------------------------------------------------------------------------------------------

Property, plant &
  equipment, net                    153      3,269          13,297        --      17,049       30,137                       63,905

Intangibles                          --         --              --        --       1,818        6,851                        8,669
Investment in
  subsidiaries                  103,574         --           3,619        --          --           --      (107,193)            --
Intercompany                     35,034    (19,431)         59,765        --       6,731       (9,116)      (72,983)            --
Other assets                     11,516        710           1,122        --          --          711                       14,059
Other assets from
  discontinued
  operations                         --     10,650              --        --          --        2,675                       13,325
                               ---------------------------------------------------------------------------------------------------

                               $159,915   $  7,450       $ 145,021   $    --    $ 43,169    $  98,968      $(180,176)    $ 274,347
                               ===================================================================================================

                                                   LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
  Cash overdraft               $    350   $    286       $   1,041   $    --    $     --    $       9                        1,686
  Loan payable to
    banks                        37,878         --              --        --          --           --                       37,878
  Current portion of
    long-term debt               21,599         66             381        --          --        2,078                       24,124
  Accounts payable                3,304      2,350          25,926        --      12,115       11,660                       55,355
  Accrued expenses
    and other                     7,943      1,151           9,931        --       8,583       13,091                       40,699
  Current liabilities
    from discontinued
    operations                       --      2,051              --        --          --        3,506                        5,557
                               ---------------------------------------------------------------------------------------------------
    TOTAL CURRENT
      LIABILITIES                71,074      5,904          37,279        --      20,698       30,344            --        165,299
                               ---------------------------------------------------------------------------------------------------

Long-term debt                  100,073        213             149        --          --        1,828                      102,263
Intercompany debt                    --         --              --        --      22,319       50,664       (72,983)            --
Other liabilities                 4,397        114          13,289        --       1,256        2,185                       21,241
Other liabilities
  from discontinued
  operations                         --        198              --        --          --          975                        1,173
                               ---------------------------------------------------------------------------------------------------
TOTAL LIABILITIES               175,544      6,429          50,717        --      44,273       85,996       (72,983)       289,976
                               ---------------------------------------------------------------------------------------------------

REDEEMABLE SECURITIES:
  Series B and C
    preferred stock              68,881         --              --        --          --           --                       68,881
                               ---------------------------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
  (DEFICIT):
  Series A preferred
    stock                           521         --              --        --          --           --                          521
  Common stock                        2          1              31        --          --           --           (32)             2
  Paid-in capital                   860         --         110,883        --          --        5,179      (116,062)           860
  Retained earnings
    (accumulated
    deficit)                    (79,489)     1,020         (16,499)       --      (4,881)      17,862         2,498        (79,489)
  Accumulated other
    comprehensive                    --
    income (loss):
    Gain on derivative
      instruments                    81         --              81        --          --           --           (81)            81
    Cumulative
      currency
      translation
      adjustment                 (6,485)        --            (192)       --       3,777      (10,069)        6,484         (6,485)
                               ---------------------------------------------------------------------------------------------------
      TOTAL STOCKHOLDERS'
        EQUITY (DEFICIT)        (84,510)     1,021          94,304        --      (1,104)      12,972      (107,193)       (84,510)
                               ---------------------------------------------------------------------------------------------------

                               $159,915   $  7,450       $ 145,021   $    --    $ 43,169    $  98,968      $(180,176)    $ 274,347
                               ===================================================================================================



                                      F-39


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                      CONSOLIDATING STATEMENT OF OPERATIONS
                   For The Twelve Months Ended June 30, 2003



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
NET SALES                      $ 23,982   $ 22,332       $ 187,628   $    --    $  6,625    $ 101,179      $     --      $ 341,746

NET SALES -
  INTERCOMPANY                    1,338      4,244             775        --      26,994        6,812       (40,163)            --

COST OF GOODS SOLD               20,083     20,422         144,543        --      31,435       74,880       (40,163)       251,200
                               ---------------------------------------------------------------------------------------------------

  GROSS PROFIT                    5,237      6,154          43,860        --       2,184       33,111            --         90,546


