UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                               ___________________

                                   FORM 10-QSB

|X|  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 For the quarterly period ended September 30, 2004

|_|  TRANSITION REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 for the transition period from      to      .
                                           ------  ------

                         Commission File Number: 0-22390
                               ___________________

                             SHARPS COMPLIANCE CORP.
                 (Name of small business issuer in its charter)

        Delaware                                         74-2657168
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)


9350 Kirby Drive, Suite 300, Houston, Texas                            77054
(Address of principal executive offices)                           (Zip Code)

                                 (713) 432-0300
                           (Issuer's telephone number)

Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15(d) of the 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.
Yes     |X|     No      |_|


                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest  practicable  date:  10,538,144 shares of Common Stock,
$0.01 par value as of November 5, 2004.


Transitional Small Business Disclosure Format (check one): Yes |_|      No |X|
                                                                            -



                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES

                                     INDEX


                                                                            PAGE
PART I          FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets as of September 30, 2004 
             (Unaudited) and June 30, 2004....................................3

         Unaudited Condensed Consolidated Statements of Operations
             for the three months ended September 30, 2004 and 2003...........4

         Unaudited Condensed Consolidated Statements of Cash Flows
             for the three months ended September 30, 2004 and 2003...........5

         Notes to Unaudited Condensed Consolidated Financial Statements.......6

Item 2.  Management's Discussion and Analysis or Plan of Operations..........10

Item 3.  Controls and Procedures.............................................11

PART II          OTHER INFORMATION

Item 1.  Legal Proceedings...................................................12

Item 2.  Changes in Securities...............................................12

Item 6.  Exhibits............................................................12

SIGNATURES...................................................................13



                                       2



PART I          FINANCIAL INFORMATION
ITEM 1.         FINANCIAL STATEMENTS

                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS




                                                  ASSETS                                 September 30,        June 30,
                                                                                              2004               2004
                                                                                        -----------------  ----------------
                                                                                                    (Unaudited)

CURRENT ASSETS:
                                                                                                             
  Cash and cash equivalents.....................................................        $   147,552        $   242,803
  Restricted cash...............................................................             12,649             14,678
  Accounts receivable, net of allowance for doubtful accounts of $12,986 and
        $12,986, respectively...................................................            923,123            981,408
  Inventory.....................................................................            456,691            393,238
  Prepaid and other assets......................................................            115,478            138,798
                                                                                        -----------        ------------
     TOTAL CURRENT ASSETS.......................................................          1,655,493          1,770,925

PROPERTY AND EQUIPMENT, net of accumulated depreciation of $536,432 and 507,945
   respectively.................................................................            506,980            539,800

INTANGIBLE ASSETS, net of accumulated amortization of $101,735 and $101,582 
        respectively............................................................              9,898             10,051

OTHER ASSETS....................................................................                  -                  -

           TOTAL ASSETS.........................................................        $ 2,172,371        $ 2,320,776
                                                                                        ===========        ============

                                   LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable..............................................................        $   495,605        $   592,943
  Accrued liabilities...........................................................            289,490            338,153
  Deferred revenue - pump return................................................             80,008            110,702
  Current portion of deferred revenue - incineration............................            132,806            108,299
  Current portion of deferred revenue - transportation..........................            625,838            553,938
  Notes payable and current portion of long-term debt...........................                  -            185,932
  Current maturities of capital lease obligations...............................             42,139             37,513
                                                                                        -----------        ------------
            TOTAL CURRENT LIABILITIES...........................................          1,665,886          1,927,480

LONG-TERM DEFERRED REVENUE - INCINERATION, net of current portion...............             32,531             30,408

LONG-TERM DEFERRED REVENUE - TRANSPORTATION, net of current portion.............            187,381            179,506

LONG-TERM DEBT, net of current portion..........................................                  -             10,826

OBLIGATIONS UNDER CAPITAL LEASES, net of current maturities.....................             79,301             84,446

OTHER LIABILITIES...............................................................             55,750             45,500
                                                                                        -----------        ------------
           TOTAL LIABILITIES....................................................          2,020,849          2,278,166

