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

                                    FORM 10-Q

[X]        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended: June 29, 2002

                                       or

[ ]      Transition Report Pursuant to Section 13 or 15 (d) of the Securities
         Exchange Act of 1934

For the Transition Period from             to             .
                               -----------    ------------
Commission File Number:        1-11064


                                BRITESMILE, INC.
           (Exact name of business issuer as specified in its charter)

                              UTAH                        87-0410364
---------------------------------------------  ---------------------------------
(State or other jurisdiction of incorporation  (IRS employer identification no.)
              or organization)


            490 North Wiget Lane
         Walnut Creek, California                          94598
----------------------------------------        --------------------------------
(Address of principal executive offices)                  (Zip Code)


                                 (925) 941-6260
                (Issuer's telephone number, including area code)



              (Former name, former address and former fiscal year,
                         if changed since last report)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Securities  Exchange  Act  during the past 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.

 X  yes        no

The Company had 36,426,961 shares of common stock outstanding at  July 16, 2002.




                        BRITESMILE, INC. AND SUBSIDIARIES


                                TABLE OF CONTENTS



PART I.   FINANCIAL INFORMATION


Item 1.   Financial Statements (Unaudited)

Condensed Consolidated Balance Sheets as of June 29, 2002 and
        December 29, 2001......................................................3

Condensed Consolidated Statements of Operations for the 13 and 26 weeks ended
June 29, 2002 and June 30, 2001................................................5

Condensed Consolidated Statements of Cash Flows for the 26 weeks ended
June 29, 2002 and June 30, 2001, respectively..................................6

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

Item 2.   Management's Discussion and Analysis of Financial Condition
          and Results of Operations...........................................11



PART II.   OTHER INFORMATION


Item 1.   Legal Proceedings...................................................19

Item 2.   Changes in Securities...............................................19

Item 5.   Other Information...................................................19

Item 6.   Exhibits and Reports on Form 8-K....................................19







                                       2








                         PART I - FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

                                BRITESMILE, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                     ASSETS
                       ($ in thousands, except share data)
                                   (Unaudited)


                                                                                      June 29,             December 29,
                                                                                        2002                   2001
                                                                                 -----------------     ---------------------
                                                                                                              (Note 1)
            CURRENT ASSETS:
                                                                                                 
                Cash and cash equivalents                                        $          1,778      $          7,162
                Cash, restricted as to use                                                    843                   843
                Trade accounts receivable, net of allowance for doubtful
                    accounts of $330 and $615, respectively                                 2,412                 4,311
                Inventories                                                                 2,397                 2,540
                Prepaid expenses and other                                                    598                   423
                Notes receivable-current portion                                              223                   335
                                                                                 -----------------     ---------------------

                              Total current assets                                          8,251                15,614
                                                                                 -----------------     ---------------------

            PROPERTY AND EQUIPMENT, net.                                                   21,143                22,514

            OTHER ASSETS                                                                    1,779                 1,719
                                                                                 -----------------     ---------------------

            TOTAL ASSETS..                                                       $         31,173      $         39,847
                                                                                 =================     =====================




      The accompanying notes to condensed consolidated financial statements
      are an integral part of these condensed consolidated balance sheets.



                                       3



                                BRITESMILE, INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (continued)

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                       ($ in thousands, except share data)
                                   (Unaudited)



                                                                                           June 29,            December 29,
                                                                                             2002                  2001
                                                                                    ---------------------    ---------------------
                                                                                                                 (Note 1)
CURRENT LIABILITIES:
                                                                                                       
    Accounts payable                                                                $           4,387        $           5,512
    Accrued expenses                                                                            2,685                    4,959
    Deferred revenue                                                                            1,783                      763
    Note payable to related party, net of discount                                                500                      500
    Accrual for store closures                                                                    310                      310
    Line of credit.                                                                               728                        -
    Capital lease obligation with related party -current portion.                                 641                      641
                                                                                    ---------------------    ---------------------

                Total current liabilities                                                      11,034                   12,685
                                                                                    ---------------------    ---------------------

Note payable to related party, less current portion                                             1,355                    1,583
Subordinated convertible debenture, net of discount.                                              739                      729
Capital lease obligations with related party, less current portion.                             2,278                    2,537
Accrual for store closures.                                                                       569                      900
Other long-term liabilities                                                                       922                      857
                                                                                    ---------------------    ---------------------

                Total long-term liabilities                                                     5,863                    6,606
                                                                                    ---------------------    ---------------------

                Total liabilities                                                              16,897                   19,291
                                                                                    ---------------------    ---------------------

SHAREHOLDERS' EQUITY:
    Common stock, $.001 par value; 50,000,000 shares authorized;
    36,426,961 and 36,226,961 shares issued and outstanding, respectively

                                                                                                   36                       36
    Additional paid-in capital                                                                137,936                  137,097
    Accumulated deficit                                                                      (123,696)                (116,577)
                                                                                    ---------------------    ---------------------

                Total shareholders' equity                                                     14,276                   20,556
                                                                                    ---------------------    ---------------------

Total liabilities and shareholders' equity                                          $           31,173       $          39,847
                                                                                    =====================    =====================



      The accompanying notes to condensed consolidated financial statements
      are an integral part of these condensed consolidated balance sheets.


                                       4


                                BRITESMILE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                       ($ in thousands except share data)
                                    Unaudited



                                                  13 Weeks           13 Weeks                26 Weeks               26 Weeks
                                                    Ended             Ended                   Ended                   Ended
                                                  June 29,           June 30,                June 29,               June 30,
                                                     2002              2001                    2002                   2001
                                               -------------    --------------------     ------------------     ------------------
                                                                   (as Restated)                                  (as Restated)
                                               -------------    --------------------     ------------------     ------------------
REVENUES:
                                                                                                    
    Center whitening fees, net                 $      3,553     $            3,904       $           6,618      $           7,909
    Associated Center whitening fees, net             6,265                  6,458                  11,466                 10,484
    Product sales                                     1,195                  1,208                   2,263                  2,094
                                               -------------    --------------------     ------------------     ------------------

        Total revenues, net                          11,013                 11,570                  20,347                 20,487
                                               -------------    --------------------     ------------------     ------------------

OPERATING COSTS AND EXPENSES:
    Operating and occupancy costs                     3,924                  4,383                   7,542                  7,580
    Selling, general and administrative expense       8,266                 11,156                  16,134                 20,989
    Research and development expenses                   181                     19                     292                    567
    Depreciation and amortization                     1,507                  1,166                   2,991                  2,380
                                               -------------    --------------------     ------------------     ------------------

        Total operating costs and expenses           13,878                 16,724                  26,959                 31,516
                                               -------------    --------------------     ------------------     ------------------

            Loss from operations                     (2,865)                (5,154)                 (6,612)               (11,029)
                                               -------------    --------------------     ------------------     ------------------

OTHER INCOME (EXPENSE), net:
    Interest expense                                   (112)                  (417)                   (505)                  (636)
    Interest income                                       9                    102                      35                    106
                                               -------------    --------------------     ------------------     ------------------

        Total other income (expense), net              (103)                  (315)                   (470)                  (530)
                                               -------------    --------------------     ------------------     ------------------

            Loss before income tax provision         (2,968)                (5,469)                 (7,082)               (11,559)

INCOME TAX PROVISION                                     18                      4                      36                     57
                                               -------------    --------------------     ------------------     ------------------

            Net loss                           $     (2,986)    $           (5,473)      $          (7,118)     $         (11,616)
                                               =============    ====================     ==================     ==================

BASIC AND DILUTED NET LOSS PER SHARE           $      (0.08)    $            (0.16)      $           (0.20)     $             (37)
                                               =============    ====================     ==================     ==================

WEIGHTED AVERAGE SHARES - BASIC AND DILUTED
                                               $ 36,418,648     $       33,301,498       $      36,395,396      $      31,059,007
                                               =============    ====================     ==================     ==================



      The accompanying notes to condensed consolidated financial statements
 are an integral part of these condensed consolidated statements of operations.