SELLING, GENERAL AND
  ADMINISTRATIVE
  EXPENSES                       18,064      2,575          26,632        --       1,868       15,911                       65,050
                               ---------------------------------------------------------------------------------------------------

  OPERATING INCOME
    (LOSS)                      (12,827)     3,579          17,228        --         316       17,200            --         25,496


OTHER:
  Interest expense               15,050         86               1        --          62        1,082                       16,281
  Interest (income)                  (2)        --              --        --          --          (83)                         (85)
  Other (income)
    expense, net                  3,283         --          (3,481)       --       1,283          454                        1,539

  Intercompany
    interest and other          (33,819)     4,952          18,997        --       2,849        7,021                           --

  (Profit) loss
    relating to
    subsidiaries                  4,036         --              --        --          --           --        (4,036)            --
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS BEFORE
    INCOME TAXES                 (1,375)    (1,459)          1,711        --      (3,878)       8,726         4,036          7,761

PROVISION FOR INCOME
  TAXES                             924         52             570        --         572        7,942                       10,060
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS                   (2,299)    (1,511)          1,141        --      (4,450)         784         4,036         (2,299)

DISCONTINUED
  OPERATIONS:
  Profit (loss)
    relating to
    discontinued
    operations                   14,759         --              --        --          --           --       (14,759)            --
  (Loss) from
    discontinued
    operations
    (net of income
    taxes)                           --     (3,454)             --        --          --      (11,123)                     (14,577)
  Gain (loss) from
    disposal of
    discontinued
    operations
    (net of income
    taxes)                      (30,019)        --              --        --          --       29,336                         (683)
                               ---------------------------------------------------------------------------------------------------

    NET INCOME (LOSS)          $(17,559)  $ (4,965)      $   1,141   $    --    $ (4,450)   $  18,997      $(10,723)     $ (17,559)
                               ===================================================================================================



                                      F-40


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                      CONSOLIDATING STATEMENT OF CASH FLOWS
                    For the Twelve Months Ended June 30, 2003



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
OPERATING ACTIVITIES:
  Net income (loss)            $(17,559)  $ (4,965)      $   1,141   $    --    $ (4,450)   $  18,997      $(10,723)     $ (17,559)
  Adjustment for
    discontinued
    operation                    15,260      3,454              --        --          --      (18,213)       14,759         15,260
                               ---------------------------------------------------------------------------------------------------
  Income (loss) from
    continuing
    operations                   (2,299)    (1,511)          1,141        --      (4,450)         784         4,036         (2,299)

  Adjustments to
    reconcile income
    (loss) from
    continuing
    operations to
    net cash provided
    (used) by
    operating
    activities:
    Depreciation and
      amortization                1,554        956           2,900        --       2,019        5,095                       12,524
    Deferred income
      taxes                          --         --              --        --          --        6,460                        6,460
    Net gain from
      sales of assets                --         --            (118)       --          --           (9)                        (127)
    Effects of changes
      in foreign
      currency                       --         --            (399)       --       1,268         (479)                         390
    Other                           218         13             540        --          --         (384)                         387

    Changes in
      operating assets
      and liabilities:
      Accounts receivable           301        245           1,489        --        (322)       2,097                        3,810
      Inventory                      95        (61)         (3,658)       --       2,270         (244)                      (1,598)
      Prepaid expenses
        and other                  (702)      (195)            558        --      (1,191)      (1,592)                      (3,122)
      Other assets               (3,171)        --           1,131        --          --         (592)                      (2,632)
      Intercompany               12,780      2,717         (12,285)       --       4,989       (4,165)       (4,036)            --
      Accounts payable            2,280        714          12,542        --       3,523        1,444                       20,503
      Accrued expenses
        and other                 1,415         95           2,326        --      (6,444)       2,253                         (355)
    Cash provided
      (used) by
      discontinued
      operations                     --     (1,928)             --        --          --        2,644                          716
                               ---------------------------------------------------------------------------------------------------
      NET CASH PROVIDED
        (USED) BY
        OPERATING
        ACTIVITIES               12,471      1,045           6,167        --       1,662       13,312            --         34,657
                               ---------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
  Capital expenditures               (2)      (350)         (2,573)       --      (2,149)      (3,562)                      (8,636)
  Proceeds from sale
    of assets                        --         --           2,530        --          --           35                        2,565
  Other investing                    --         --              --        --          --          737                          737
  Discontinued
    operations                       --       (493)             --        --          --        1,856                        1,363
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      INVESTING
      ACTIVITIES                     (2)      (843)            (43)       --      (2,149)        (934)           --         (3,971)
                               ---------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
  Net (decrease) in
    cash overdraft                 (226)       (24)         (4,151)       --          --       (1,680)                      (6,081)
  Net (decrease) in
    short-term debt              (5,844)        --              --        --          --         (816)                      (6,660)
  Proceeds from
    long-term debt                   --         --              --        --          --        2,000                        2,000
  Payments of
    long-term debt               (6,813)      (111)           (415)       --          --       (8,675)                     (16,014)
  Discontinued
    operations                       --         --              --        --          --          377                          377
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      FINANCING
      ACTIVITIES                (12,883)      (135)         (4,566)       --          --       (8,794)           --        (26,378)
                               ---------------------------------------------------------------------------------------------------