COMMITMENTS AND CONTINGENCIES...................................................                  -                  -

STOCKHOLDERS' EQUITY
  Common stock, $.01 par value per share; 20,000,000 shares authorized;10,538,144 
        and 10,538,144 shares issued and outstanding, respectively..............            105,381            105,381
  Additional paid-in capital....................................................          7,457,639          7,457,639
  Accumulated deficit...........................................................         (7,411,498)        (7,520,410)
                                                                                        -----------        ------------    
           TOTAL STOCKHOLDERS' EQUITY...........................................            151,522             42,610
                                                                                        -----------        ------------    
           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY...........................     $    2,172,371       $  2,320,776
                                                                                        ===========        ============    




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


                                       3


                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                                          For the Three Months
                                                                                           Ended September 30,
                                                                                   -----------------------------------
                                                                                        2004               2003
                                                                                   ---------------    ----------------
                                                                                              (Unaudited)
                                                                                                             
REVENUES:
   Distribution, net............................................................   $     2,238,014    $      1,802,104
   Consulting and environmental services........................................            66,790              70,426
   Manufacturing................................................................           114,582             124,682
                                                                                   ---------------    ----------------
        TOTAL REVENUES..........................................................         2,419,386          1,997,212

COSTS AND EXPENSES:
   Cost of revenues.............................................................         1,387,544           1,217,710
   Selling, general and administrative..........................................           867,905             836,386
   Depreciation and amortization................................................            42,901              38,658
                                                                                   ---------------    ----------------
         TOTAL COSTS AND EXPENSES...............................................         2,298,350           2,092,754
                                                                                   ---------------    ----------------

OPERATING INCOME (LOSS).........................................................           121,036             (95,542)

OTHER INCOME (EXPENSE)
   Interest income..............................................................                 -                  48
   Interest expense.............................................................            (7,924)            (21,083)
                                                                                   ---------------    ----------------
         TOTAL OTHER INCOME (EXPENSE)...........................................            (7,924)            (21,035)
                                                                                   ---------------    ----------------
NET INCOME (LOSS) BEFORE INCOME TAXES...........................................           113,112            (116,577)

INCOME TAXES....................................................................            (4,200)                  -
                                                                                   ---------------    ----------------
NET INCOME (LOSS)...............................................................   $       108,912    $       (116,577)
                                                                                   ===============    ================

NET INCOME (LOSS) PER COMMON SHARE
     Basic......................................................................   $           .01    $           (.01)
                                                                                   ===============    ================
     Diluted....................................................................   $           .01    $           (.01)
                                                                                   ===============    ================

WEIGHTED AVERAGE SHARES USED IN COMPUTING NET INCOME (LOSS) PER COMMON SHARE
      Basic.....................................................................        10,538,144           9,960,811
                                                                                   ===============    ================
      Diluted...................................................................        10,887,750           9,960,811
                                                                                   ===============    ================


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

                                       4



                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                           For the Three Months
                                                                                            Ended September 30,
                                                                                  ------------------------------------
                                                                                       2004               2003
                                                                                  ------------------------------------
                                                                                              (Unaudited)
                                                                                  ----------------   -----------------
                                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net Income (loss)............................................................   $       108,912    $       (116,577)
   Adjustments to reconcile net loss to net cash used in operating activities:
     Depreciation and amortization..............................................            42,901              38,658
     Change in allowance for doubtful accounts..................................                 0             (18,909)
     Loss on disposal of equipment..............................................               275                  -
   Changes in operating assets and liabilities:
     Decrease in restricted cash................................................             2,029             109,237
     (Increase) decrease in accounts receivable.................................            58,285              (3,473)
     Increase in inventory......................................................           (63,453)           (104,650)
     Decrease in prepaids and other assets......................................            23,320              25,555
     Decrease in accounts payable and accrued liabilities.......................          (135,751)            (44,947)
     Increase (decrease) in deferred revenue....................................            75,711             (47,263)
                                                                                  ----------------   -----------------
        NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES.....................           112,229            (162,369)