                                       5



                                BRITESMILE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    Unaudited
                       ($ in thousands, except share data)



                                                                                                                26 Weeks Ended
                                                                                       26 Weeks Ended            June 30, 2001
                                                                                       June 29, 2002             (as Restated)
                                                                                    ---------------------   -----------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                      
Net loss                                                                            $           (7,118)     $          (11,616)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization                                                                    2,991                   2,380
Store closure accrual                                                                             (331)                   (225)
Cost for issuance of stock warrants and stock options                                              405                     253
   Changes in assets and liabilities                                                              (253)                 (3,033)
                                                                                    ---------------------   -----------------------

Net cash used in operating activities                                                           (4,306)                (12,241)
                                                                                    ---------------------   -----------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                                                              (1,822)                 (3,261)
                                                                                    ---------------------   -----------------------

Net cash used in investing activities                                                           (1,822)                 (3,261)
                                                                                    ---------------------   -----------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from line of credit                                                                   728                       -
Proceeds from debt financing.                                                                        -                   2,500
Proceeds from common stock offering.                                                                 -                  26,629
Principal payments on long-term debt                                                              (229)                   (146)
Payments on capital lease obligations.                                                            (259)                    (69)
Proceeds from exercise of stock options.                                                           504                     788
                                                                                    ---------------------   -----------------------

Net cash provided by financing activities                                                          744                  29,702
                                                                                    ---------------------   -----------------------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                            (5,384)                 14,200

CASH AND CASH EQUIVALENTS AT BEGINNING
    OF THE PERIOD                                                                                7,162                   5,701
                                                                                    ---------------------   -----------------------

CASH AND CASH EQUIVALENTS AT END OF THE PERIOD                                      $              1,778    $           19,901
                                                                                    =====================   =======================

  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
      Cash paid for interest                                                        $                58     $               138
                                                                                    ======================  ========================
      Cash paid for income taxes                                                    $                72     $                57
                                                                                    ======================  ========================
      Equipment acquired under capital lease                                        $                 -     $             1,618
                                                                                    ======================  ========================



      The accompanying notes to condensed consolidated financial statements
 are an integral part of these condensed consolidated statements of cash flows.


                                       6



                        BRITESMILE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                  June 29, 2002

1.         Description of Business and Nature of Operations

BriteSmile,  Inc., a Utah corporation  ("BriteSmile" or the "Company"),  and its
affiliates  develop and sell advanced  teeth  whitening  products,  services and
technology. Unless specified to the contrary herein, references to BriteSmile or
to the  Company  refer to the  Company and its  subsidiaries  on a  consolidated
basis.  The Company's  operations  include the  development  of  technologically
advanced teeth whitening  processes that are  distributed in professional  salon
settings known as BriteSmile  Professional Teeth Whitening Centers  ("Centers").
The Company also offers its products and technologies  through arrangements with
existing  independent  dental  offices  known as BriteSmile  Professional  Teeth
Whitening  Associated Centers ("Associated  Centers").  As of June 29, 2002, the
Company had 14 Centers and there were 4,404 Associated Centers in operation.

Centers are located in major  metropolitan  areas nationwide and offer clients a
salon-like  environment  dedicated  solely to the  business of teeth  whitening.
Centers  are  staffed  by  licensed  dentists  and  trained  dental  assistants.
Alternatively,  consumers can visit an Associated Center,  where a local dentist
administers the BriteSmile  procedure in the dentist's  established  office.  To
date,  the Company has entered into  contracts  with 4,404  Associated  Centers,
including  3,389 in the United  States,  and 1,015 in 40  countries  outside the
United  States.  The Company is not engaged in the practice of  dentistry.  Each
licensed  dentist who  operates a Center or  Associated  Center  maintains  full
control over dental matters, including the supervision of dental auxiliaries and
the administration of the teeth whitening procedure.

The Company  developed its current teeth whitening  technology (the  "BriteSmile
Light  Activated  Teeth  Whitening  System,"  "BS2000,"  or  "LATW")  and  began
distribution in 1999. In November 1999 the Company introduced its new BriteSmile
3000 LATW keycard system (the  "BS3000") to Associated  Centers.  The BS3000,  a
mobile  version of the BS2000,  can be installed  quickly and provides  improved
flexibility and mobility in dental offices.  In May 2001, the Company introduced
its more versatile  mobile device,  the BS3000PB,  which is the device currently
shipped to Associated Centers. The BS2000,  BS3000, and BS3000PB teeth whitening
devices  utilize a light  technology.  The unique delivery arm that permits blue
green light to reach all 16 front teeth  simultaneously,  whitening the teeth by
activating   BriteSmile's   wavelength-specific  gel  during  three  consecutive
twenty-minute sessions.

Statement of Financial Accounting Standards No. 131, "Disclosures about Segments
of an Enterprise and Related  Information,"  established standards for reporting
information about operating segments in financial statements. Operating segments
are  defined as  components  of an  enterprise  about which  separate  financial
information  is  available  that is evaluated  regularly  by the chief  decision
maker, or chief decision making group, in deciding how to allocate resources and
in assessing  performance.  Our CEO is our chief decision maker. Our business is
focused on one industry segment, products and procedures to whiten teeth. All of
our revenues and profits are generated through the sale, licensing,  and service
of products for this one segment.

2.            Basis of Presentation and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions in
Form 10-Q and Article 10 of Regulations  S-X.  Accordingly,  they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements.  In the opinion
of  management,  all  adjustments  (consisting  of  normal  recurring  accruals)
considered  necessary  for a fair  presentation  have been  included.  Operating
results  for the 13 and 26  weeks  ended  June  29,  2002  are  not  necessarily
indicative  of the results that may be expected for the  remainder of the fiscal
year ending December 28, 2002.



                                       7


                        BRITESMILE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                  June 29, 2002

For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the Company's Annual Report on Form 10-K for the
52 weeks ended December 29, 2001.

The accompanying  consolidated  financial statements include the accounts of the
Company,  its  subsidiaries,  and entities  (Centers) in which the Company has a
controlling  interest.  The Company  consolidates  the operating  results of the
Centers as the Company has a  controlling  financial  interest in the Centers in
accordance with the criteria of EITF 97-2, "Application of FASB Statement No. 94
and APB  Opinion  #16 to  Physician  Practice  Management  Entities  ("PPM") and
Certain Other Entities with Contractual Management Arrangements." The agreements
with the  Centers  are 30 year,  non-terminable  agreements,  that  provide  the
Company  a  financial  interest  in the PPM and  exclusive  authority  over  all
decision making other than the dispensing of medical services.

Revenue Recognition

The  Company  recognizes  revenue  related to retail  products  at the time such
products are shipped to customers.