EFFECT OF EXCHANGE
  RATE CHANGES ON CASH               --         --               9        --          54          389                          452
                               ---------------------------------------------------------------------------------------------------

NET INCREASE (DECREASE)
  IN CASH AND CASH
  EQUIVALENTS                      (414)        67           1,567        --        (433)       3,973            --          4,760

CASH AND CASH
  EQUIVALENTS
  at beginning
  of period                         457         52             600        --         618        4,692                        6,419
                               ---------------------------------------------------------------------------------------------------

CASH AND CASH
  EQUIVALENTS
  at end of period             $     43   $    119       $   2,167   $    --    $    185    $   8,665      $     --      $  11,179
                               ===================================================================================================



                                      F-41


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                      CONSOLIDATING STATEMENT OF OPERATIONS
                   For The Twelve Months Ended June 30, 2002



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
NET SALES                      $ 24,578   $ 21,451       $ 173,952   $    --    $  4,196    $ 104,499      $     --      $ 328,676

NET SALES -
  INTERCOMPANY                    1,114      4,212             924        --      21,509        9,607       (37,366)            --

COST OF GOODS SOLD               20,837     19,400         135,378        --      21,631       87,531       (37,366)       247,411
                               ---------------------------------------------------------------------------------------------------

  GROSS PROFIT                    4,855      6,263          39,498        --       4,074       26,575            --         81,265


SELLING, GENERAL AND
  ADMINISTRATIVE
  EXPENSES                       16,786      2,623          32,959        --       1,559       16,709                       70,636
                               ---------------------------------------------------------------------------------------------------

  OPERATING INCOME
    (LOSS)                      (11,931)     3,640           6,539        --       2,515        9,866            --         10,629


OTHER:
  Interest expense               15,858        (29)           (172)       --         365        2,048                       18,070
  Interest (income)                 (15)        --              --        --          --         (331)                        (346)
  Other (income)
    expense, net                 (2,001)        --            (839)       --       2,294        3,895                        3,349

  Intercompany interest
    and other                   (28,534)     5,210          12,467        --       2,486        8,371                           --

  (Profit) loss
    relating to
    subsidiaries                 17,913         --              --        --          --           --       (17,913)            --
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS BEFORE
    INCOME TAXES                (15,152)    (1,541)         (4,917)       --      (2,630)      (4,117)       17,913        (10,444)

PROVISION (BENEFIT)
  FOR INCOME TAXES               10,059       (407)          4,636        --        (626)       1,105                       14,767
                               ---------------------------------------------------------------------------------------------------

  INCOME (LOSS) FROM
    CONTINUING
    OPERATIONS                  (25,211)    (1,134)         (9,553)       --      (2,004)      (5,222)       17,913        (25,211)

DISCONTINUED OPERATIONS:
  Profit (loss)
    relating to
    discontinued
    operations                  (26,559)        --              --        --          --           --        26,559             --
  (Loss) from
    discontinued
    operations
    (net of income
    taxes)                           --     (2,930)             --        --          --      (23,629)                     (26,559)
                               ---------------------------------------------------------------------------------------------------