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment........................................           (19,148)            (14,168)
     Patent.....................................................................                -               (1,950)
     Proceeds from sale of equipment ...........................................            17,876                  -
                                                                                  ----------------   -----------------
        NET CASH USED IN INVESTING ACTIVITIES...................................            (1,272)            (16,118)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Payments on long-term debt.................................................           (31,675)            (29,342)
     Net payments on factoring agreement........................................          (165,083)           (145,567)
     Payments on capital lease obligations......................................            (9,450)               (981)
     Issuance of common stock...................................................                -              500,000
                                                                                  ----------------   -----------------
        NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES.....................          (206,208)            324,110
                                                                                  ----------------   -----------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENT.............................           (95,251)            145,623

CASH AND CASH EQUIVALENTS, beginning of period..................................           242,803             135,884
                                                                                  ----------------   -----------------

CASH AND CASH EQUIVALENTS, end of period........................................   $       147,552    $        281,507
                                                                                  ================   =================

NONCASH INVESTING AND FINANCING ACTIVITIES:

     Property and equipment additions acquired under capital lease obligations..   $        8,931     $         4,157
                                                                                  ================   =================



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


                                       5


                    SHARPS COMPLIANCE CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2004

NOTE 1. ORGANIZATION AND BACKGROUND

The  accompanying   consolidated  financial  statements  include  the  financial
transactions  and  accounts of Sharps  Compliance  Corp.  and it's wholly  owned
subsidiaries,  Sharps Compliance,  Inc. of Texas (dba Sharps Compliance,  Inc.),
Sharps e-Tools.com, Inc. ("Sharps e-Tools"), Sharps Manufacturing,  Inc., Sharps
Environmental  Services, Inc. (dba Sharps Environmental Services of Texas, Inc.)
and  Sharps  Safety,  Inc.  (collectively,   "Sharps"  or  the  "Company").  All
significant  intercompany  accounts and  transactions  have been eliminated upon
consolidation.

 NOTE 2. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with the rules and  regulations  of the  Securities  and
Exchange Commission ("SEC") and, accordingly, do not include all information and
footnotes required under accounting  principles generally accepted in the United
States for complete financial  statements.  In the opinion of management,  these
interim  condensed  consolidated  financial  statements  contain all adjustments
(consisting of normal  recurring  adjustments)  considered  necessary for a fair
presentation  of  the  consolidated  financial  position  of the  Company  as of
September  30,  2004 and the  results of its  operations  and cash flows for the
three months ended  September 30, 2004 and 2003.  The results of operations  for
the three months ended September 30, 2004, are not necessarily indicative of the
results to be expected for the entire  fiscal year ending June 30,  2005.  These
condensed  consolidated  financial statements should be read in conjunction with
the Company's Annual Report on Form 10-KSB for the year ended June 30, 2004.

NOTE 3. REVENUE RECOGNITION

The Company  adopted the  Securities  and Exchange  Commission's  ("SEC")  Staff
Accounting  Bulletin  ("SAB") No. 101,  "Revenue  Recognition",  which  provides
guidance related to revenue  recognition based on interpretations  and practices
followed by the SEC. Under SAB No. 101,  certain products offered by the Company
have revenue  producing  components that are recognized  over multiple  delivery
points  (Sharps  Disposal by Mail Systems,  referred to as "Mailback" and Sharps
Return  Boxes,  referred  to as "Pump  Returns")  and can consist of up to three
separate  elements as follows:  (1) the sale of the  container  system,  (2) the
transportation  of the  container  system  and (3) the  treatment  and  disposal
(incineration)  of the  container  system.  The  individual  fair  value  of the
transportation  and  incineration  services are determined by the sales price of
the service offered by third parties, with the fair value of the container being
the residual  value.  Revenue for the sale of the container is  recognized  upon
delivery to the  customer,  at which time the  customer  takes title and assumes
risk of ownership.  Transportation  revenue on Mailbacks is recognized  when the
customer  returns  the  mailback  container  system and the  container  has been
received at the Company's treatment  facility.  The Mailback container system is
mailed to the  incineration  facility  using the United  States  Postal  Service
("USPS").   Incineration   revenue  is  recognized   upon  the  destruction  and
certification  of destruction  having been prepared on the container.  Since the
transportation element and the incineration elements are undelivered services at
the point of initial sale of the  container,  the  Mailback  revenue is deferred
until the services are performed. The current and long-term portions of deferred
revenues are  determined  through  regression  analysis and  historical  trends.
Furthermore,  through  regression  analysis of historical  data, the Company has
determined  that a certain  percentage of all container  systems sold may not be
returned. Accordingly, a portion of the transportation and incineration elements
are recognized at the point of sale.