The Company recognizes revenue from teeth whitening  procedures performed at its
Centers when the procedures have been performed.

During the last quarter of the  transition  period  ended  December 30, 2000 and
retroactive  to April 1, 2000,  the Company has changed its method of accounting
to  recognize  revenue  from  Associated  Centers,  and does so ratably over the
estimated  period  in which  the  Associated  Centers  perform  the  procedures,
commencing when the key card is shipped or the access code provided. Previously,
the Company  recognized  revenues  from  Associated  Centers when the keycard or
access code to activate the  whitening  device was shipped.  Revenue is reported
net of  discounts  and  allowances.  As of June 29, 2002,  the Company  recorded
deferred revenue  totaling $1.8 million,  which will be recognized as revenue in
the third quarter of 2002. At December 29, 2001,  the deferred  revenue  balance
was $763,000 and was  recognized  in the first  quarter ended March 30, 2002. At
March 30, 2002, the deferred  revenue  balance was $1,300,000 and was recognized
in the quarter ended June 29, 2002.

3.         Loss Per Common Share

The Company  computes  loss per common  share in  accordance  with  Statement of
Financial Accounting Standards No. 128, "Earnings Per Share." In accordance with
FAS 128,  basic  net loss per share is  calculated  as net loss  divided  by the
weighted-average  number of common shares  outstanding,  less shares  subject to
repurchase.  Diluted net loss per share is computed by dividing  net loss by the
weighted-average  number of common shares  outstanding and dilutive common stock
equivalents  outstanding during the period.  Common equivalent shares from stock
options and warrants  (using the treasury  stock method) and  convertible  notes
payable have been excluded from the  calculation  of net loss per share as their
effect is anti-dilutive.

4.         Inventories

Inventories  are stated at the lower of cost  (first-in,  first-out)  or market.
Inventories consist primarily of dental supplies,  retail products and component
parts for the repair of teeth whitening systems.

5.         Reclassifications

Certain  reclassifications  have  been  made  in the  prior  period's  condensed
consolidated   financial   statements   to  conform  with  the  current   period
presentation.

                                       8


6.         Revisions to Previously Issued Financial Statements

The Company provides the use of whitening equipment (the teeth whitening system)
and  sells  key card  and  supplies  (procedure  kits and  retail  products)  to
Associated  Centers to enable the  Associated  Center to perform  the  whitening
procedures for its customers. Prior to December 29, 2001, the Company recognized
revenue related to the sale of the procedure kits upon shipment of the key cards
and whitening  supplies.  Following  discussion with the staff of the Securities
and Exchange Commission  regarding  application of Staff Accounting Bulletin No.
101,  "Revenue  Recognition in Financial  Statements,"  the Company  revised its
revenue recognition policy related to these agreements to defer revenues, and to
amortize these revenues into operations  over the estimated  period in which the
procedures are performed by the Associated Centers,  which is generally 30 days.
As a result of this change in  accounting  policy,  the Company has restated its
quarterly  financials  for  2001.  The  following  is the  restatement  for  the
comparative quarter ended June 30, 2001:




                                                                        As previously
                                                                          reported               As restated
         Consolidated Statement of Operations Data:
                                                                                             
            Total Associated Centers revenue...............................$   6,932               $   6,458
            Total revenues.................................................$  12,337               $  11,570
            Net loss.......................................................$   4,374               $   5,473
            Net loss per share, basic and diluted..........................$  (0.13)               $   (0.16)


 7.        Financing Arrangements

Following  is a summary  of the  Company's  long and short  term debt  financing
arrangements (in thousands):



                                                                June 29,          December 29,
                                                                  2002                2001

        Note Payable to EVL, a related party,
                                                                   
           due May 10, 2006                                $          1,855    $        2,083
        5% Subordinated Convertible Notes due and
           payable on June 29, 2005 (including discount
           of $61 and $71)                                              739               729
        Line of credit                                                  729                 -
                                                           ------------------- -------------------
                                                           ------------------- -------------------
                                                           $          3,323    $        2,812
                                                           =================== ===================



8.         Store Closure Reserve

During the 39 weeks ended  December 30, 2000,  the Company's  Board of Directors
and  management  decided  to close  three of its  less  productive  wholly-owned
Centers.  These Centers were located in Pasadena,  California;  Ft.  Lauderdale,
Florida, and Coral Gables, Florida. During the 52 weeks ended December 29, 2001,
the  Company's  Board of Directors  and  management  decided not to continue the
construction of a Center in San Francisco,  California.  The Company  recorded a
store  closure  accrual  to reserve  for an  estimated  $934,000  related to the
remaining lease obligation.  As a result of the closures,  at December 29, 2001,
the Company had a store closure reserve accrual of $1.3 million related to lease
termination  costs including the present value of future lease payments,  net of
estimated  sublease income.  We recorded charges of $219,000 and $112,000 during
the quarter  ended March 30, 2002 and the current  quarter  respectively,  which
primarily related to the difference between our current rent obligations and the
rate at which we expect to be able to sublease the properties.  As of July 2002,
all four of the spaces have been subleased.

The following  table sets forth the store closure  reserve  activity  during the
twenty-six weeks ended June 29, 2002, (in thousands):

           Balance at December 29, 2001             $1,210
           Payments/Deductions                       ($331)
           Balance at June 29, 2002                   $879



                                       9


9.      Impact of Recently Issued Accounting Standards and Accounting Bulletins

In July 2001, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
141,  "Business  Combinations," and SFAS No. 142, "Goodwill and Other Intangible
Assets." SFAS No. 141 eliminates  the pooling of interests  method of accounting
for business combinations, except for qualifying business combinations that were
initiated  prior to July 1, 2001.  Under SFAS No. 142,  goodwill and  indefinite
lived intangible  assets are no longer amortized but are reviewed  annually,  or
more frequently if impairment  indicators  arise,  for  impairment.  The Company
adopted SFAS Nos.  141 and 142 on December  30, 2001.  The adoption of SFAS Nos.
141 and 142  did  not  have a  material  impact  on its  consolidated  financial
statements.

In August 2001, the FASB issued SFAS No. 143,  "Accounting for Asset  Retirement
Obligations."  SFAS No. 143 requires  that the fair value of a liability  for an
asset retirement  obligation be recognized in the period in which it is incurred
if a reasonable  estimate of the fair value can be made.  The  associated  asset
retirement  costs  are  capitalized  as  part  of  the  carrying  amount  of the
long-lived asset. SFAS No. 143 is effective for the Company for fiscal 2003. The
Company  believes  that the  adoption  of SFAS No.  143 will not have a material
impact on its consolidated financial statements.

In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived  Assets," which supersedes SFAS No. 121,  "Accounting for
the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
Of," and provides a single accounting model for long-lived assets to be disposed
of. The Company  adopted SFAS No. 144 on December 30, 2001. The adoption of SFAS
No. 144 did not have a material impact on the Company's  consolidated  financial
statements.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Diposal  Activities," which addresses  accounting for restructuring
and similar costs. SFAS 146 supersedes previous accounting guidance, principally
Emerging Issues Task Force Issue No. 94-3. The Company will adopt the provisions
of SFAS 146 for  restructuring  activities  after  December 31,  2002.  SFAS 146
requires  that the  liability  for  costs  associated  with an exit or  disposal
activity be  recognized  when the  liability  is  incurred.  Under Issue 94-3, a
liability  for an  exit  cost  was  recognized  at  the  date  of the  Company's
commitment to an exit plan. SFAS 146 also  establishes that the liability should
initially  be measured  and  recorded at fair value.  Accordingly,  SFAS 146 may
affect  the  timing of  recognizing  future  restructuring  costs as well as the
amounts recognized.