    NET INCOME (LOSS)          $(51,770)  $ (4,064)      $  (9,553)  $    --    $ (2,004)   $ (28,851)     $ 44,472      $ (51,770)
                               ===================================================================================================



                                      F-42


                PHIBRO ANIMAL HEALTH CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (In Thousands)

                      CONSOLIDATING STATEMENT OF CASH FLOWS
                    For the Twelve Months Ended June 30, 2002



                                 Parent  Unrestricted  U.S. Guarantor  Dutch    Belgium   Non-Guarantor  Consolidation  Consolidated
                                 Issuer  Subsidiaries   Subsidiaries   Issuer  Guarantor  Subsidiaries    Adjustments      Balance
                               ---------------------------------------------------------------------------------------------------
                                                                                                 
OPERATING ACTIVITIES:
  Net income (loss)            $(51,770)  $ (4,064)      $  (9,553)  $    --    $ (2,004)   $ (28,851)     $ 44,472      $ (51,770)
  Adjustment for
    discontinued
    operation                    26,559      2,930              --        --          --       23,629       (26,559)        26,559
                               ---------------------------------------------------------------------------------------------------
  Income (loss) from
    continuing
    operations                  (25,211)    (1,134)         (9,553)       --      (2,004)      (5,222)       17,913        (25,211)

  Adjustments to
    reconcile income
    (loss) from
    continuing
    operations to net
    cash provided
    (used) by
    operating
    activities:
    Depreciation and
      amortization                1,049        966           3,434        --       2,252        4,654                       12,355
    Deferred income
      taxes                       9,297       (466)          5,356        --          --       (2,949)                      11,238
    Net gain from
      sales of assets                --         --              --        --          --           (5)                          (5)
    Change in
      redemption
      amount of
      redeemable
      common stock                 (378)        --              --        --          --           --                         (378)
    Effects of changes
      in foreign
      currency                       --         --            (100)       --       1,912          308                        2,120
    Other                           (43)        12             985        --          --        1,462                        2,416

    Changes in
      operating assets
      and liabilities:
      Accounts
        receivable                1,299        278           1,932        --         886        1,651                        6,046
      Inventory                     606      1,165          (2,915)       --     (10,325)      (2,522)                     (13,991)
      Prepaid expenses
        and other                   210       (157)         (1,550)       --         273       (1,595)                      (2,819)
      Other assets               (1,335)         1           2,519        --          66        1,416                        2,667
      Intercompany                  473      4,753           2,164        --       7,562        2,961       (17,913)            --
      Accounts payable             (719)      (844)          1,460                 1,472       (7,975)                      (6,606)
      Accrued expenses
        and other                  (119)      (225)         (3,248)       --       3,487        8,616                        8,511
      Cash provided
        (used) by
        discontinued
        operations                   --     (2,437)             --        --          --        1,349                       (1,088)
                               ---------------------------------------------------------------------------------------------------
        NET CASH
          PROVIDED
          (USED) BY
          OPERATING
          ACTIVITIES            (14,871)     1,912             484        --       5,581        2,149            --         (4,745)
                               ---------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
  Capital expenditures             (119)      (192)         (3,022)       --      (1,939)      (3,246)                      (8,518)
  Acquisition of a
    business                         --         --              --        --      (4,421)      (2,761)                      (7,182)
  Proceeds from
    property damage
    claim                            --         --             411        --          --           --                          411
  Proceeds from sale
    of assets                        --         --              --        --          --           19                           19
  Other investing                   613         --              --        --          --          (33)                         580
  Discontinued
    operations                       --     (1,832)             --        --          --         (839)                      (2,671)
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      INVESTING
      ACTIVITIES                    494     (2,024)         (2,611)       --      (6,360)      (6,860)           --        (17,361)
                               ---------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
  Net increase
    (decrease) in
    cash overdraft                  563       (116)          1,447        --          --        1,544                        3,438
  Net increase in
    short-term debt              13,520         --              --        --          --          717                       14,237
  Proceeds from
    long-term debt                2,000        322              --        --          --           --                        2,322
  Payments of
    long-term debt               (2,541)       (98)           (396)       --          --       (1,695)                      (4,730)
  Discontinued
    operations                       --         --              --        --          --       (1,590)                      (1,590)
                               ---------------------------------------------------------------------------------------------------
    NET CASH PROVIDED
      (USED) BY
      FINANCING
      ACTIVITIES                 13,542        108           1,051        --          --       (1,024)           --         13,677
                               ---------------------------------------------------------------------------------------------------