NOTE 4. INCOME TAX

During the three months ended  September 30, 2004 the Company  recorded a $4,200
provision for estimated  Alternative  Minimum Tax (AMT). The Company anticipates
net  operating  profits for the year ended June 30, 2005,  although no assurance
can  be  given.   The  Company   expects  to  utilize  its  net  operating  loss
carryforwards  to offset any ordinary taxable income for the year ended June 30,
2005.

NOTE 5. ACCOUNT RECEIVABLE

In September and October 2003, the Company secured  judgments  against Ameritech
Environmental,  Inc.  ("Ameritech") totaling $176,958 related to the non-payment
by  Ameritech  for  services  provided  by the  Company  in 2002.  The assets of
Ameritech  representing  collateral  for the judgments were sold by Ameritech to
MedSolutions, Inc. of Dallas, Texas

                                       6


("MedSolutions")  in November  2003.  In January  2004,  the  Company  secured a
Garnishment Order against MedSolutons whereby MedSolutions was ordered to pay to
the Company $170,765,  plus interest at 5%. Payments under the Garnishment Order
are scheduled to be made monthly in the amount of $4,375 (inclusive of interest)
with a balloon  payment  of  $137,721  due  November  7, 2004.  MedSolutions  is
currently in breach of the  Garnishment  Order. On November 9, 2004, the Company
filed,  in the  234th  Judicial  District  Court of  Harris  County,  Texas,  an
Application For Writ Of Garnishment After Judgment against MedSolutions' primary
financial  institution,  J. P Morgan Chase Bank. The total amount currently owed
by MedSolutions to the Company is $142,097.

In the quarters  ending March 31, 2003 and June 30, 2003, the Company  wrote-off
all outstanding amounts, $75,996 and $106,397 respectively,  due from Ameritech.
Therefore, any potential future recoveries of receivables would be recorded as a
credit to the allowance for bad debts.  Any recovery that may be received by the
Company will be reduced by collection-related  legal fees estimated at one-third
of any amounts  collected.  Although the Company will  continue to  aggressively
pursue  collection of the outstanding  amounts under the Garnishment  Orders, no
assurances regarding collection can be made.

NOTE 6. NOTES PAYABLE AND LONG-TERM DEBT

Notes payable and long-term debt consisted of the following:

                                             September 30,      June 30,
                                                 2004             2004
                                           ----------------   -----------------

Factoring agreement with financial 
  institution.............................  $            -     $        165,083

Note payable to Futura....................               -               13,889

Promissory note to a finance company for 
  the purchase of an automobile...........               -               17,786
                                           ----------------   -----------------
                                                         -              196,758
Less:  current portion of notes payable 
  and long-term debt                                     -              185,932
                                           ----------------   -----------------
Total notes payable and long-term debt ...  $            -     $         10,826
                                           ================   =================


The Company maintains an arrangement with a financial institution for a
$1.25 million  asset-based  line of credit.  The agreement allows the Company to
factor  customer  receivables  generated out of its ordinary course of business.
The maximum amount  available under the line of credit is $1.0 million (or $1.25
million of its gross receivable balance).  The agreement is automatically renews
on an annual basis  (August 30 of each year) unless  terminated by either party.
The Company may borrow up to 80% of the eligible receivables  presented and will
incur  interest on borrowings at a prime rate of interest  (4.5% as of September
30,  2004)  plus  2%,  plus  administrative  fees of .25% on  gross  receivables
financed. During the quarter ended September 30, 2004 the maximum borrowed under
the arrangement was $165,083. The balance at September 30, 2004 was zero.