10.        Subsequent Event

On July 19, 2002, the Company amended its Credit and Security Agreement with CAP
Advisers  which  provided  for a $2.5  million  line  of  credit  facility  to a
subsidiary of the Company. The maximum line of credit available was increased to
$5.0 million. Advances under the line of credit may be used for general business
purposes, including the purchase of whitening devices.



                                       10


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

Forward-looking Statements and Risk Factors

The following  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations contains forward-looking statements that involve risks and
uncertainties.   Such  forward-looking  statements  may  be  deemed  to  include
information that is not historical. The statements contained in this Report that
are not purely historical are "forward-looking statements" within the meaning of
the  Private  Securities  Litigation  Reform Act of 1995 and  Section 21E of the
Securities Exchange Act. These statements relate to the Company's  expectations,
hopes, beliefs, anticipations,  commitments, intentions and strategies regarding
the  future.  They may be  identified  by the use of words  or  phrases  such as
"believes,"  "expects,"   "anticipates,"  "should,"  "plans,"  "estimates,"  and
"potential,"  among  others.  Forward-looking  statements  include,  but are not
limited to,  statements  contained in  Management's  Discussion  and Analysis of
Financial Condition and Results of Operations  regarding the Company's financial
performance,  revenue and expense levels in the future,  and the  sufficiency of
its existing assets to fund future operations and capital spending needs. Actual
results  could  differ   materially  from  the  anticipated   results  or  other
expectations expressed in such forward-looking  statements. The Company believes
that many of the risks set forth here and in the Company's  10-K Annual  Reports
filed  with the SEC are part of doing  business  in the  industry  in which  the
Company  operates,  and will  likely be present  in all  periods  reported.  The
forward-looking  statements  contained in this Report are made as of the date of
this Report and the Company  assumes no  obligation  to update them or to update
the  reasons  why actual  results  could  differ  from those  projected  in such
forward-looking  statements.  Among  others,  risks and  uncertainties  that may
affect the business, financial condition, performance,  development, and results
of operations of the Company include:

          o    Government   regulation  of  the  Company's  products  and  teeth
               whitening  procedures,  including:  (i) current  restrictions  or
               controls  on  the  practice  of  dentistry  by  general  business
               corporations,    and   (ii)   future,   unknown   enactments   or
               interpretations  of  current  regulations  which  could,  in  the
               future,   affect  the   Company's   operational   structure   and
               relationships with licensed dentists.

          o    Failure of the  Company to  generate,  sustain or manage  growth,
               including  failure to develop new products and expand  Center and
               Associated Center locations and revenues;

          o    The  loss  of  product   market  share  to   competitors   and/or
               development of new or superior technologies by competitors;

          o    Ongoing   operating  losses   associated  with  the  development,
               marketing  and  implementation  of  new,   light-activated  teeth
               whitening technologies;

          o    Failure of the Company to secure additional financing to complete
               its plan for the rollout of a broad base of Associated Centers;

          o    Unproven  market  for  the  Company's  new  whitening   products,
               whitening process, and "Whitening Center" and "Associated Center"
               concepts,  in light of  competition  from  traditional  take-home
               whitening products and bleaching tray methods;

          o    Failure to develop  marketing  strategies and delivery methods to
               penetrate non-U.S. markets; and

          o    Lack of product diversity.

Critical Accounting Policies And Estimates

General

The Company's  discussion and analysis of its financial condition and results of
operations  are  based  upon  the  Company's  condensed  consolidated  financial
statements,  which have been prepared in accordance with  accounting  principles
generally  accepted in the United States.  The  preparation  of these  financial


                                       11


statements  requires the Company to make estimates and judgments that affect the
reported  amounts of assets,  liabilities,  revenues and  expenses,  and related
disclosure of  contingent  assets and  liabilities.  On an on-going  basis,  the
Company  evaluates its estimates,  including those related to customer  programs
and incentives,  bad debts,  inventories,  income taxes,  warranty  obligations,
financing  operations,  restructuring,  and  contingencies  and litigation.  The
Company  bases its  estimates  on  historical  experience  and on various  other
assumptions  that are believed to be  reasonable  under the  circumstances,  the
results of which form the basis for making  judgments  about the carrying values
of assets and  liabilities  that are not readily  apparent  from other  sources.
Actual results may differ from these estimates  under  different  assumptions or
conditions.

The Company believes the following critical  accounting policies affect its more
significant  judgments and estimates  used in the  preparation  of its condensed
consolidated financial statements.

Revenue Recognition

BriteSmile  recognizes  revenue  related  to  retail  products  at the time such
products are shipped to customers.

BriteSmile  recognizes  revenue at Centers at the time a whitening  procedure is
performed.

BriteSmile  records deferred revenue at the time of sale of key cards and access
codes to Associated Centers.  Deferred revenue is recorded for the full value of
the key  cards  and  access  codes at the  time of sale  only if  BriteSmile  is
contractually  entitled to invoice the  Associated  Center for the full value of
the sale and the  Associated  Center is obligated to pay such  invoice,  thereby
creating a corresponding  account  receivable.  Deferred revenue is subsequently
recognized as revenue over the estimated  period that the whitening  procedures,
which can be  performed  via the key cards and access  codes are  expected to be
used,  currently  30 days from the date of  shipment.  A material  change to the
estimated  time period over which the key cards and access  codes are used could
have a  significant  impact on  BriteSmile's  revenue in the period of change as
well as future periods.

BriteSmile's  policy is not to accept  any  return of key cards or access  codes
during the course of the agreement with an Associated Center;  however,  it does
provide credits to the ultimate whitening customer for a "whitening  guarantee."
BriteSmile recognizes those credits by reducing its revenue.

Bad Debt

BriteSmile  maintains  allowances  for doubtful  accounts for  estimated  losses
resulting  from the  inability of its  customers to make  required  payments.  A
considerable   amount  of  judgment  is  required  in  assessing   the  ultimate
realization of accounts receivable  including the current  credit-worthiness  of
each customer.  If the financial  condition of BriteSmile's  customers (dentists
who operate Associated Centers) were to deteriorate,  resulting in an impairment
of their ability to make payments, additional allowances may be required.

Inventory

BriteSmile is required to state its  inventories at the lower of cost or market.
BriteSmile writes down its inventory for estimated  obsolescence or unmarketable
inventory  equal  to the  difference  between  the  cost  of  inventory  and the
estimated  market value based upon  assumptions  about future  demand and market
conditions,  as well as for damaged goods. If actual market  conditions are less
favorable than those projected by management,  additional inventory  write-downs
may be required.