EFFECT OF EXCHANGE
  RATE CHANGES ON CASH               --         --              --        --         128         (125)                           3
                               ---------------------------------------------------------------------------------------------------

NET INCREASE (DECREASE)
  IN CASH AND CASH
  EQUIVALENTS                      (835)        (4)         (1,076)       --        (651)      (5,860)           --         (8,426)

CASH AND CASH
  EQUIVALENTS
  at beginning of
  period                          1,292         56           1,676        --       1,269       10,552                       14,845
                               ---------------------------------------------------------------------------------------------------

CASH AND CASH
  EQUIVALENTS
  at end of period             $    457   $     52       $     600   $    --    $    618    $   4,692      $     --      $   6,419
                               ===================================================================================================



                                      F-43


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, the Registrant caused this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.

PHIBRO ANIMAL HEALTH CORPORATION

By: /s/ Jack C. Bendheim                           By: /s/ Gerald K. Carlson
---------------------------------                  ----------------------------
Jack C. Bendheim                                   Gerald K. Carlson
Chairman of the Board                              Chief Executive Officer
Date: September 28, 2004                           Date: September 28, 2004

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

Signature and Title                                       Date
-------------------                                       ----

/s/ Gerald K. Carlson                                     September 28, 2004
 --------------------------------
Gerald K. Carlson
Chief Executive Officer
(Principal Executive Officer)

/s/ Jack C. Bendheim                                      September 28, 2004
 --------------------------------
Jack C. Bendheim
Director, Chairman of the Board

/s/ Richard G. Johnson                                    September 28, 2004
--------------------------------
Richard G. Johnson
Chief Financial Officer
(Principal Financial Officer and
 Principal Accounting Officer)

/s/ Marvin S. Sussman                                     September 28, 2004
 --------------------------------
Marvin S. Sussman
Director

/s/ James O. Herlands                                     September 28, 2004
--------------------------------
James O. Herlands
Director

/s/ Sam Gejdenson                                         September 28, 2004
--------------------------------
Sam Gejdenson
Director


                                      II-1


                                INDEX TO EXHIBITS

Exhibit No.       Description of Exhibit
-----------       ----------------------

3.1               Composite Certificate of Incorporation of Registrant (15)

3.2               By-laws of Registrant (1)

4.1               Indenture,  dated as of June 11, 1998, among  Registrant,  the
                  Guarantors  named  therein and The Chase  Manhattan  Bank,  as
                  trustee,  relating to the 9 7/8% Senior Subordinated Notes due
                  2008 of Registrant,  and exhibits thereto, including Form of 9
                  7/8% Senior Subordinated Note due 2008 of Company (1)

4.1.1             First  Supplemental  Indenture,  dated as of January 15, 1999,
                  among  Registrant,  the Guarantors named therein and The Chase
                  Manhattan  Bank,  as  trustee,  relating  to the 9 7/8% Senior
                  Subordinated Notes due 2008 of Registrant (10)

4.1.2             Second  Supplemental  Indenture,  dated as of March 19,  2003,
                  among  Registrant,  the Guarantors  named therein and JPMorgan
                  Chase  Bank,  as  trustee,  relating  to  the  9  7/8%  Senior
                  Subordinated Notes due 2008 of Registrant (10)

4.1.3             Third Supplemental Indenture, dated as of June 10, 2003, among
                  Registrant,  the  Guarantors  named therein and JPMorgan Chase
                  Bank, as trustee,  relating to the 9 7/8% Senior  Subordinated
                  Notes due 2008 of Registrant (10)

4.1.4             Fourth  Supplemental  Indenture,  dated as of October 1, 2003,
                  among Phibro Animal Health  Corporation,  the Guarantors named
                  therein and JPMorgan Chase Bank, as trustee, relating to the 9
                  7/8% Senior Subordinated Notes due 2008 of Registrant. (11)