NOTE 7. OBLIGATIONS UNDER CAPITAL LEASES

Capital lease obligations consist of the following:



                                                 ------------------------------
                                                 September 30,      June 30,
                                                     2004             2004
                                                 -------------    -------------
Capital lease for the purchase of accounting 
   and operating system software and hardware, 
   due in monthly installments of $4,061, 
   interest imputed at 21% through February 2007   $   92,131      $   99,315

Capital lease for purchase of phone system due 
   in monthly installments of $455, interest 
   imputed at 12% through August 2007                  13,372          14,315

Capital lease for purchase of copier/printer due 
   in monthly installments of $157, interest 
   imputed at 21% through August 2006                   2,843           3,252

Capital lease for purchase of phone system 
   upgrades due in monthly installments of $157, 
   interest imputed at 16% through December 2007        4,801           5,077

Capital lease for purchase of forklift due in 
   monthly installments of $290, interest imputed 
   at 11% through July 2007                             8,293               -
                                                   ----------       ----------


                                       7



                                         ----------------   -----------------
                                                  121,440             121,959
Less:  current portion ..............              42,139              37,513
                                         ----------------   -----------------
                                          $        79,301     $        84,446
                                         ================   =================


NOTE 8. STOCK-BASED COMPENSATION

The Company adopted  Statement of Financial  Accounting  Standards  ("SFAS") No.
123,  "Accounting  for  Stock-Based  Compensation",  but  elected to continue to
account  for  its  employee  stock-based   compensation  plan  under  Accounting
Principles  Board  ("APB")  Opinion  No.  25,  "Accounting  for Stock  Issued to
Employees"  and its related  interpretations  in accounting for its stock option
plan.  While the  Company  continues  to use APB No. 25,  pro forma  information
regarding  net income  (loss) and earnings per share is required  under SFAS No.
123 and SFAS No. 148, "Accounting for Stock-Based  Compensation - Transition and
Disclosure  - an  amendment  of SFAS  Statement  No.  123",  including  that the
information  be determined as if the Company had accounted for its stock options
under the fair value method prescribed by SFAS No. 123.

The Company  uses the  Black-Scholes  option  valuation  model to value  options
granted.  Because changes in input  assumptions  can materially  affect the fair
value estimate,  the existing model may not necessarily provide the only measure
of fair value for the employee  stock  options.  The Company used the  following
weighted-average  assumptions  for options  granted  during the  quarters  ended
September 30, 2004 and 2003, as follows:  risk-free  interest  rates of 3.7% and
3.6%, respectively;  expected annual dividend yield of 0%; volatility factors of
the expected market price of the Company's common stock of approximately 53% and
32%,  respectively;  and a  weighted-average  expected  life of the options of 7
years.

Had compensation expense for stock based compensation been determined consistent
with the  provisions  of SFAS No.  123 (and as  amended  by SFAS No.  148),  the
Company's net income (loss) would have been increased, as follows:


                                              Three Months Ended September 30,
                                           ------------------------------------
                                                 2004                2003
                                           ----------------   -----------------

Net income (loss), as reported ..........   $       108,912    $       (116,577)
Less: Total stock-based employee 
  compensation expense determined 
  under fair value based method 
  for all awards, net of related 
  tax effects ...........................   $       (64,937)   $        (73,403)
                                           ----------------   -----------------
 Net loss, pro forma ....................   $        43,975    $       (189,980)
                                           ================   =================
Basic and diluted net loss per share, 
  as reported ...........................   $          0.01    $          (0.01)
                                           ================   =================
Basic and diluted net loss per share, 
  pro forma .............................   $          0.00    $          (0.02)
                                           ================   =================


NOTE 9. EARNINGS PER SHARE

Earnings  per share is measured  at two levels:  basic per share and diluted per
share. Basic per share is computed by dividing net income (loss) by the weighted
average number of common shares  outstanding  during the year. Diluted per share
is computed by dividing  net income  (loss) by the  weighted  average  number of
common shares after considering the additional  dilution related to common stock
options.  In computing  diluted per share, the outstanding  common stock options
are  considered   dilutive  using  the  treasury  stock  method.  The  following
information is necessary to calculate per share for the periods presented:


                                          Three Months Ended September 30,
                                        ------------------------------------
                                             2004                2003
                                        ----------------   -----------------

Net income (loss), as reported .......   $       108,912    $       (116,577)
                                        ----------------   -----------------
Weighted average common 
  shares outstanding..................        10,538,144           9,822,023
Effect of Dilutive stock options......           349,606                 -
                                        ----------------   -----------------
Weighted average diluted common 
  shares outstanding..................        10,887,750           9,822,023
                                        ----------------   -----------------
Net income per common share
   Basic..............................   $          0.01    $          (0.01)
   Diluted............................   $          0.01    $          (0.01)

Employee stock options excluded 
  from computation of diluted per
  share amounts because their 
  effect would be dilutive............         1,075,000                  NA




                                       8


NOTE 9.  RELATED PARTY TRANSACTION

On January 2, 2003,  the Chief  Executive  Officer of the Company  sold  356,000
shares  of common  stock in  Sharps  Compliance  Corp.  through a private  sale.
Purchasers of these shares included,  among others,  New Century Equity Holdings
Corp. ("New Century")  (200,000 shares),  a 3% shareholder in the Company,  John
Dalton  (50,000  shares),  a 10.1%  holder in the Company,  and Philip  Zerrillo
(10,000 shares), a member of the Company's Board of Directors.

On September  24,  2003,  the Company  completed a private  placement of 625,000
unregistered shares of its common stock for net proceeds of $500,000.


                                       9


ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

This quarterly report on Form 10-QSB contains certain forward-looking statements
and  information  relating  to  Sharps  that  are  based on the  beliefs  of the
Company's  management as well as assumptions  made by and information  currently
available  to the  Company's  management.  When used in this  report,  the words
"anticipate," "believe," "estimate" and "intend" and words or phrases of similar
import, as they relate to Sharps or Company management, are intended to identify
forward-looking   statements.   Such  statements   reflect  the  current  risks,
uncertainties  and  assumptions  related to certain factors  including,  without
limitations,   competitive  factors,   general  economic  conditions,   customer
relations,  relationships with vendors, governmental regulation and supervision,
seasonality,   distribution  networks,  product  introductions  and  acceptance,
technological  change,  changes in industry practices,  onetime events and other
factors described herein. Based upon changing conditions, should any one or more
of  these  risks  or  uncertainties   materialize,   or  should  any  underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
described herein as anticipated,  believed, estimated, expected or intended. The
Company does not intend to update these forward-looking statements.

GENERAL

Sharps is a leading  developer of cost effective  solutions for improving safety
and efficiency  related to the proper  disposal of medical waste by industry and
consumers.   These  solutions   include  Sharps  Disposal  by  Mail  System(TM),
Pitch-It(TM)  IV Poles,  Trip  LesSystem(TM),  Sharps Pump  Return  Box,  Sharps
Enteral  Pump  Return  Box,  Sharps   Secure(TM),   Sharps  SureTemp   Tote(TM),
IsoWash(TM) Linen Recovery System, Sharps e-Tools, Sharps Environmental Services
and Sharps  Consulting.  Some products and services  facilitate  compliance with
state and federal  regulations by tracking,  incinerating  and  documenting  the
disposal of medical waste.  Additionally,  some products and services facilitate
compliance  with  educational  and  training  requirements  required by federal,
state, and local regulatory agencies.

The Pro-Tec product line offers medical sharps disposal containers,  specialized
for safe disposal of biomedical  waste in a full range of services.  The Pro-Tec
product line is a vertical  business  integration of the sharps disposal by mail
products for the  Company.  The Company will have savings in product cost on its
Sharps Disposable by Mail System(TM) and sales to third parties of this product.

RESULTS OF OPERATIONS

The  following  analyzes  changes  in the  consolidated  operating  results  and
financial  condition of the Company during the three months ended  September 30,
2004 and 2003.