Property,  Equipment  and  Improvements  - Carrying  Value  Near  Recoverability
Estimate

BriteSmile  evaluates its property,  equipment and  improvements  for impairment
whenever indicators of impairment exist.  Management  determined that impairment
indicators  did exist in Fiscal 2001 based upon continued  operating  losses and
negative cash flow.  BriteSmile's  current estimates of  recoverability  for its
property,  equipment and improvements indicated those assets would not have been
recoverable if  management's  estimates of future cash flows had been 295% lower
than its current estimate.  BriteSmile's  recoverability  estimates are based on
current  revenue  levels  continuing  to grow  at  approximately  20% per  annum
compared to an historical  growth rate of  approximately  114%.  BriteSmile  has
further assumed that operating costs will increase by approximately 3% per annum
compared to an historical  increase of approximately 157%. The Company completed
a major restructuring of its cost structure in the fourth quarter of Fiscal 2001
with plans to reduce  operating  costs by  approximately  $14  million  per year
compared to Fiscal 2001. Had BriteSmile's recoverability estimates resulted in a


                                       12


determination  that these  assets were not  recoverable,  BriteSmile  would have
recognized  an  impairment  loss in Fiscal  2001.  The Company  does not believe
impairment  losses will need to be recognized in 2002,  although no guarantee of
such can be given.

Store Closures

During  Fiscal 2001  (fiscal year ended  December  29, 2001) and the  Transition
Period  (nine-month  transition  period  ended  December 30,  2000),  BriteSmile
recorded significant reserves in connection with store closures.  These reserves
included  estimates  pertaining to the  settlements of contractual  obligations,
primarily property leases.  Although the Company does not anticipate significant
changes,  the  actual  costs  related  to the  closures  may  differ  from these
estimates.

Legal Contingencies

BriteSmile is currently a party to certain legal  actions.  Management  does not
believe that current pending  litigation will have a material  adverse effect on
BriteSmile's consolidated financial position. This conclusion has been developed
in  consultation  with outside  counsel  handling  BriteSmile's  defenses in the
matters.  It is possible,  however,  that future  results of operations  for any
particular quarterly or annual period could be materially affected by changes in
management's  assumptions  and  the  effectiveness  of  BriteSmile's  strategies
related to these legal actions.

BriteSmile recognizes the costs of legal services in the periods incurred.

Overview

Operating and occupancy  costs are composed  primarily of three main groups:  1)
the cost of goods for both the Center and Associated Center whitening  procedure
kits  and  retail  products;  2) the  financing  costs  for the  devices  in the
Associated Centers; and 3) the operating and occupancy costs for the Centers.

Selling, general and administrative expenses are composed of expenses associated
with all corporate and administrative functions that support existing operations
and provide an infrastructure to support future growth, including management and
staff salaries,  employee benefits, travel, information systems, operating costs
of the Call Center,  training,  field  support,  and marketing and  advertising.
Expenses of recruiting and training sales,  market  support,  and training staff
are also included in general and administrative expenses.

The  following  discussion  should  be read in  conjunction  with the  Financial
Statements and the Notes thereto  included in Item 1 of this Quarterly Report on
Form 10-Q and in the  Company's  Annual  Report on Form 10-K for the fiscal year
ended December 29, 2001.





              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



                                       13



The following table sets forth unaudited operating results for the thirteen week
periods and twenty-six  week periods ended June 29, 2002 and June 30, 2001, as a
percentage  of sales in each of these  periods.  This data has been derived from
the unaudited financial statements.




                                                Thirteen     Thirteen        Twenty-Six   Twenty-Six
                                                                               Weeks     Weeks ended
                                               Weeks ended  Weeks ended        ended
                                                           (as Restated)                 (as Restated)
                                                              (Note 6)                     (Note 6)
                                                June 29,       June 30,       June 29,     June 30,
                                                  2002          2001            2002         2001
                                               ----------    ----------      ----------   ----------
Income Statement Data:

Revenues:
                                                                              
 Center whitening fees, net                           32.3%         33.7%           32.5%        38.6%
 Associated Center whitening fees, net                56.9%         55.8%           56.4%        51.2%
 Product sales                                        10.8%         10.5%           11.1%        10.2%
  Total revenues, net                                100.0%        100.0%          100.0%       100.0%

Operating Costs and Expenses:
 Operating and occupancy costs                        35.6%         37.9%           37.1%        37.0%
 Selling, general and administrative expenses         75.1%         96.4%           79.3%       102.4%
 Research and development expenses                     1.6%          0.2%            1.4%         2.8%
 Depreciation and amortization                        13.7%         10.1%           14.7%        11.6%
  Total operating costs and expenses                 126.0%        144.6%          132.5%       153.8%

Loss from operations                                 -26.0%        -44.6%          -32.5%       -53.8%

Interest income (expense), net                        -0.9%         -2.7%           -2.3%        -2.6%

Loss before income tax provision                     -26.9%        -47.3%          -34.8%       -56.4%
Provision for income taxes                             0.2%          0.0%            0.2%         0.3%
Net Loss                                             -27.1%        -47.3%          -35.0%       -56.7%
                                              ============================  ===========================






The following are explanations of significant  period-to-period  changes for the
13 weeks ended June 29, 2002 and June 30, 2001:

Revenues

Total Revenues.  Total revenues decreased by $557,000, or 4.8%, to $11.0 million
for the 13 weeks ended June 29, 2002,  from $11.6 million for the 13 weeks ended
June 30,  2001.  The  decrease in revenues  occurred in the Company  Centers and
domestic  Associated  Centers  primarily as a result of selling fewer  whitening
procedures in the higher yield centers.  International  whitening procedures and
revenues  increased  in the 13 weeks  ended June 29,  2002  compared to the same
quarter of 2001.  Sales in the second  quarter of 2001  relating to newly placed
Associated  Centers  were $2.8  million  compared to $0.4  million in the second
quarter of 2002.

As of June 29, 2002, the Company recorded deferred revenue totaling $1.8 million
compared to $2.3 million of deferred  revenue as of June 30, 2001.  The deferred
revenue balance at June 29, 2002 will be recognized in the third quarter 2002 in
accordance with the Company's  policy of recognizing  revenue over the period in


                                       14


which the  whitening  procedures  are performed  after  shipment of key cards or
access codes to Associated Centers. The deferred revenue balance of $1.8 million
at the end of the second  quarter  increased  $400,000  compared to the deferred
revenue  of $1.4  million  at March 30,  2002 as a result  of higher  Associated
Center whitening fees in June 2002 compared to March 2002

Center Whitening Fees. Center whitening fees decreased by $351,000,  or 9.0%, to
$3.6 million for the 13 weeks ended June 29, 2002,  from $3.9 million for the 13
weeks ended June 30,  2001.  The number of  procedures  performed in the Centers
decreased to 8,067 in the second quarter of 2002,  compared to 8,735 in the same
quarter of 2001.

Associated Center Whitening Fees.  Associated Center whitening fees decreased by
$193,000,  or 3.0%,  to $6.3 million for the 13 weeks ended June 29, 2002,  from
$6.5 million for the 13 weeks ended June 30, 2001.  This decrease was due to the
sale of fewer  procedures in the 13 weeks ended June 29, 2002 compared to the 13
weeks  ended June 30,  2001.  The number of  procedures  sold in the  Associated
Centers  increased  19.5% to 36,295  procedures  in the  second  quarter of 2002
compared to 30,360 procedures in the same quarter of 2001.  Domestic  Associated
Center  whitening  procedures  were  27,970 in the 13 weeks  ended June 29, 2002
compared to 28,905 in the same quarter of 2001.  International Associated Center
whitening  procedures were 8,325 in the 13 weeks ended June 29, 2002 compared to
1,455 in the same quarter of 2001.  Sales in the second quarter of 2001 relating
to newly placed Associated Centers were $2.8 million compared to $0.4 million in
the second quarter of 2002.