4.1.5             Fifth  Supplemental  Indenture,  dated as of October 21, 2003,
                  among Phibro Animal Health  Corporation,  the Guarantors named
                  therein and JPMorgan Chase Bank, as trustee, relating to the 9
                  7/8% Senior Subordinated Notes due 2008 of Registrant. (12)

4.1.6             Sixth Supplemental Indenture, dated as of June 25, 2004, among
                  Phibro Animal Health Corporation, the Guarantors named therein
                  and JPMorgan  Chase Bank,  as trustee,  relating to the 9 7/8%
                  Senior Subordinated Notes due 2008 of Registrant. (16)

4.2               Indenture,  dated as of October 21, 2003,  by and among Phibro
                  Animal Health Corporation and Philipp Brothers Netherlands III
                  B.V., as Issuers,  the Guarantors named therein, and HSBC Bank
                  USA, as Trustee and Collateral Agent. (13)

4.2.1             First  Supplemental  Indenture,  dated as of June 25, 2004, by
                  and  among  Phibro  Animal  Health   Corporation  and  Philipp
                  Brothers  Netherlands  III B.V.,  as Issuers,  the  Guarantors
                  named  therein,  and HSBC Bank USA, as Trustee and  Collateral
                  Agent. (16)

                  Certain  instruments  which  define  the  rights of holders of
                  long-term debt of Registrant and its consolidated subsidiaries
                  have not been filed as Exhibits to this Report since the total
                  amount of securities authorized under any such instrument does
                  not  exceed  10% of the  total  assets of  Registrant  and its
                  subsidiaries on a consolidated basis, as of June 30, 2004. For
                  a  description  of such  indebtedness,  see Note 9 of Notes to
                  Consolidated Financial Statements. Registrant hereby agrees to
                  furnish  copies  of such  instruments  to the  Securities  and
                  Exchange Commission upon its request.

10.1              [Reserved]

10.2              Manufacturing  Agreement,  dated May 15, 1994,  by and between
                  Merck & Co., Inc., Koffolk, Ltd., and Registrant (1)+



10.3              Lease,  dated July 25, 1986,  between Registrant and 400 Kelby
                  Associates,  as amended December 1, 1986 and December 30, 1994
                  (1)

10.4              Lease,  dated June 30, 1995,  between  First Dice Road Co. and
                  Phibro-Tech, Inc., as amended May 1998 (1)

10.5              Lease,  dated December 24, 1981,  between  Koffolk (1949) Ltd.
                  and Israel Land Administration (1)

10.6              Master Lease  Agreement,  dated  February  27,  1998,  between
                  General  Electric  Capital Corp.,  Registrant and Phibro-Tech,
                  Inc. (1)

10.7              Stockholders  Agreement,  dated  December  29,  1987,  by  and
                  between Registrant,  Charles H. Bendheim, Jack C. Bendheim and
                  Marvin S. Sussman (1)

10.8              Employment Agreement,  dated December 29, 1987, by and between
                  Registrant and Marvin S. Sussman (1)++

10.9              Stockholders Agreement, dated February 21, 1995, between James
                  O. Herlands and  Phibro-Tech,  Inc., as amended as of June 11,
                  1998(1)

10.10             Form of  Severance  Agreement,  dated as of February 21, 1995,
                  between Registrant and James O. Herlands (1)++

10.11             Agreement of Limited  Partnership  of First Dice Road Company,
                  dated June 1, 1985, by and among Western Magnesium Corp., Jack
                  Bendheim,  Marvin S. Sussman and James O. Herlands, as amended
                  November 1985 (1)

10.12             Philipp  Brothers   Chemicals,   Inc.  Retirement  Income  and
                  Deferred Compensation Plan Trust, dated as of January 1, 1994,
                  by and between  Registrant  on its own behalf and on behalf of
                  C.P.  Chemicals,  Inc.,  Phibro-Tech,  Inc.  and  the  Trustee
                  thereunder; Philipp Brothers Chemicals, Inc. Retirement Income
                  and  Deferred   Compensation   Plan,   dated  March  18,  1994
                  ("Retirement Income and Deferred Compensation Plan") (1)++

10.12.1           First,  Second and Third  Amendments to Retirement  Income and
                  Deferred Compensation Plan. (2)++