The following table sets forth,  for the periods  indicated,  certain items from
the Company's Condensed  Consolidated  Statements of Operations,  expressed as a
percentage of revenue:

                                                Three Months Ended September 30,
                                                   2004            2003
                                                -------------  --------------
Net revenues..................................       100%           100%
Costs and expenses:
   Cost of revenues...........................       (57%)          (61%)
   Selling, general and administrative........       (36%)          (42%)
   Depreciation and amortization..............        (2%)           (2%)
                                                -------------  --------------
Total operating expenses......................       (95%)         (105%)
                                                -------------  --------------
     Income (Loss) from operations............         5%            (5%)
Total other income............................         0%            (1%)
                                                -------------  --------------
Net loss......................................         5%            (6%)
                                                =============  ==============


THREE MONTHS ENDED SEPTEMBER 30, 2004,  COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

Total  revenues  for the three  months ended  September  30, 2004 of  $2,419,386
increased  by  $422,174,  or 21%,  over the total  revenues for the three months
ended  September 30, 2003 of  $1,997,212.  The increase in revenues is primarily
attributable to increased billings in Healthcare  ($169,396),  Retail ($159,312)
and the Agriculture ($126,412) markets.

Cost of revenues for the three months ended September 30, 2004 of $1,387,544 
were 57% of revenues versus $1,217,710 or 61% of the revenues for the 
corresponding  period of the previous year. The decrease in the cost of revenues
as a percentage of revenue for the three months ended  September 30, 2004 versus
September 30, 2003 is a result of the  increased  revenue since a portion of the
cost of revenues is relatively fixed.


                                       10


Selling, general and administrative ("SG&A") expenses for the three months ended
September  30, 2004 of $867,905  were  reasonably  consistent  with SG&A for the
three months ended September 30, 2003 of $836,386.

Interest  expense  for the  three  months  ended  September  30,  2004 of $7,924
decreased by $13,159,  or 62%, over interest  expense for the three months ended
September 30, 2003 of $21,083. The decrease in interest expense is primarily due
to the  reductions in Notes Payable and Long-term  Debt (See Note 6 of the Notes
to the Consolidated Financial Statements).

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents decreased by $95,251 to $147,552 at September 30, 2004
from  $242,803 at June 30, 2004.  The decrease in cash and cash  equivalents  is
primarily a result the payment on the balance of the factoring agreement debt of
$165,083 and the reduction in accrued liabilities of $135,751.  These reductions
were  partially  offset  by the net  income of  $108,912  and  depreciation  and
amortization of $42,901.

Inventory  increased by $63,453 to $456,691 at September  30, 2004 from $393,238
at June 30,  2004.  The  increase  was  primarily  due to the bulk  purchase  of
Pitch-It(TM) IV Poles for $100,548 at the end of September 2004.

Property and  equipment  decreased by $32,820 to $506,980 at September  30, 2004
from  $539,800 at June 30,  2004.  This  decrease is primarily  attributable  to
depreciation expense of $42,901 recognized for the quarter.

Management  believes that the Company's  current cash  resources  along with its
asset-based  factoring line will be sufficient to fund operations for the twelve
months ended September 30, 2005.

RECENTLY ISSUED ACCOUNTING STANDARDS

In  January  2003,  the FASB  issued  FASB  Interpretation  No.  46 ("FIN  46"),
"Consolidation  of Variable  Interest  Entities",  and subsequently  revised the
interpretation  in December 2003 ("FIN 46R") which  requires that companies that
control  another  entity  through  interests  other than  voting  rights  should
consolidate the controlled  entity. As revised,  FIN 46R is generally  effective
for financial  statements for interim or annual periods ending on or after March
15,  2004.  The  related  disclosure  requirements  are  effective  immediately.
Management  does not believe the adoption of FIN 46R will have any impact on the
Company's financial position or results of operations.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments  and Hedging  Activities",  which amends SFAS No. 133 to
provide  clarification  on the financial  accounting and reporting of derivative
instruments  and hedging  activities  and requires that  contracts  with similar
characteristics  to be accounted for on a comparable  basis.  The  provisions of
SFAS No. 149 are effective for contracts entered into or modified after June 30,
2003, and for hedging relationships designated after June 30, 2003. The adoption
of SFAS No.  149 will not have a  material  impact on the  Company's  results of
operations or financial position.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments  with  Characteristics  of  Both  Liabilities  and  Equity",   which
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS No. 150 are effective for financial instruments entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The  adoption  of SFAS No. 150 did not have a material  impact on the  Company's
results of operations or financial position.