The Company  continues to execute its strategic  plan of expanding  distribution
into the professional  dental practice  channel through its Associated  Centers.
The Company also anticipates  adding additional  Associated  Centers in domestic
and international locations over the next twelve months,  resulting in increased
Associated  Center  whitening  fees.  There can be no guarantee that the Company
will be successful in executing its business plan.

Product  Sales.  Product  sales  slightly  decreased by $13,000 or 1.1% to $1.19
million for the 13 weeks ended June 29, 2002, from $1.2 million for the 13 weeks
ended  June  30,  2001.  Product  sales  represent  the  Company's   toothpaste,
mouthwash,  whitening gum, and the Sonicare  toothbrush products sold at Centers
and  Associated  Centers.  There can be no  assurance  that the Company  will be
successful selling more retail products in the future.

Operating Costs and Expenses

Operating and Occupancy Costs. Operating and occupancy costs was $3.9 million or
35.6% as a percentage  of revenues  for the thirteen  weeks ended June 29, 2002,
compared to $4.4  million or 37.9% as a  percentage  of revenues in the thirteen
weeks ended June 30, 2001.  This decrease was primarily due to a 1.82%  decrease
in cost of goods sold as a percentage  of sales due to the  reduction of various
individual component unit costs.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses  decreased  significantly to $8.3 million or 75.1% as a
percentage  of revenue for the second  quarter of 2002 compared to $11.2 million
or 96.4% as a percentage  of revenue in the  corresponding  period in 2001.  The
$2.9 million decrease was in line with the expense  restructuring  instituted in
late fiscal 2001 as discussed  in further  detail in the  Liquidity  and Capital
Resources  section.  The  Company  expects  that  savings as a result of the new
infrastructure  will continue to be achieved throughout fiscal 2002, although no
guarantee of such can be given.

Research and Development Expenses. Research and development expenses of $181,000
was 1.6% as a percentage  of revenue for the thirteen  weeks ended June 29, 2002
compared  to $19,000  or 0.2% as a  percentage  of revenue in the  corresponding
period in 2001. The expense  incurred in the first quarter of 2002 was primarily
related to research studies to expand the Company's  leadership  position in the
teeth-whitening industry.

Depreciation and Amortization.  Depreciation and amortization  increased to $1.5
million  or 13.7% as a  percentage  of revenue  for the  second  quarter of 2002
compared  to  $1.2  million  or  10.1%  as  a  percentage   of  revenue  in  the
corresponding  period in 2001.  The  increase of $341,000  in  depreciation  and
amortization  expense  to $1.5  million  for the  second  quarter of 2002 is the
result of a greater  number of BS3000 and  BS3000PB  devices in  operation  as a
result of the increase in the number of active Associated Centers.

Interest Expense,  net. Interest expense, net decreased to $103,000 or 0.9% as a
percentage  of revenue  for the  second  quarter of 2002  compared  to  interest
expense, net of $315,000 or 2.7% as a percentage of revenue in the corresponding
quarter of 2001.  The  higher  interest  expense  in the second  quarter of 2001
primarily was due to the  acceleration of interest expense for the December 2000


                                       15


Note in the amount of  $253,000,  along with other debt  incurred by the Company
and the  amortization  of the fair market value of the warrants issued with that
debt.

Net Loss.  The net loss  decreased  $2.5  million to $3.0 million for the second
quarter of 2002  compared  to a net loss of $5.5  million  in the  corresponding
quarter of 2001. This represents a 45.4% improvement due to a combination of the
factors  described  above. The net loss per share for the second quarter of 2002
was ($0.08) versus ($0.16) reported for the second quarter of 2001.

The following are explanations of significant  period-to-period  changes for the
26 weeks ended June 29, 2002 and June 30, 2001:

Revenues

Total Revenues.  Total revenues decreased by $140,000, or 0.7%, to $20.4 million
for the 26 weeks ended June 29, 2002,  from $20.5 million for the 26 weeks ended
June 30,  2001.  As of June 29,  2002,  the Company  recorded  deferred  revenue
totaling  $1.8 million  compared to $2.3 million of deferred  revenue as of June
30, 2001.

Center  Whitening  Fees.  Center  whitening fees  decreased by $1.3 million,  or
16.3%,  to $6.6 million for the 26 weeks ended June 29, 2002,  from $7.9 million
for the 26 weeks ended June 30, 2001.  $265,000 of this  decrease was  primarily
due to the closure of three underperforming Centers that were open for a portion
of the  first  quarter  of 2001 and the  remainder  of the  decrease  was in the
existing 14 Centers. The number of procedures performed in the Centers decreased
to 14,917 for the 26 weeks ended June 29, 2002,  compared to 17,889 for the same
period of 2001.

Associated Center Whitening Fees.  Associated Center whitening fees increased by
$982,000,  or 9.4%, to $11.5 million for the 26 weeks ended June 29, 2002,  from
$10.5 million for the 26 weeks ended June 30, 2001. This increase was due to the
operation of 4,404 Associated  Centers at the end of the 26 weeks ended June 29,
2002 compared to 2,206  Associated  Centers that were in operation at the end of
the 26  weeks  ended  June  30,  2001.  The  number  of  procedures  sold in the
Associated  Centers  increased 31.8% to 68,320  procedures in the 26 weeks ended
June 29, 2002 compared to 51,820 procedures in the same period of 2001. Domestic
Associated  Center  whitening  procedures were 54,665 in the 26 weeks ended June
29, 2002 compared to 49,560 in the same period of 2001. International Associated
Center  whitening  procedures  were  13,655 in the 26 weeks  ended June 29, 2002
compared to 2,260 in the same period of 2001.

Although the Company does not believe that its business follows seasonal trends,
it has recognized that at various times during the months of July and August and
again during December and January,  a substantial  number of Associated  Centers
(both domestic and international)  shut down their practices for vacation.  As a
result,  the  frequency  of key card and access  code  purchases  by  Associated
Centers during these months declines as well.

The Company  continues to execute its strategic  plan of expanding  distribution
into the professional  dental practice  channel through its Associated  Centers.
The Company also anticipates  opening additional  Associated Centers in domestic
and international locations over the next twelve months,  resulting in increased
Associated  Center  whitening  fees.  There can be no guarantee that the Company
will be successful in executing its business plan.

Product  Sales.  Product sales  increased by $169,000 to $2.3 million for the 26
weeks  ended June 29,  2002,  from $2.1  million for the 26 weeks ended June 30,
2001.  Product sales represent the Company's  toothpaste,  mouthwash,  whitening
gum,  and the  Sonicare  toothbrush  products  sold at  Centers  and  Associated
Centers.  However, there can be no assurance that the Company will be successful
in selling more retail products in the future.

Operating Costs and Expenses

Operating and Occupancy  Costs.  Operating and occupancy costs was $7.54 million
or 37.1% as a  percentage  of revenues for the  twenty-six  weeks ended June 29,
2002,  compared  to $7.58  million  or 37.0% as a  percentage  of revenue in the
twenty-six  weeks ended June 30, 2001. The consistent  cost percentage is due to
the  consistency  of the operating  costs which includes costs of goods sold and
lease  financing  costs for both the  Centers  and  Associated  Centers  and the
operating and occupancy costs for the Centers.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses decreased  significantly to $16.1 million or 79.3% as a
percentage  of sales for the  twenty-six  weeks ended June 29, 2002  compared to


                                       16


$21.0 million or 102.4% as a percentage of revenue in the  corresponding  period
in 2001.  The $4.9 million  decrease was in line with the expense  restructuring
instituted  in late fiscal 2001 as discussed in further  detail in the Liquidity
and Capital Resources  section.  The Company expects that savings as a result of
the new  infrastructure  will  continue to be achieved  throughout  fiscal 2002,
although no guarantee of such can be given.