10.13             Form of Executive Income Deferred Compensation Agreement, each
                  dated March 11, 1990,  by and between  Registrant  and each of
                  Jack Bendheim, James Herlands and Marvin Sussman (1)++

10.14             Form of Executive  Income Split Dollar  Agreement,  each dated
                  March 1,  1990,  by and  between  Registrant  and each of Jack
                  Bendheim, James Herlands and Marvin Sussman (1)++

10.15             [Reserved]

10.16             Administrative  Consent Order, dated March 11, 1991, issued by
                  the  State  of  New   Jersey   Department   of   Environmental
                  Protection,  Division of Hazardous Waste  Management,  to C.P.
                  Chemicals, Inc. (1)

10.17             Agreement for Transfer of Ownership, dated as of June 8, 2000,
                  between  C. P.  Chemicals,  Inc.  ("CP") and the  Township  of
                  Woodbridge    ("Township"),    and    related    Environmental
                  Indemnification Agreement, between CP and Township, and Lease,
                  between Township and CP (2)

10.18             Stockholders'  Agreement,  dated as of January 5, 2000,  among
                  shareholders   of  Penick   Holding   Company   ("PHC"),   and
                  Certificate  of   Incorporation  of  PHC  and  Certificate  of
                  Designation,  Preferences  and  Rights of Series A  Redeemable
                  Cumulative Preferred Stock of PHC (2)

10.19             [Reserved]



10.20             [Reserved]

10.21             Asset  Purchase  Agreement,  dated as of  September  28, 2000,
                  among  Pfizer,  Inc.,  the Asset Selling  Corporations  (named
                  therein)  and  Registrant,  and various  exhibits  and certain
                  Schedules thereto (3)+

10.21.1           Amendment,  dated August 11, 2003 to Asset Purchase Agreement,
                  dated as of September 28, 2000, among Pfizer,  Inc., the Asset
                  Selling Corporations (named therein) and Registrant (10)

10.22             Stock  Purchase  Agreement,  dated as of  November  30,  2000,
                  between Registrant and the Purchasers (as defined therein) (4)

10.23             Stockholders' Agreement,  dated as of November 30, 2000, among
                  Registrant, the Investor Stockholders (as defined therein) and
                  Jack C. Bendheim (4)

10.24             United States Asset Purchase  Agreement  between  Phibro-Tech,
                  Inc. and Nufarm, Inc. dated as of May 1, 2001 (5)

10.24.1           Amendment  No. 1 to United  States  Asset  Purchase  Agreement
                  between  Phibro-Tech,  Inc. and Nufarm,  Inc. dated as of June
                  14, 2001 (6)

10.25             Supply Agreement between  Phibro-Tech,  Inc. and Nufarm,  Inc.
                  dated as of May 1, 2001 (5)

10.26             License Agreement between  Phibro-Tech,  Inc. and Nufarm, Inc.
                  dated as of May 1, 2001 (5)

10.27             Management and Advisory Services  Agreement dated November 30,
                  2000 between Registrant and Palladium Equity Partners,  L.L.C.
                  (7)++

10.27.1           Amended and Restated Management Services Agreement dated as of
                  October 21, 2003  between  Registrant  and  Palladium  Capital
                  Management, L.L.C. (15)++

10.28             Employment  Agreement,  dated  May 28,  2002,  by and  between
                  Registrant and Gerald K. Carlson (8)++

10.29             Agreement  dated  as of  May  2,  2003,  by  and  between  PAH
                  Management Company, Ltd. and David McBeath (10) ++

10.30             Stock  Purchase  Agreement,  dated  August  14,  2003,  by and
                  between Registrant and Cemex, Inc. (9)

10.31             Loan and Security  Agreement,  dated  October 21, 2003, by and
                  among, the lenders  identified on the signature pages thereto,
                  Wells  Fargo   Foothill,   Inc.,   and  Phibro  Animal  Health
                  Corporation  ("Parent"),  and  each of  Parent's  Subsidiaries
                  identified on the signature pages thereto. (12)

10.31.1           Amendment  Number  One to Loan and  Security  Agreement  dated
                  November 14, 2003. (12)