ITEM 3.  CONTROLS AND PROCEDURES

Within the ninety days prior to the date of this report, the Company carried out
an evaluation, under the supervision and with the participation of the Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure controls and procedures  pursuant to Exchange Act Rule 13a-14.  Based
upon that evaluation,  the Chief Executive  Officer and Chief Financial  Officer
concluded that the Company's disclosure controls and procedures are effective in
timely alerting them to material  information relating to the Company (including
its consolidated subsidiaries) required to be included in the Company's periodic
SEC  filings.  There  were no  significant  changes  in the  Company's  internal
controls or in other  factors that could  significantly  affect  these  controls
subsequent to the date of the Company's evaluation.


                                       11


PART II - OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

On June 14, 2004,  the Company  provided Mr. Ronald E. Pierce,  its then current
Chief  Operating  Officer  ("Mr.  Pierce"),  with notice of  non-renewal  of his
employment  agreement.  As such,  July 14,  2004  was Mr.  Pierce's  last day of
employment.  The  Company  has  advised  Mr.  Pierce that under the terms of the
employment contract no further  compensation  (including  services) was due. The
Company then received various letters from Mr. Pierce's  attorney  advising that
Mr.  Pierce  is taking  the  position  that the  non-renewal  of the  employment
agreement  was not timely and,  therefore,  Mr.  Pierce was  terminated  without
cause.  Additionally,  Mr.  Pierce  claims  that  the  Company  had no  right to
terminate him on the anniversary date of his Agreement without the obligation of
paying  Mr.  Pierce as if he were  terminated  without  cause.  Mr.  Pierce  has
demanded severance related payments totaling approximately $280,000 (including a
$80,000 bonus) along with the full accelerated  vesting of 500,000 stock options
previously  awarded to Mr.  Pierce.  The  Company  believes  that notice of such
non-renewal  was timely,  and that in accordance  with Mr.  Pierce's  employment
agreement,  the Company was entitled to provide notice thirty (30) days prior to
the anniversary of its intent to terminate the agreement, and no severance would
therefore be due to Mr. Pierce.  On July 30, 2004, the Company  received  notice
from Mr. Pierce's attorney requesting commencement of arbitration to resolve the
claim.  The Company  believes it has meritorious  defenses  against Mr. Pierce's
claims and has not recorded a liability related to this matter.

ITEM 2.  CHANGES IN SECURITIES

On  September  24, 2003 the Company  completed  a private  placement  of 625,000
shares of common  stock at a price of $0.80 per share.  The proceeds of $500,000
have been  utilized by the Company  for working  capital  purposes as well as to
support growth plans to further expand the business into the industrial, retail,
and other markets.

ITEM 6. EXHIBITS

(a)  Exhibits:

     31.1 Certification  of Chief  Executive  Officer in Accordance with Section
          302 of the Sarbanes-Oxley Act (filed herewith)

     31.2 Certification  of Chief  Financial  Officer in Accordance with Section
          302 of the Sarbanes-Oxley Act (filed herewith)

     32.1 Certification  of Chief  Executive  Officer in Accordance with Section
          906 of the Sarbanes-Oxley Act (filed herewith)

     32.2 Certification  of Chief  Financial  Officer in Accordance with Section
          906 of the Sarbanes-Oxley Act (filed herewith)

     10.5 Employment Agreement Amendment (filed herewith)

ITEMS 3, 4, AND 5 ARE NOT APPLICABLE AND HAVE BEEN OMITTED.


                                       12


                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                        REGISTRANT:

                                        SHARPS COMPLIANCE CORP.

Dated: November 11, 2004                By:/s/ Dr. Burton J. Kunik
                                           -----------------------
                                           Dr. Burton J. Kunik
                                           Chairman of the Board, Chief
                                           Executive Officer and President


Dated: November 11, 2004                By:/s/ David P. Tusa
                                           -----------------
                                           David P. Tusa
                                           Senior Vice President,
                                           Chief Financial Officer
                                           and Corporate Secretary


                                       13