Research and Development Expenses. Research and development expenses of $292,000
was 1.4% as a percentage of sales for the  twenty-six  weeks ended June 29, 2002
compared  to $567,000 or 2.8% as a  percentage  of revenue in the  corresponding
period in 2001.  This  reduction  in expenses is  primarily  due to the fact the
Company  continues to incur costs for research  studies to expand its leadership
position  in the  teeth-whitening  industry,  but  the  number  of  studies  has
decreased versus the same period in 2001.

Depreciation and Amortization.  Depreciation and amortization  increased to $3.0
million or 14.7% as a percentage of revenue for the twenty-six  weeks ended June
29, 2002  compared to $2.4  million or 11.6% as a  percentage  of revenue in the
corresponding  period in 2001.  The  increase of $611,000  in  depreciation  and
amortization  expense to $3.0  million for the  twenty-six  weeks ended June 29,
2002 is the  result  of a  greater  number of BS3000  and  BS3000PB  devices  in
operation  as a result  of the  increase  in the  number  of  active  Associated
Centers.

Interest  Expense,net.  Interest expense, net decreased to $470,000 or 2.3% as a
percentage of revenue for the  twenty-six  weeks ended June 29, 2002 compared to
interest  expense,  net of  $530,000 or 2.6% as a  percentage  of revenue in the
corresponding period of 2001.

Net Loss. The net loss decreased $4.5 million to $7.1 million for the twenty-six
weeks  ended  June  29,2002  compared  to a net  loss of  $11.6  million  in the
corresponding  period of 2001.  This  represents  a 38.7%  improvement  due to a
combination  of the  factors  described  above.  The net loss per  share for the
twenty-six weeks ended June 29, 2002 was ($0.20) versus ($0.37) reported for the
same period of 2001.

Liquidity and Capital Resources

The Company's  principal sources of liquidity have been issuances of convertible
debt, common stock and common stock  equivalents.  At June 29, 2002, the Company
had $1.8  million  of cash and cash  equivalents.  The  Company  expects to sign
contracts for additional  Associated Centers during the next twelve months. This
expansion is contingent upon several factors, including available cash resources
and acceptance by consumers and Associated Center dentists of the Company's LATW
products. The Company expects that its principal uses of cash will be to provide
working capital, to finance capital  expenditures,  and to satisfy other general
corporate expenses. In particular,  the Company plans to use its cash to finance
its marketing strategy.

During the first  quarter of 2002,  the Company  obtained a $2.5 million line of
credit  from CAP  Advisers,  and $4 million in  shortfall  guarantees.  See "CAP
Advisers Line of Credit," and "Additional  Working Capital Guarantees" below. In
July 2002,  this line of credit from CAP Advisers  was amended and  increased to
$5.0 million The Company also amended its EVL Lease  Agreement to defer  payment
of monthly rental on LATW devices to year 2003.  See "EVL Lease Line  Amendment"
below.

Post September 11 Expense  Reductions.  During the weeks following the September
11, 2001 terrorist  attacks,  the Company saw an immediate drop in revenue.  The
New York area Associated Centers, and the Company's own Center in New York, were
affected most severely.  The Company assessed the operating variables that could
be controlled and immediately responded to the decline in sales.  Management has
and is implementing several cost saving initiatives  totaling  approximately $14
million  over  Fiscal  2002.  Through the first six months of Fiscal  2002,  the
Company has hit its cost  targets and expects to do the same  throughout  Fiscal
2002 to achieve the $14 million  cost  reduction  goal.  The Company  expects to
achieve  these cost  savings in the areas of Center  operations,  procedure  kit
production,  various selling,  general and administrative  costs including legal
and consulting  fees, and leveraging its marketing  spending more effectively by
utilizing  smaller media specific  agencies,  thereby reducing agency fees. As a
result,  management expects selling,  general and administrative  expenses to be
leveraged more efficiently as sales from Centers and Associated Centers increase
in the future.  Depending upon the operating  results,  the Company may increase
its advertising spending.

CAP  Advisers  Line of Credit.  In  December  2001,  as  amended in March  2002,
BriteSmile International, a wholly-owned subsidiary of the Company, entered into
Credit and  Security  Agreements  with CAP  Advisers  which  provide  for a $2.5


                                       17


million  line of credit  facility to a subsidiary  of the Company.  In July 2002
this line of credit was increased to $5.0 million.

EVL Lease Amendment.  The Company pays EVL a monthly rental for each LATW device
leased,  consisting  of a fixed  amount,  plus a "variable  rent" payment in the
amount of $125 for each key card or access  code  sold to an  Associated  Center
where  EVL is the  lessor  of the LATW  device.  Of the 4,404  LATW  devices  in
operation at  Associated  Centers at June 29,  2002,  3,000 of such devices were
leased to the Company by EVL.  Each key card or access code  enables  Associated
Center dentists to perform 5 teeth whitening  procedures (i.e.  variable rent of
$25 per procedure).

On March 8, 2002,  the Company and EVL amended their lease  agreement to provide
that the variable rent portion of the monthly  rental  payments  during 2002, in
the amount of $25 for each  BriteSmile  procedure,  will be deferred and paid to
EVL in twelve  equal  monthly  installments  beginning  January  9,  2003,  with
interest  payable on the deferred  amount at a rate equal to LIBOR, as quoted by
The Bank of Nova Scotia for the applicable adjustment dates for deposits in U.S.
Dollars for one month  maturities,  plus 200 basis points.  As of June 29, 2002,
the deferred amount for the second quarter of 2002 was $599,500;  $1,192,125 has
been deferred for the twenty-six  weeks ended June 29, 2002. The deferred amount
is included in the accrued expenses balance as of June 29, 2002.

Additional  Working  Capital  Guarantees.  In March  2002 the  Company  received
Commitment  Letters  from certain  guarantors  (the  "Guarantors")  to severally
purchase,  on or before December 31, 2002, up to $4 million of additional shares
of common stock of the Company (or to otherwise secure,  collateralize,  or make
available such funds to the Company). The aggregate purchase amount committed by
the Guarantors  equals the difference  between $4 million,  and the "Excess Cash
Receipts"  to be realized by the Company in 2002.  "Excess Cash  Receipts,"  for
this purpose,  is defined to mean cash received by the Company  through sales of
the Company's debt or equity securities, additional borrowings, or cash receipts
in  excess of  projections  at  December  29,  2001.  In  consideration  for the
Guarantors'  Commitment Letters,  the Company issued to the Guarantors five-year
warrants  to  purchase  an  aggregate  of 80,000  shares of common  stock of the
Company at an exercise price of $5.00 per share.

There can be no assurance that additional capital will not be required,  or that
it will be available on terms that are acceptable to the Company.  Additionally,
there can be no assurance  that the Company's  business will generate cash flows
at or above current levels. Accordingly, the Company may choose to defer capital
expenditure plans or further reduce operating expenditures.