10.31.2           Amendment  Number  Two to Loan and  Security  Agreement  dated
                  April 29, 2004. (14)

10.31.3           Amendment Number Three to Loan and Security Agreement dated as
                  of September 24, 2004. (16)

10.32             Intercreditor and Lien  Subordination  Agreement,  dated as of
                  October 21,  2003,  made by and among  Wells  Fargo  Foothill,
                  Inc.,  HSBC  Bank  USA,   Phibro  Animal  Health   Corporation
                  ("Parent") and those certain  subsidiaries of the Parent party
                  thereto. (12)

10.33             Purchase and Sale  Agreement  dated as of December 26, 2003 by
                  and among Phibro Animal Health  Corporation  ("PAHC"),  Prince
                  MFG, LLC,  ("Prince MFG"),  The Prince  Manufacturing  Company
                  ("Prince"  and together  with PAHC and Prince MFG, the "Phibro
                  Parties"),  Palladium  Equity  Partners  II, L.P.  ("PEP II"),
                  Palladium Equity Partners II-A, L.P., ("PEP II-A"),  Palladium
                  Equity Investors II, L.P., ("PEI II", and together with PEP II
                  and PEP II-A, the "Investor Stockholders"), and Prince



                  Mineral Company, Inc. ("Buyer"). (15)

10.34             Environmental  Indemnification  Agreement dated as of December
                  26, 2003 between the Phibro  Parties (as defined  therein) and
                  Buyer. (15)

10.35             Amendment to  Stockholders  Agreement dated as of December 26,
                  2003 between PAHC, the Investor Stockholders and Jack Bendheim
                  (15)

10.36             Advisory Fee  Agreement  dated as of December 26, 2003 between
                  Buyer and PAHC(15)++

21                List of Subsidiaries (16)

31.1              Certification  of Gerald K. Carlson,  Chief Executive  Officer
                  required by Rule 15d-14(a) of the Act (16)

31.2              Certification  of  Jack C.  Bendheim,  Chairman  of the  Board
                  required by Rule 15d-14(a) of the Act (16)

31.3              Certification of Richard G. Johnson,  Chief Financial  Officer
                  required by Rule 15d-14(a) of the Act (16)

----------
1     Filed as an Exhibit to the  Registrant's  Registration  Statement  on Form
      S-4, No. 333-64641.

2     Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for the
      fiscal year ended June 30, 2000.

3     Filed  as an  Exhibit  to the  Registrant's  Report  on Form  10-Q for the
      quarter ended September 30, 2000.

4     Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      November 30, 2000.

5     Filed  as an  Exhibit  to the  Registrant's  Report  on Form  10-Q for the
      quarter ended March 31, 2001.

6     Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      June 14, 2001.

7     Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for the
      fiscal year ended June 30, 2001.

8     Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for the
      fiscal year ended June 30, 2002.

9     Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      September 11, 2003, as amended by the  Registrant's  Form 8-K/A dated June
      2, 2004.

10    Filed as an Exhibit to the Registrant's Annual Report on Form 10-K for the
      fiscal year ended June 30, 2003.

11    Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      October 2, 2003.

12    Filed  as an  Exhibit  to the  Registrant's  Report  on Form  10-Q for the
      quarter ended September 30, 2003.

13    Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      October 31, 2003.

14    Filed  as an  Exhibit  to the  Registrant's  Report  on Form  10-Q for the
      quarter ended March 31, 2004.

15    Filed as an Exhibit to the  Registrant's  Current Report on Form 8-K dated
      January 12, 2004.

16    Filed herewith.



+     A request for confidential treatment has been granted for portions of such
      document. Confidential portions have been omitted and furnished separately
      to the SEC in accordance with Rule 406(b).

++    This Exhibit is a management compensatory plan or arrangement.

Since the Company does not have  securities  registered  under Section 12 of the
Securities  Exchange  Act of 1934 and is not required to file  periodic  reports
pursuant  to Section 13 or 15(d) of the  Securities  Exchange  Act of 1934,  the
Company is not filing the written  certification  statement  pursuant to Section
906 of the Sarbanes-Oxley Act of 2002. The Company submits periodic reports with
the  Securities and Exchange  Commission  because it is required to do so by the
terms of the indenture governing its senior subordinated notes.