Cash flow used in operations improved by $7.9 million to negative $(4.3) million
for the  twenty-six  weeks  ended 2002 from  negative  $(12.2)  million  used in
operating  activities  during  the same  period  of 2001,  primarily  due to the
decrease in the net loss recognized and the net effect of timing  differences in
the collection and disbursement of working capital  components.  Between the two
periods, there has been a significant  improvement in the average number of days
receivables outstanding.

Net cash provided by financing  activities was $744,000 for the twenty-six weeks
ended June 29, 2002,  compared to $29.7 million for the same period in 2001. The
$744,000  net cash  consisted  of: 1) $504,000 of proceeds  from the exercise of
stock   options,   2)  $728,000  cash  from  net  proceeds  from  the  Company's
international  line of credit to fund the  rollout of  devices,  and 3) $229,000
principal  payment on long-term  debt and 4) $259,000  payments on capital lease
obligations.

The  $29.7  million  of net  cash  provided  by  financing  activities  for  the
twenty-six weeks ended June 30, 2001 primarily was due to the private  placement
of the Company's  common stock in the net amount of $26.6  million  completed in
April 2001.

Capital  expenditures  were $1.8 million for the twenty-six weeks ended June 29,
2002,  compared to $3.3  million  for the same period in 2001.  Starting in June
2001, the Company  commenced a rapid  expansion of new Associated  Centers which
continued  through August 2001. The capital  expenditures  for both periods were
primarily  related to the  purchase of BS3000PB  systems for  deployment  at new
domestic and international Associated Centers.

Inflation

Most of the  Company's  products are  purchased in finished form and packaged by
the supplier or at the Company's  headquarters.  The Company  anticipates  usual
inflationary  increases in the price of its products and does not intend to pass


                                       18


these increases along to its customers, primarily as a result of other operating
efficiencies gained through changing the sourcing of certain of its products. In
general,  the Company does not believe that inflation has had a material  effect
on its results of operations in recent years. However, there can be no assurance
that the Company's business will not be affected by inflation in the future.

Seasonality

Although the Company does not believe that its business follows seasonal trends,
it has recognized that at various times during the months of July and August and
again during December and January,  a substantial  number of Associated  Centers
(both  domestic and  international)  shut down for  vacation.  As a result,  the
frequency  of key card  purchases  by  Associated  Centers  during  these months
declines as well.  Additionally,  the  Company's  Centers have  recognized  some
seasonality during the same months because of customer vacations.



                                       19


PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

On April 23, 2002,  Smile Inc.  Asia Pte.  Ltd.  ("Smile")  sued the Company and
BriteSmile  Management,  Inc., a wholly owned subsidiary of the Company,  in the
Third  Judicial  District Court in Salt Lake City,  Utah. The Complaint  alleges
that BriteSmile Management breached its 1998 distributor agreement with Smile by
failing  to fill  orders  placed  and to  perform  other  obligations  under the
agreement. The Complaint also alleges that BriteSmile Management and the Company
fraudulently induced Smile to enter into the distributor agreement, and includes
claims for damages based on alleged unjust enrichment, civil conspiracy,  breach
of the duty of good faith and fair dealing,  interference  with  contractual and
economic  relations,  and  fraudulent  transfer.  The Company  believes that the
claims asserted by Smile are entirely  without merit and will vigorously  defend
the lawsuit. The Company has commenced discovery with regard to Smile's claims.

The Company filed a complaint  against Discus Dental,  Inc. in the United States
District  Court for the Northern  District of  California  on July 8, 2002.  The
complaint, civil action number C02-3220JF, alleges infringement of the Company's
United States Patents No. 6,343,933, issued February 5, 2002, and No. 6,361,320,
issued March 26, 2002. The complaint alleges that Discus Dental,  Inc.'s sale of
infringing  products  sold to dental  professionals  under  the Zoom!  trademark
infringes both patents under 35 USC ss. 271, seeks  injunctive  relief,  damages
under 35 USC ss.  284,  and costs and  attorneys'  fees.  As of August 1,  2002,
Discus Dental, Inc. had not filed an answer to the complaint.

On May 31, 2002, the Company filed a complaint  against  Discus Dental,  Inc. in
Contra Costa County Superior Court,  California,  case no.  C02-01611,  alleging
causes of action for Intentional  Interference  with  Contractual  Relationship,
Negligent  Interference  with  Contractual  Relationship,  Violation  of  Unfair
Business Practice Act - Loss Leader,  Violation of Unfair Business Practice Act,
Trade Libel and Injunctive  Relief. The complaint alleges that Discus Dental and
other defendants yet to be identified  wrongfully  interfered with the Company's
contractual  relationships  with  its  Associated  Center  dentists,  in part by
writing letters with the purpose of inducing the Company's  Associated  Dentists
to terminate their contracts with BriteSmile and switch to Discus' Zoom! system,
and by making false and disparaging  statements concerning  BriteSmile's system.
The Complaint seeks damages for loss of business,  punitive damages,  injunctive
relief,  and  costs of suit.  On June  27,  2002,  Discus  filed a  demurrer  to
BriteSmile's  complaint,  challenging the legal sufficiency of the complaint. On
June 30, 2002, the court ruled that BriteSmile will be able to pursue its claims
as alleged in the  complaint  except  for the  second  cause of action  alleging
Negligent Interference with Contractual Relationship.

ITEM 2.      CHANGES IN SECURITIES

During the period December 30, 2001 to June 29, 2002, the Company granted to key
employees under its 1997 Stock Option and Incentive Plan  non-qualified  options
to purchase an aggregate of 1,724,684  shares of the Company's  common stock, at
exercise  prices ranging from $3.30 to $9.69 per share.  The options vest over a
period of time following their  respective  dates of grant.  The Company claimed
exemption from registration under the Securities Act of 1933 for these grants in
that the Company believes such grants were not "sales" within the meaning of the
Act.  Shares  issuable  upon  exercise  of the  options  have  been  or  will be
registered with the SEC pursuant to Registration Statements on Form S-8.

ITEM 4.      CHANGE IN REGISTRANTS' CERTIFYING ACCOUNTANT

On June 26, 2002, the Company filed with the Securities and Exchange  Commission
a Current  Report on Form 8-K to  report a change  in the  Company's  certifying
accountant.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(A)  EXHIBITS

  10(a)   Supplemental  Agreement  dated July 19,  2002 to Credit  and  Security
          Agreement  dated December 13, 2001 and to Unsecured  Credit  Agreement
          dated March 8, 2002 (filed herewith).

  10(b)   Employment  agreement  effective June 17, 2002 between the Company and
          Bruce Fleming (filed herewith).



                                       20


  99(a)   Certification  of Peter P. Hausback,  CFO,  pursuant to Section 906 Of
          The Sarbanes-Oxley Act Of 2002 (filed herewith).

  99(b)   Certification  of John L. Reed,  CEO,  pursuant  to Section 906 Of The
          Sarbanes-Oxley Act Of 2002 (filed herewith).


(B)  REPORTS ON FORM 8-K

On June 26, 2002, the Company filed with the Securities and Exchange  Commission
a Current  Report on Form 8-K to  report a change  in the  Company's  certifying
accountant..




              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       21


                                   SIGNATURES

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

BRITESMILE, INC.

/s/ John L. Reed                                              August 9, 2002
John L. Reed                                                  Date
Chief Executive Officer



/s/ Peter P. Hausback                                          August 9, 2002
Peter P. Hausback                                              Date
Chief Financial Officer